PT. Multi Makmur Lemindo (IDX:PIPA)
Indonesia
· Delayed Price · Currency is IDR 67.00
-5.00 (-6.94%)
Last updated: Jun 5, 2025
PT. Multi Makmur Lemindo 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 |
|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Revenue | 27,255 | 26,997 | 32,096 | 39,069 | 38,540 |
| Revenue Growth (YoY) | -13.95% | -15.89% | -17.85% | 1.37% | - |
| Cost of Revenue | 15,818 | 16,407 | 20,400 | 28,228 | 29,479 |
| Gross Profit | 11,436 | 10,590 | 11,696 | 10,842 | 9,062 |
| Selling, General & Admin | 10,624 | 9,470 | 7,623 | 5,756 | 4,748 |
| Other Operating Expenses | 172.97 | 158.02 | 1,044 | 194.08 | 128.9 |
| Operating Expenses | 10,797 | 9,628 | 8,667 | 6,453 | 5,333 |
| Operating Income | 638.94 | 961.67 | 3,029 | 4,389 | 3,729 |
| Interest Expense | -1,269 | -1,180 | -1,863 | -1,716 | -1,424 |
| Interest & Investment Income | 111.62 | 148.11 | 93.04 | 11.89 | 0.58 |
| Other Non Operating Income (Expenses) | 399.85 | -126.67 | -353.17 | -253.24 | -27.66 |
| EBT Excluding Unusual Items | -119.04 | -196.94 | 906.15 | 2,431 | 2,278 |
| Gain (Loss) on Sale of Assets | 646.91 | 646.91 | - | - | 143.97 |
| Pretax Income | 527.87 | 449.96 | 906.15 | 2,431 | 2,422 |
| Income Tax Expense | 136.7 | 136.7 | 402.63 | 644.15 | 605.16 |
| Earnings From Continuing Operations | 391.17 | 313.27 | 503.52 | 1,787 | 1,816 |
| Minority Interest in Earnings | 0.01 | 0.01 | 0.05 | 0.02 | - |
| Net Income | 391.19 | 313.28 | 503.57 | 1,787 | 1,816 |
| Net Income to Common | 391.19 | 313.28 | 503.57 | 1,787 | 1,816 |
| Net Income Growth | -15.16% | -37.79% | -71.82% | -1.62% | - |
| Shares Outstanding (Basic) | 3,270 | 3,172 | 2,919 | 1,170 | 10 |
| Shares Outstanding (Diluted) | 3,270 | 3,172 | 2,919 | 1,170 | 10 |
| Shares Change (YoY) | -0.36% | 8.67% | 149.55% | 11597.26% | - |
| EPS (Basic) | 0.12 | 0.10 | 0.17 | 1.53 | 181.65 |
| EPS (Diluted) | 0.12 | 0.10 | 0.17 | 1.53 | 181.65 |
| EPS Growth | -18.06% | -42.75% | -88.71% | -99.16% | - |
| Free Cash Flow | -5,494 | -6,932 | -16,448 | -65,757 | 845.95 |
| Free Cash Flow Per Share | -1.68 | -2.19 | -5.63 | -56.22 | 84.59 |
| Gross Margin | 41.96% | 39.23% | 36.44% | 27.75% | 23.51% |
| Operating Margin | 2.34% | 3.56% | 9.44% | 11.23% | 9.68% |
| Profit Margin | 1.44% | 1.16% | 1.57% | 4.57% | 4.71% |
| Free Cash Flow Margin | -20.16% | -25.68% | -51.25% | -168.31% | 2.20% |
| EBITDA | 7,345 | 6,714 | 4,679 | 5,395 | 4,471 |
| EBITDA Margin | 26.95% | 24.87% | 14.58% | 13.81% | 11.60% |
| D&A For EBITDA | 6,706 | 5,753 | 1,650 | 1,006 | 742.27 |
| EBIT | 638.94 | 961.67 | 3,029 | 4,389 | 3,729 |
| EBIT Margin | 2.34% | 3.56% | 9.44% | 11.23% | 9.68% |
| Effective Tax Rate | 25.90% | 30.38% | 44.43% | 26.50% | 24.99% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.