PT MNC Sky Vision Tbk (IDX:MSKY)
Indonesia · Delayed Price · Currency is IDR 76.00
+1.00 (1.32%)
Feb 9, 2026, 4:07 PM WIB
PT MNC Sky Vision Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. 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 |
| 497,007 | 703,780 | 741,049 | 1,114,894 | 1,460,559 | 2,015,371 | |
Revenue Growth (YoY) | -22.27% | -5.03% | -33.53% | -23.67% | -27.53% | -17.83% |
Cost of Revenue | 539,907 | 737,720 | 922,421 | 1,242,365 | 1,441,139 | 1,935,457 |
Gross Profit | -42,900 | -33,940 | -181,372 | -127,471 | 19,420 | 79,914 |
Selling, General & Admin | 36,757 | 36,460 | 32,841 | 54,786 | 66,884 | 89,262 |
Other Operating Expenses | 15,728 | 37,697 | 55,522 | 53,788 | 112,410 | 92,865 |
Operating Expenses | 45,762 | 74,157 | 88,363 | 108,574 | 179,294 | 182,127 |
Operating Income | -88,662 | -108,097 | -269,735 | -236,045 | -159,874 | -102,213 |
Interest Expense | -8,596 | -12,049 | -27,394 | -31,601 | -54,525 | -77,396 |
Interest & Investment Income | 104 | 236 | 165 | 257 | 357 | 600 |
Currency Exchange Gain (Loss) | -23,962 | -11,491 | -2,222 | -31,600 | -8,719 | -34,899 |
Other Non Operating Income (Expenses) | -7,883 | -9,959 | -20,754 | -15,692 | -9,891 | -5,957 |
EBT Excluding Unusual Items | -128,999 | -141,360 | -319,940 | -314,681 | -232,652 | -219,865 |
Gain (Loss) on Sale of Assets | 1,597 | 4,079 | 669 | 3,190 | 732 | 388 |
Pretax Income | -127,402 | -137,281 | -319,271 | -311,491 | -231,920 | -219,477 |
Income Tax Expense | 5,712 | -20,560 | -44,444 | -66,101 | -50,272 | -18,859 |
Earnings From Continuing Operations | -133,114 | -116,721 | -274,827 | -245,390 | -181,648 | -200,618 |
Minority Interest in Earnings | - | - | - | 697 | -204 | 530 |
Net Income | -133,114 | -116,721 | -274,827 | -244,693 | -181,852 | -200,088 |
Net Income to Common | -133,114 | -116,721 | -274,827 | -244,693 | -181,852 | -200,088 |
Shares Outstanding (Basic) | 9,972 | 9,972 | 9,972 | 9,972 | 9,972 | 9,972 |
Shares Outstanding (Diluted) | 9,972 | 9,972 | 9,972 | 9,972 | 9,972 | 9,972 |
Shares Change (YoY) | - | - | - | - | - | 7.21% |
EPS (Basic) | -13.35 | -11.71 | -27.56 | -24.54 | -18.24 | -20.07 |
EPS (Diluted) | -13.35 | -11.71 | -27.56 | -24.54 | -18.24 | -20.07 |
Free Cash Flow | 80,423 | 101,270 | 99,324 | 265,027 | 525,433 | 112,337 |
Free Cash Flow Per Share | 8.06 | 10.16 | 9.96 | 26.58 | 52.69 | 11.27 |
Gross Margin | -8.63% | -4.82% | -24.47% | -11.43% | 1.33% | 3.96% |
Operating Margin | -17.84% | -15.36% | -36.40% | -21.17% | -10.95% | -5.07% |
Profit Margin | -26.78% | -16.59% | -37.09% | -21.95% | -12.45% | -9.93% |
Free Cash Flow Margin | 16.18% | 14.39% | 13.40% | 23.77% | 35.98% | 5.57% |
EBITDA | 204,028 | 192,735 | 7,960 | 242,607 | 454,907 | 601,372 |
EBITDA Margin | 41.05% | 27.39% | 1.07% | 21.76% | 31.15% | 29.84% |
D&A For EBITDA | 292,690 | 300,832 | 277,695 | 478,652 | 614,781 | 703,585 |
EBIT | -88,662 | -108,097 | -269,735 | -236,045 | -159,874 | -102,213 |
EBIT Margin | -17.84% | -15.36% | -36.40% | -21.17% | -10.95% | -5.07% |
Advertising Expenses | - | - | - | 16,718 | 25,672 | 42,672 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.