PT MNC Digital Entertainment Tbk (IDX:MSIN)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
560.00
-25.00 (-4.27%)
Mar 27, 2025, 4:13 PM WIB

IDX:MSIN Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Jan '21 2020 - 2016
Revenue
3,470,1992,952,6293,517,8083,082,0751,989,184
Upgrade
Revenue Growth (YoY)
17.53%-16.07%14.14%54.94%11.70%
Upgrade
Cost of Revenue
2,433,1052,058,3402,453,3572,202,8351,337,639
Upgrade
Gross Profit
1,037,094894,2891,064,451879,240651,545
Upgrade
Selling, General & Admin
236,935238,893278,794237,095201,765
Upgrade
Research & Development
40,47833,02847,067--
Upgrade
Operating Expenses
600,773599,640624,549332,494263,767
Upgrade
Operating Income
436,321294,649439,902546,746387,778
Upgrade
Interest Expense
-9,533-14,494-33,743-50,500-75,546
Upgrade
Interest & Investment Income
21,31321,33920,22822,38216,687
Upgrade
Other Non Operating Income (Expenses)
2,64049410,489-4,572-23,917
Upgrade
Pretax Income
450,741301,988436,876514,056305,002
Upgrade
Income Tax Expense
51,36137,16696,113112,20868,791
Upgrade
Earnings From Continuing Operations
399,380264,822340,763401,848236,211
Upgrade
Minority Interest in Earnings
-847-830-992-3,279-1,340
Upgrade
Net Income
398,533263,992339,771398,569234,871
Upgrade
Net Income to Common
398,533263,992339,771398,569234,871
Upgrade
Net Income Growth
50.96%-22.30%-14.75%69.70%11.10%
Upgrade
Shares Outstanding (Basic)
60,67660,67657,22256,44352,020
Upgrade
Shares Outstanding (Diluted)
60,67660,67657,22256,44352,020
Upgrade
Shares Change (YoY)
-6.04%1.38%8.50%-
Upgrade
EPS (Basic)
6.574.355.947.064.52
Upgrade
EPS (Diluted)
6.574.355.947.064.52
Upgrade
EPS Growth
50.96%-26.73%-15.91%56.40%11.10%
Upgrade
Free Cash Flow
437,682517,865646,00898,320128,689
Upgrade
Free Cash Flow Per Share
7.218.5411.291.742.47
Upgrade
Dividend Per Share
----0.400
Upgrade
Gross Margin
29.89%30.29%30.26%28.53%32.75%
Upgrade
Operating Margin
12.57%9.98%12.50%17.74%19.49%
Upgrade
Profit Margin
11.48%8.94%9.66%12.93%11.81%
Upgrade
Free Cash Flow Margin
12.61%17.54%18.36%3.19%6.47%
Upgrade
EBITDA
759,681622,368738,590631,307423,494
Upgrade
EBITDA Margin
21.89%21.08%21.00%20.48%21.29%
Upgrade
D&A For EBITDA
323,360327,719298,68884,56135,716
Upgrade
EBIT
436,321294,649439,902546,746387,778
Upgrade
EBIT Margin
12.57%9.98%12.50%17.74%19.49%
Upgrade
Effective Tax Rate
11.39%12.31%22.00%21.83%22.55%
Upgrade
Revenue as Reported
3,470,1992,952,6293,517,8083,082,0751,989,184
Upgrade
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.