IDX:MSJA Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	65.64	68.51	70.29	78.99	77.9	73.36
Revenue Growth (YoY)	-2.91%	-2.53%	-11.01%	1.40%	6.19%	-
Cost of Revenue	53.31	56.02	55.12	62.76	60.23	51.84
Gross Profit	12.33	12.49	15.16	16.22	17.67	21.52
Selling, General & Admin	5.52	5.91	6.64	8.72	6.15	4.99
Operating Expenses	5.52	5.91	6.64	8.73	6.2	4.99
Operating Income	6.81	6.58	8.52	7.49	11.47	16.53
Interest Expense	-1.1	-1.3	-1.01	-0.97	-1	-0.72
Interest & Investment Income	0.42	0.34	0.42	0.3	0.39	0.45
Earnings From Equity Investments	0.52	0.78	0.85	0.39	0.59	1.12
Currency Exchange Gain (Loss)	-2.85	-1.44	0.61	-1.85	-0.42	0.6
Other Non Operating Income (Expenses)	1.26	0.9	0.04	0.04	0.27	-0.12
EBT Excluding Unusual Items	5.06	5.87	9.43	5.39	11.31	17.86
Gain (Loss) on Sale of Assets	0.05	0.04	0.03	-0.02	-0.14	0.02
Pretax Income	5.1	5.9	9.46	5.37	11.17	18.4
Income Tax Expense	0.03	0.31	1.93	0.84	2.22	3.56
Earnings From Continuing Operations	5.08	5.6	7.53	4.53	8.95	14.84
Minority Interest in Earnings	-0.2	-0.09	-0.21	0.25	0.22	0.04
Net Income	4.88	5.5	7.32	4.78	9.17	14.88
Net Income to Common	4.88	5.5	7.32	4.78	9.17	14.88
Net Income Growth	-17.21%	-24.82%	53.23%	-47.90%	-38.37%	-
Shares Outstanding (Basic)	5,825	5,861	2,026	1,870	1,870	1,870
Shares Outstanding (Diluted)	5,825	5,861	2,026	1,870	1,870	1,870
Shares Change (YoY)	40.73%	189.32%	8.32%	-	-	-
EPS (Basic)	0.00	0.00	0.00	0.00	0.00	0.01
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00	0.01
EPS Growth	-41.18%	-74.02%	41.45%	-47.90%	-38.38%	-
Free Cash Flow	2.28	1.45	9.36	11	-5.49	11.5
Free Cash Flow Per Share	-	-	0.01	0.01	-0.00	0.01
Dividend Per Share	0.001	0.001	0.000	-	-	-
Dividend Growth	129.94%	129.94%	-	-	-	-
Gross Margin	18.79%	18.23%	21.57%	20.54%	22.68%	29.33%
Operating Margin	10.38%	9.61%	12.12%	9.49%	14.73%	22.54%
Profit Margin	7.43%	8.03%	10.42%	6.05%	11.77%	20.29%
Free Cash Flow Margin	3.47%	2.12%	13.31%	13.92%	-7.05%	15.68%
EBITDA	8.99	9.46	11.97	11.77	15.21	19.93
EBITDA Margin	13.69%	13.81%	17.03%	14.90%	19.53%	27.17%
D&A For EBITDA	2.17	2.88	3.45	4.27	3.74	3.4
EBIT	6.81	6.58	8.52	7.49	11.47	16.53
EBIT Margin	10.38%	9.61%	12.12%	9.49%	14.73%	22.54%
Effective Tax Rate	0.56%	5.19%	20.37%	15.57%	19.89%	19.35%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.