PT MDTV Media Technologies Tbk (IDX:NETV)
Indonesia · Delayed Price · Currency is IDR 68.00
+2.00 (3.03%)
May 22, 2026, 4:11 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 76,613 | 82,940 | 209,730 | 235,745 | 438,679 | 490,197 | |
Revenue Growth (YoY) | -52.31% | -60.45% | -11.04% | -46.26% | -10.51% | 9.79% |
Cost of Revenue | 166,208 | 200,653 | 191,466 | 463,420 | 234,495 | 291,424 |
Gross Profit | -89,595 | -117,713 | 18,263 | -227,675 | 204,184 | 198,773 |
Selling, General & Admin | 83,919 | 93,790 | 221,954 | 213,781 | 249,911 | 206,615 |
Operating Expenses | 101,368 | 111,194 | 238,432 | 260,247 | 250,245 | 256,174 |
Operating Income | -190,963 | -228,906 | -220,168 | -487,921 | -46,061 | -57,401 |
Interest Expense | -3,313 | -2,862 | -57,681 | -98,103 | -96,823 | -112,333 |
Interest & Investment Income | 844.87 | 1,450 | 187.55 | 88.55 | 128.49 | 38.11 |
Currency Exchange Gain (Loss) | 337.39 | 96.05 | -511.6 | -386.23 | -1,055 | -2,638 |
Other Non Operating Income (Expenses) | -43,413 | -42,969 | 261,324 | -53,152 | -64.94 | 3,599 |
EBT Excluding Unusual Items | -236,507 | -273,192 | -16,849 | -639,474 | -143,875 | -168,735 |
Gain (Loss) on Sale of Assets | 992.07 | -4,972 | -31,084 | 1,208 | - | - |
Other Unusual Items | - | - | -32,749 | - | - | - |
Pretax Income | -235,515 | -278,164 | -80,682 | -638,265 | -143,875 | -168,735 |
Income Tax Expense | 23,078 | 8,727 | -2,045 | -3,945 | 37,735 | 2,779 |
Earnings From Continuing Operations | -258,594 | -286,891 | -78,637 | -634,321 | -181,610 | -171,514 |
Minority Interest in Earnings | 771.6 | 862.17 | 176.8 | 3,903 | 792.84 | 972.98 |
Net Income | -257,822 | -286,029 | -78,460 | -630,418 | -180,818 | -170,541 |
Net Income to Common | -257,822 | -286,029 | -78,460 | -630,418 | -180,818 | -170,541 |
Shares Outstanding (Basic) | 41,315 | 41,361 | 26,495 | 11,727 | 11,222 | 8,376 |
Shares Outstanding (Diluted) | 41,315 | 41,361 | 26,495 | 11,727 | 11,222 | 8,376 |
Shares Change (YoY) | 21.90% | 56.11% | 125.94% | 4.50% | 33.98% | - |
EPS (Basic) | -6.24 | -6.92 | -2.96 | -53.76 | -16.11 | -20.36 |
EPS (Diluted) | -6.24 | -6.92 | -2.96 | -53.76 | -16.11 | -20.36 |
Free Cash Flow | -205,692 | -229,290 | -520,102 | 40,906 | -97,055 | -17,487 |
Free Cash Flow Per Share | -4.98 | -5.54 | -19.63 | 3.49 | -8.65 | -2.09 |
Gross Margin | -116.95% | -141.92% | 8.71% | -96.58% | 46.54% | 40.55% |
Operating Margin | -249.26% | -275.99% | -104.98% | -206.97% | -10.50% | -11.71% |
Profit Margin | -336.52% | -344.86% | -37.41% | -267.42% | -41.22% | -34.79% |
Free Cash Flow Margin | -268.48% | -276.45% | -247.99% | 17.35% | -22.12% | -3.57% |
EBITDA | -180,928 | -218,400 | -204,504 | -461,275 | -10,997 | -17,222 |
EBITDA Margin | -236.16% | -263.32% | -97.51% | -195.67% | -2.51% | -3.51% |
D&A For EBITDA | 10,035 | 10,506 | 15,664 | 26,647 | 35,064 | 40,179 |
EBIT | -190,963 | -228,906 | -220,168 | -487,921 | -46,061 | -57,401 |
EBIT Margin | -249.26% | -275.99% | -104.98% | -206.97% | -10.50% | -11.71% |
Advertising Expenses | - | 7,616 | 9,114 | 6,109 | - | 6,748 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.