PT. Multi Makmur Lemindo (IDX:PIPA)
Indonesia · Delayed Price · Currency is IDR 124.00
+1.00 (0.81%)
Last updated: Jul 15, 2026, 11:12 AM WIB
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 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 |
| 22,103 | 23,861 | 26,997 | 32,096 | 39,069 | 38,540 | |
Revenue Growth (YoY) | -18.90% | -11.62% | -15.89% | -17.85% | 1.37% | - |
Cost of Revenue | 16,287 | 16,783 | 16,407 | 20,400 | 28,228 | 29,479 |
Gross Profit | 5,816 | 7,078 | 10,590 | 11,696 | 10,842 | 9,062 |
Selling, General & Admin | 25,897 | 26,089 | 9,470 | 7,623 | 5,756 | 4,748 |
Other Operating Expenses | 85.4 | 112.11 | 158.02 | 1,044 | 194.08 | 128.9 |
Operating Expenses | 25,982 | 26,201 | 9,628 | 8,667 | 6,453 | 5,333 |
Operating Income | -20,166 | -19,123 | 961.67 | 3,029 | 4,389 | 3,729 |
Interest Expense | -1,184 | -1,594 | -1,180 | -1,863 | -1,716 | -1,424 |
Interest & Investment Income | 110.68 | 131.19 | 148.11 | 93.04 | 11.89 | 0.58 |
Other Non Operating Income (Expenses) | -512.01 | -55.6 | -126.67 | -353.17 | -253.24 | -27.66 |
EBT Excluding Unusual Items | -21,752 | -20,642 | -196.94 | 906.15 | 2,431 | 2,278 |
Gain (Loss) on Sale of Assets | - | - | 646.91 | - | - | 143.97 |
Pretax Income | -21,752 | -20,642 | 449.96 | 906.15 | 2,431 | 2,422 |
Income Tax Expense | -3,085 | -3,085 | 136.7 | 402.63 | 644.15 | 605.16 |
Earnings From Continuing Operations | -18,667 | -17,557 | 313.27 | 503.52 | 1,787 | 1,816 |
Minority Interest in Earnings | 0 | 0 | 0.01 | 0.05 | 0.02 | - |
Net Income | -18,667 | -17,557 | 313.28 | 503.57 | 1,787 | 1,816 |
Net Income to Common | -18,667 | -17,557 | 313.28 | 503.57 | 1,787 | 1,816 |
Net Income Growth | - | - | -37.79% | -71.82% | -1.62% | - |
Shares Outstanding (Basic) | 3,490 | 3,426 | 3,172 | 2,919 | 1,170 | 10 |
Shares Outstanding (Diluted) | 3,490 | 3,426 | 3,172 | 2,919 | 1,170 | 10 |
Shares Change (YoY) | 6.71% | 8.01% | 8.67% | 149.55% | 11597.26% | - |
EPS (Basic) | -5.35 | -5.12 | 0.10 | 0.17 | 1.53 | 181.65 |
EPS (Diluted) | -5.35 | -5.12 | 0.10 | 0.17 | 1.53 | 181.65 |
EPS Growth | - | - | -42.75% | -88.71% | -99.16% | - |
Free Cash Flow | -14,443 | -4,861 | -6,932 | -16,448 | -65,757 | 845.95 |
Free Cash Flow Per Share | -4.14 | -1.42 | -2.19 | -5.63 | -56.22 | 84.59 |
Gross Margin | 26.31% | 29.66% | 39.23% | 36.44% | 27.75% | 23.51% |
Operating Margin | -91.24% | -80.14% | 3.56% | 9.44% | 11.23% | 9.68% |
Profit Margin | -84.45% | -73.58% | 1.16% | 1.57% | 4.57% | 4.71% |
Free Cash Flow Margin | -65.35% | -20.37% | -25.68% | -51.25% | -168.31% | 2.20% |
EBITDA | -18,906 | -17,138 | 2,934 | 4,679 | 5,395 | 4,471 |
EBITDA Margin | -85.54% | -71.83% | 10.87% | 14.58% | 13.81% | 11.60% |
D&A For EBITDA | 1,260 | 1,985 | 1,972 | 1,650 | 1,006 | 742.27 |
EBIT | -20,166 | -19,123 | 961.67 | 3,029 | 4,389 | 3,729 |
EBIT Margin | -91.24% | -80.14% | 3.56% | 9.44% | 11.23% | 9.68% |
Effective Tax Rate | - | - | 30.38% | 44.43% | 26.50% | 24.99% |