PT MNC Sky Vision Tbk (IDX: MSKY)
Indonesia
· Delayed Price · Currency is IDR 71.00
-4.00 (-5.33%)
Nov 15, 2024, 4:08 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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 639,410 | 741,049 | 1,114,894 | 1,460,559 | 2,015,371 | 2,452,679 | Upgrade
|
| Revenue Growth (YoY) | -26.06% | -33.53% | -23.67% | -27.53% | -17.83% | -5.05% | Upgrade
|
| Cost of Revenue | 844,774 | 922,421 | 1,242,365 | 1,441,139 | 1,935,457 | 2,326,699 | Upgrade
|
| Gross Profit | -205,364 | -181,372 | -127,471 | 19,420 | 79,914 | 125,980 | Upgrade
|
| Selling, General & Admin | 35,268 | 32,841 | 54,786 | 66,884 | 89,262 | 97,459 | Upgrade
|
| Other Operating Expenses | 20,359 | 55,522 | 53,788 | 112,410 | 92,865 | - | Upgrade
|
| Operating Expenses | -17,952 | 88,363 | 108,574 | 179,294 | 182,127 | 97,459 | Upgrade
|
| Operating Income | -187,412 | -269,735 | -236,045 | -159,874 | -102,213 | 28,521 | Upgrade
|
| Interest Expense | -14,782 | -27,394 | -31,601 | -54,525 | -77,396 | -130,179 | Upgrade
|
| Interest & Investment Income | 256 | 165 | 257 | 357 | 600 | 943 | Upgrade
|
| Currency Exchange Gain (Loss) | 9,929 | -2,222 | -31,600 | -8,719 | -34,899 | 26,064 | Upgrade
|
| Other Non Operating Income (Expenses) | -5,623 | -20,754 | -15,692 | -9,891 | -5,957 | -48,241 | Upgrade
|
| EBT Excluding Unusual Items | -197,632 | -319,940 | -314,681 | -232,652 | -219,865 | -122,892 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3,839 | 669 | 3,190 | 732 | 388 | 1,213 | Upgrade
|
| Pretax Income | -193,793 | -319,271 | -311,491 | -231,920 | -219,477 | -121,679 | Upgrade
|
| Income Tax Expense | -38,469 | -44,444 | -66,101 | -50,272 | -18,859 | -46,356 | Upgrade
|
| Earnings From Continuing Operations | -155,324 | -274,827 | -245,390 | -181,648 | -200,618 | -75,323 | Upgrade
|
| Minority Interest in Earnings | - | - | 697 | -204 | 530 | - | Upgrade
|
| Net Income | -155,324 | -274,827 | -244,693 | -181,852 | -200,088 | -75,323 | Upgrade
|
| Net Income to Common | -155,324 | -274,827 | -244,693 | -181,852 | -200,088 | -75,323 | Upgrade
|
| Shares Outstanding (Basic) | 9,972 | 9,972 | 9,972 | 9,972 | 9,972 | 9,301 | Upgrade
|
| Shares Outstanding (Diluted) | 9,972 | 9,972 | 9,972 | 9,972 | 9,972 | 9,301 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 7.21% | 2.60% | Upgrade
|
| EPS (Basic) | -15.58 | -27.56 | -24.54 | -18.24 | -20.07 | -8.10 | Upgrade
|
| EPS (Diluted) | -15.58 | -27.56 | -24.54 | -18.24 | -20.07 | -8.10 | Upgrade
|
| Free Cash Flow | 75,315 | -36,121 | 265,027 | 525,433 | 112,337 | 581,443 | Upgrade
|
| Free Cash Flow Per Share | 7.55 | -3.62 | 26.58 | 52.69 | 11.27 | 62.51 | Upgrade
|
| Gross Margin | -32.12% | -24.48% | -11.43% | 1.33% | 3.97% | 5.14% | Upgrade
|
| Operating Margin | -29.31% | -36.40% | -21.17% | -10.95% | -5.07% | 1.16% | Upgrade
|
| Profit Margin | -24.29% | -37.09% | -21.95% | -12.45% | -9.93% | -3.07% | Upgrade
|
| Free Cash Flow Margin | 11.78% | -4.87% | 23.77% | 35.97% | 5.57% | 23.71% | Upgrade
|
| EBITDA | -18,162 | 7,959 | 242,607 | 454,907 | 601,372 | 868,098 | Upgrade
|
| EBITDA Margin | -2.84% | 1.07% | 21.76% | 31.15% | 29.84% | 35.39% | Upgrade
|
| D&A For EBITDA | 169,250 | 277,694 | 478,652 | 614,781 | 703,585 | 839,577 | Upgrade
|
| EBIT | -187,412 | -269,735 | -236,045 | -159,874 | -102,213 | 28,521 | Upgrade
|
| EBIT Margin | -29.31% | -36.40% | -21.17% | -10.95% | -5.07% | 1.16% | Upgrade
|
| Advertising Expenses | - | 420 | 16,718 | 25,672 | 42,672 | 46,589 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.