PT Multi Spunindo Jaya Tbk (IDX:MSJA)
Indonesia · Delayed Price · Currency is IDR 426.00
+8.00 (1.91%)
Aug 12, 2026, 4:04 PM WIB
IDX:MSJA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 |
| 68.33 | 64.2 | 68.51 | 70.29 | 78.99 | 77.9 | |
Revenue Growth | 1.41% | -6.29% | -2.53% | -11.01% | 1.40% | 6.19% |
Cost of Revenue | 55.78 | 52.37 | 56.02 | 55.12 | 62.76 | 60.23 |
Gross Profit | 12.55 | 11.83 | 12.49 | 15.16 | 16.22 | 17.67 |
Selling, General & Admin | 6.35 | 6.44 | 6.18 | 6.64 | 8.72 | 6.15 |
Operating Expenses | 6.36 | 6.44 | 6.18 | 6.64 | 8.73 | 6.2 |
Operating Income | 6.2 | 5.39 | 6.31 | 8.52 | 7.49 | 11.47 |
Interest Expense | -0.77 | -0.83 | -1.3 | -1.01 | -0.97 | -1 |
Interest & Investment Income | 0.39 | 0.4 | 0.34 | 0.42 | 0.3 | 0.39 |
Earnings From Equity Investments | 0.81 | 0.85 | 0.78 | 0.85 | 0.39 | 0.59 |
Currency Exchange Gain (Loss) | -2.45 | -0.99 | -1.44 | 0.61 | -1.85 | -0.42 |
Other Non Operating Income (Expenses) | 2.26 | 1.98 | 0.9 | 0.04 | 0.04 | 0.27 |
EBT Excluding Unusual Items | 6.45 | 6.79 | 5.59 | 9.43 | 5.39 | 11.31 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | 0.04 | 0.03 | -0.02 | -0.14 |
Pretax Income | 6.46 | 6.8 | 5.63 | 9.46 | 5.37 | 11.17 |
Income Tax Expense | 0.72 | 0.82 | 0.03 | 1.93 | 0.84 | 2.22 |
Earnings From Continuing Operations | 5.73 | 5.98 | 5.6 | 7.53 | 4.53 | 8.95 |
Minority Interest in Earnings | -0.5 | -0.3 | -0.09 | -0.21 | 0.25 | 0.22 |
Net Income | 5.23 | 5.68 | 5.5 | 7.32 | 4.78 | 9.17 |
Net Income to Common | 5.23 | 5.68 | 5.5 | 7.32 | 4.78 | 9.17 |
Net Income Growth | -33.56% | 3.10% | -24.82% | 53.23% | -47.90% | -38.37% |
Shares Outstanding (Basic) | 5,806 | 5,787 | 5,861 | 2,026 | 1,870 | 1,870 |
Shares Outstanding (Diluted) | 5,806 | 5,787 | 5,861 | 2,026 | 1,870 | 1,870 |
Shares Change | -0.97% | -1.26% | 189.32% | 8.32% | - | - |
EPS (Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EPS (Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EPS Growth | -32.91% | 4.37% | -74.02% | 41.45% | -47.90% | -38.38% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 |
Free Cash Flow | 1.04 | 3.16 | 1.45 | 9.36 | 11 | -5.49 |
Free Cash Flow Per Share | - | 0.00 | - | 0.01 | 0.01 | -0.00 |
Dividend Per Share | - | - | 0.001 | 0.000 | - | - |
Dividend Growth | - | - | 129.94% | - | - | - |
Gross Margin | 18.37% | 18.42% | 18.23% | 21.57% | 20.54% | 22.68% |
Operating Margin | 9.07% | 8.39% | 9.21% | 12.12% | 9.49% | 14.73% |
Profit Margin | 7.66% | 8.84% | 8.03% | 10.42% | 6.05% | 11.77% |
Free Cash Flow Margin | 1.52% | 4.92% | 2.12% | 13.31% | 13.92% | -7.05% |
EBITDA | 9.22 | 8.7 | 9.19 | 11.97 | 11.77 | 15.21 |
EBITDA Margin | 13.49% | 13.56% | 13.41% | 17.03% | 14.90% | 19.53% |
D&A For EBITDA | 3.02 | 3.32 | 2.88 | 3.45 | 4.27 | 3.74 |
EBIT | 6.2 | 5.39 | 6.31 | 8.52 | 7.49 | 11.47 |
EBIT Margin | 9.07% | 8.39% | 9.21% | 12.12% | 9.49% | 14.73% |
Effective Tax Rate | 11.18% | 12.07% | 0.55% | 20.37% | 15.57% | 19.89% |