PT MNC Digital Entertainment Tbk (IDX:MSIN)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
500.00
-10.00 (-1.96%)
Jun 5, 2025, 3:49 PM WIB

IDX:MSIN Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Jan '21 2015 - 2019
Revenue
3,699,2693,470,1992,952,6293,517,8083,082,0751,989,184
Upgrade
Revenue Growth (YoY)
28.03%17.53%-16.07%14.14%54.94%11.70%
Upgrade
Cost of Revenue
2,645,0952,433,1052,058,3402,453,3572,202,8351,337,639
Upgrade
Gross Profit
1,054,1741,037,094894,2891,064,451879,240651,545
Upgrade
Selling, General & Admin
238,627236,935238,893278,794237,095201,765
Upgrade
Research & Development
41,91340,47833,02847,067--
Upgrade
Operating Expenses
611,804600,773599,640624,549332,494263,767
Upgrade
Operating Income
442,370436,321294,649439,902546,746387,778
Upgrade
Interest Expense
-7,104-9,533-14,494-33,743-50,500-75,546
Upgrade
Interest & Investment Income
20,57521,31321,33920,22822,38216,687
Upgrade
Other Non Operating Income (Expenses)
2,6012,64049410,489-4,572-23,917
Upgrade
Pretax Income
458,442450,741301,988436,876514,056305,002
Upgrade
Income Tax Expense
52,85851,36137,16696,113112,20868,791
Upgrade
Earnings From Continuing Operations
405,584399,380264,822340,763401,848236,211
Upgrade
Minority Interest in Earnings
-456-847-830-992-3,279-1,340
Upgrade
Net Income
405,128398,533263,992339,771398,569234,871
Upgrade
Net Income to Common
405,128398,533263,992339,771398,569234,871
Upgrade
Net Income Growth
48.69%50.96%-22.30%-14.75%69.70%11.10%
Upgrade
Shares Outstanding (Basic)
60,67660,67660,67657,22256,44352,020
Upgrade
Shares Outstanding (Diluted)
60,67660,67660,67657,22256,44352,020
Upgrade
Shares Change (YoY)
--6.04%1.38%8.50%-
Upgrade
EPS (Basic)
6.686.574.355.947.064.52
Upgrade
EPS (Diluted)
6.686.574.355.947.064.52
Upgrade
EPS Growth
48.69%50.96%-26.73%-15.91%56.40%11.10%
Upgrade
Free Cash Flow
425,379437,682517,865646,00898,320128,689
Upgrade
Free Cash Flow Per Share
7.017.218.5411.291.742.47
Upgrade
Dividend Per Share
-----0.400
Upgrade
Gross Margin
28.50%29.89%30.29%30.26%28.53%32.75%
Upgrade
Operating Margin
11.96%12.57%9.98%12.50%17.74%19.49%
Upgrade
Profit Margin
10.95%11.48%8.94%9.66%12.93%11.81%
Upgrade
Free Cash Flow Margin
11.50%12.61%17.54%18.36%3.19%6.47%
Upgrade
EBITDA
764,612759,681622,368738,590631,307423,494
Upgrade
EBITDA Margin
20.67%21.89%21.08%21.00%20.48%21.29%
Upgrade
D&A For EBITDA
322,242323,360327,719298,68884,56135,716
Upgrade
EBIT
442,370436,321294,649439,902546,746387,778
Upgrade
EBIT Margin
11.96%12.57%9.98%12.50%17.74%19.49%
Upgrade
Effective Tax Rate
11.53%11.39%12.31%22.00%21.83%22.55%
Upgrade
Revenue as Reported
3,699,2693,470,1992,952,6293,517,8083,082,0751,989,184
Upgrade
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.