PT MDTV Media Technologies Tbk (IDX:NETV)
Indonesia · Delayed Price · Currency is IDR 111.00
+4.00 (3.74%)
Feb 9, 2026, 4:06 PM WIB
IDX:NETV 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 |
| 107,187 | 209,730 | 235,745 | 438,679 | 490,197 | 446,490 | |
Revenue Growth (YoY) | -51.70% | -11.04% | -46.26% | -10.51% | 9.79% | -14.11% |
Cost of Revenue | 186,705 | 191,466 | 463,420 | 234,495 | 291,424 | 363,022 |
Gross Profit | -79,518 | 18,263 | -227,675 | 204,184 | 198,773 | 83,468 |
Selling, General & Admin | 147,610 | 221,954 | 213,781 | 249,911 | 206,615 | 249,904 |
Operating Expenses | 165,007 | 234,869 | 260,247 | 250,245 | 256,174 | 249,904 |
Operating Income | -244,525 | -216,606 | -487,921 | -46,061 | -57,401 | -166,436 |
Interest Expense | -3,429 | -57,681 | -98,103 | -96,823 | -112,333 | -140,855 |
Interest & Investment Income | 1,463 | 187.55 | 88.55 | 128.49 | 38.11 | 209.48 |
Currency Exchange Gain (Loss) | -731.5 | -511.6 | -386.23 | -1,055 | -2,638 | -12,849 |
Other Non Operating Income (Expenses) | 1,934 | 257,761 | -53,152 | -64.94 | 3,599 | -117,598 |
EBT Excluding Unusual Items | -245,288 | -16,849 | -639,474 | -143,875 | -168,735 | -437,529 |
Gain (Loss) on Sale of Assets | -20,301 | -31,084 | 1,208 | - | - | -12.61 |
Other Unusual Items | -32,749 | -32,749 | - | - | - | - |
Pretax Income | -298,338 | -80,682 | -638,265 | -143,875 | -168,735 | -437,542 |
Income Tax Expense | -37,067 | -2,045 | -3,945 | 37,735 | 2,779 | 178,517 |
Earnings From Continuing Operations | -261,270 | -78,637 | -634,321 | -181,610 | -171,514 | -616,059 |
Minority Interest in Earnings | 957.8 | 176.8 | 3,903 | 792.84 | 972.98 | 3,672 |
Net Income | -260,313 | -78,460 | -630,418 | -180,818 | -170,541 | -612,387 |
Net Income to Common | -260,313 | -78,460 | -630,418 | -180,818 | -170,541 | -612,387 |
Shares Outstanding (Basic) | 48,720 | 26,495 | 11,727 | 11,222 | 8,376 | 8,376 |
Shares Outstanding (Diluted) | 48,720 | 26,495 | 11,727 | 11,222 | 8,376 | 8,376 |
Shares Change (YoY) | 315.47% | 125.94% | 4.50% | 33.98% | - | - |
EPS (Basic) | -5.34 | -2.96 | -53.76 | -16.11 | -20.36 | -73.11 |
EPS (Diluted) | -5.34 | -2.96 | -53.76 | -16.11 | -20.36 | -73.11 |
Free Cash Flow | -523,159 | -518,812 | 44,841 | -97,055 | -17,487 | -58,179 |
Free Cash Flow Per Share | -10.74 | -19.58 | 3.82 | -8.65 | -2.09 | -6.95 |
Gross Margin | -74.19% | 8.71% | -96.58% | 46.54% | 40.55% | 18.69% |
Operating Margin | -228.13% | -103.28% | -206.97% | -10.50% | -11.71% | -37.28% |
Profit Margin | -242.86% | -37.41% | -267.42% | -41.22% | -34.79% | -137.16% |
Free Cash Flow Margin | -488.08% | -247.37% | 19.02% | -22.12% | -3.57% | -13.03% |
EBITDA | -232,392 | -200,942 | -461,275 | -10,997 | -17,222 | -123,844 |
EBITDA Margin | -216.81% | -95.81% | -195.67% | -2.51% | -3.51% | -27.74% |
D&A For EBITDA | 12,132 | 15,664 | 26,647 | 35,064 | 40,179 | 42,592 |
EBIT | -244,525 | -216,606 | -487,921 | -46,061 | -57,401 | -166,436 |
EBIT Margin | -228.13% | -103.28% | -206.97% | -10.50% | -11.71% | -37.28% |
Advertising Expenses | - | 9,114 | 6,109 | - | 6,748 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.