PT Multisarana Intan Eduka Tbk (IDX:MSIE)
Indonesia · Delayed Price · Currency is IDR 77.00
-8.00 (-9.41%)
At close: Oct 30, 2026
IDX:MSIE Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Rental Revenue | 7,298 | 6,794 | 6,414 | 5,201 | 3,712 | 3,100 |
| 7,298 | 6,794 | 6,414 | 5,201 | 3,712 | 3,100 | |
Revenue Growth (YoY | 8.95% | 5.92% | 23.34% | 40.12% | 19.73% | - |
Property Expenses | 3,723 | 3,713 | 2,165 | 1,290 | 2,448 | 2,274 |
Selling, General & Administrative | 1,659 | 2,312 | 2,698 | 4,727 | 540.15 | 275.95 |
Depreciation & Amortization | 893.81 | 828.77 | 711.37 | - | - | - |
Other Operating Expenses | -285.13 | 106.77 | 76.18 | -40.01 | 22.13 | - |
Total Operating Expenses | 6,695 | 7,666 | 6,285 | 5,977 | 3,010 | 2,550 |
Operating Income | 603.41 | -872.57 | 129.22 | -776.05 | 701.68 | 549.58 |
Interest Expense | -267.31 | -282.76 | -458.11 | -322.89 | -10.13 | -11.15 |
Interest & Investment Income | 1.51 | 1.7 | 635.71 | 129.36 | 89.62 | 51.82 |
Other Non-Operating Income | - | - | -1,250 | - | - | - |
EBT Excluding Unusual Items | 337.62 | -1,154 | -943.19 | -969.59 | 781.16 | 590.25 |
Gain (Loss) on Sale of Assets | - | - | - | - | 435.96 | -29.97 |
Asset Writedown | 2,087 | 2,087 | 1,283 | 19.1 | 66,951 | - |
Other Unusual Items | - | - | - | 1,660 | - | - |
Pretax Income | 2,425 | 933.42 | 339.53 | 709.12 | 68,168 | 560.28 |
Income Tax Expense | 729.84 | 679.38 | 641.43 | 520.06 | 391.53 | 310 |
Earnings From Continuing Operations | 1,695 | 254.04 | -301.89 | 189.05 | 67,776 | 250.28 |
Minority Interest in Earnings | -0.01 | -0.03 | -0.37 | 0.47 | - | - |
Net Income | 1,695 | 254.01 | -302.26 | 189.53 | 67,776 | 250.28 |
Net Income to Common | 1,695 | 254.01 | -302.26 | 189.53 | 67,776 | 250.28 |
Net Income Growth | - | - | - | -99.72% | 26980.37% | - |
Basic Shares Outstanding | 1,460 | 1,460 | 1,460 | 1,460 | 1,100 | - |
Diluted Shares Outstanding | 1,460 | 1,460 | 1,460 | 1,460 | 1,100 | - |
Shares Change | - | - | 0.00% | 32.73% | - | - |
EPS (Basic) | 1.16 | 0.17 | -0.21 | 0.13 | 61.61 | - |
EPS (Diluted) | 1.15 | 0.17 | -0.21 | 0.13 | 61.61 | - |
EPS Growth | - | - | - | -99.79% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Margin | 8.27% | -12.84% | 2.02% | -14.92% | 18.91% | 17.73% |
Profit Margin | 23.22% | 3.74% | -4.71% | 3.64% | 1826.04% | 8.07% |
EBITDA | 1,500 | 335.36 | 1,167 | -229.49 | 1,507 | 1,342 |
EBITDA Margin | 20.56% | 4.94% | 18.20% | -4.41% | 40.61% | 43.29% |
D&A For Ebitda | 897.08 | 1,208 | 1,038 | 546.56 | 805.53 | 792.42 |
EBIT | 603.41 | -872.57 | 129.22 | -776.05 | 701.68 | 549.58 |
EBIT Margin | 8.27% | -12.84% | 2.02% | -14.92% | 18.91% | 17.73% |
Effective Tax Rate | 30.10% | 72.78% | 188.91% | 73.34% | 0.57% | 55.33% |