PT MNC Digital Entertainment Tbk (IDX:MSIN)
Indonesia · Delayed Price · Currency is IDR 645.00
+15.00 (2.38%)
May 19, 2026, 4:09 PM WIB
IDX:MSIN 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 | Mar '26 Mar 31, 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 |
| 3,994,038 | 3,832,796 | 3,238,780 | 2,952,629 | 3,517,808 | 3,082,075 | |
Revenue Growth (YoY) | 18.10% | 18.34% | 9.69% | -16.07% | 14.14% | 54.94% |
Cost of Revenue | 2,206,970 | 2,081,601 | 1,601,492 | 2,058,340 | 2,453,357 | 2,202,835 |
Gross Profit | 1,787,068 | 1,751,195 | 1,637,288 | 894,289 | 1,064,451 | 879,240 |
Selling, General & Admin | 1,111,496 | 1,114,885 | 1,235,745 | 238,893 | 278,794 | 237,095 |
Research & Development | - | - | - | 33,028 | 47,067 | - |
Operating Expenses | 1,111,496 | 1,114,885 | 1,235,745 | 599,640 | 624,549 | 332,494 |
Operating Income | 675,572 | 636,310 | 401,543 | 294,649 | 439,902 | 546,746 |
Interest Expense | -8,290 | -5,620 | -7,873 | -14,494 | -33,743 | -50,500 |
Interest & Investment Income | 31,654 | 30,244 | 16,711 | 21,339 | 20,228 | 22,382 |
Currency Exchange Gain (Loss) | 879 | 879 | 1,458 | - | - | - |
Other Non Operating Income (Expenses) | 2,442 | -981 | -1,461 | 494 | 10,489 | -4,572 |
EBT Excluding Unusual Items | 702,257 | 660,832 | 410,378 | 301,988 | 436,876 | 514,056 |
Gain (Loss) on Sale of Assets | 388,493 | 388,493 | 52,733 | - | - | - |
Pretax Income | 1,090,750 | 1,049,325 | 463,111 | 301,988 | 436,876 | 514,056 |
Income Tax Expense | 50,139 | 64,310 | 52,353 | 37,166 | 96,113 | 112,208 |
Earnings From Continuing Operations | 1,040,611 | 985,015 | 410,758 | 264,822 | 340,763 | 401,848 |
Minority Interest in Earnings | -10,241 | -10,058 | -13,121 | -830 | -992 | -3,279 |
Net Income | 1,030,370 | 974,957 | 397,637 | 263,992 | 339,771 | 398,569 |
Net Income to Common | 1,030,370 | 974,957 | 397,637 | 263,992 | 339,771 | 398,569 |
Net Income Growth | 165.27% | 145.19% | 50.63% | -22.30% | -14.75% | 69.70% |
Shares Outstanding (Basic) | 60,676 | 60,676 | 60,676 | 60,676 | 57,222 | 56,443 |
Shares Outstanding (Diluted) | 60,676 | 60,676 | 60,676 | 60,676 | 57,222 | 56,443 |
Shares Change (YoY) | - | - | - | 6.04% | 1.38% | 8.50% |
EPS (Basic) | 16.98 | 16.07 | 6.55 | 4.35 | 5.94 | 7.06 |
EPS (Diluted) | 16.98 | 16.07 | 6.55 | 4.35 | 5.94 | 7.06 |
EPS Growth | 165.27% | 145.19% | 50.63% | -26.73% | -15.91% | 56.40% |
Free Cash Flow | -205,728 | -178,981 | 279,623 | 517,865 | 646,008 | 98,320 |
Free Cash Flow Per Share | -3.39 | -2.95 | 4.61 | 8.54 | 11.29 | 1.74 |
Gross Margin | 44.74% | 45.69% | 50.55% | 30.29% | 30.26% | 28.53% |
Operating Margin | 16.91% | 16.60% | 12.40% | 9.98% | 12.50% | 17.74% |
Profit Margin | 25.80% | 25.44% | 12.28% | 8.94% | 9.66% | 12.93% |
Free Cash Flow Margin | -5.15% | -4.67% | 8.63% | 17.54% | 18.36% | 3.19% |
EBITDA | 939,774 | 908,568 | 661,915 | 622,368 | 738,590 | 631,307 |
EBITDA Margin | 23.53% | 23.71% | 20.44% | 21.08% | 21.00% | 20.48% |
D&A For EBITDA | 264,202 | 272,258 | 260,372 | 327,719 | 298,688 | 84,561 |
EBIT | 675,572 | 636,310 | 401,543 | 294,649 | 439,902 | 546,746 |
EBIT Margin | 16.91% | 16.60% | 12.40% | 9.98% | 12.50% | 17.74% |
Effective Tax Rate | 4.60% | 6.13% | 11.30% | 12.31% | 22.00% | 21.83% |
Revenue as Reported | - | - | - | 2,952,629 | 3,517,808 | 3,082,075 |
Advertising Expenses | - | 651,873 | 628,961 | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.