IDX:MPRO Income Statement

Financials in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	3,553	7,574	5,458	14,463	66,959
Revenue Growth (YoY)	-53.09%	38.77%	-62.26%	-78.40%	-47.36%
Cost of Revenue	2,847	5,612	4,497	7,717	39,802
Gross Profit	706.62	1,962	961.04	6,746	27,157
Selling, General & Admin	16,414	21,285	16,499	17,198	23,560
Other Operating Expenses	26,762	2,516	1,186	807.87	240.18
Operating Expenses	43,176	23,801	17,685	18,006	23,800
Operating Income	-42,470	-21,838	-16,724	-11,260	3,357
Interest Expense	-19,765	-17,103	-22,477	-19,720	-18,880
Interest & Investment Income	377.69	302.46	304.54	2,141	3,242
Other Non Operating Income (Expenses)	-26.51	-28.96	-24.23	-30.71	-33.42
EBT Excluding Unusual Items	-61,884	-38,668	-38,921	-28,870	-12,314
Pretax Income	-61,884	-38,668	-38,921	-28,870	-12,314
Income Tax Expense	98.67	293.9	35.35	338.99	1,655
Earnings From Continuing Operations	-61,983	-38,962	-38,956	-29,209	-13,969
Minority Interest in Earnings	22.14	46.68	0.96	23.51	117.59
Net Income	-61,961	-38,915	-38,955	-29,185	-13,852
Net Income to Common	-61,961	-38,915	-38,955	-29,185	-13,852
Shares Outstanding (Basic)	9,943	9,943	9,943	9,943	9,943
Shares Outstanding (Diluted)	9,943	9,943	9,943	9,943	9,943
EPS (Basic)	-6.23	-3.91	-3.92	-2.94	-1.39
EPS (Diluted)	-6.23	-3.91	-3.92	-2.94	-1.39
Free Cash Flow	-26,892	-26,863	-56,774	-37,864	-12,714
Free Cash Flow Per Share	-2.71	-2.70	-5.71	-3.81	-1.28
Gross Margin	19.89%	25.91%	17.61%	46.64%	40.56%
Operating Margin	-1195.18%	-288.32%	-306.41%	-77.86%	5.01%
Profit Margin	-1743.68%	-513.77%	-713.72%	-201.80%	-20.69%
Free Cash Flow Margin	-756.79%	-354.65%	-1040.19%	-261.81%	-18.99%
EBITDA	-41,912	-21,283	-16,217	-10,767	4,046
EBITDA Margin	-	-280.98%	-297.13%	-74.45%	6.04%
D&A For EBITDA	558.17	555.74	506.55	492.9	688.46
EBIT	-42,470	-21,838	-16,724	-11,260	3,357
EBIT Margin	-	-288.32%	-	-77.86%	5.01%
Advertising Expenses	79.96	57.38	56.09	190.64	87.57

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.