PT Master Print Tbk (IDX:PTMR)

PT Master Print Tbk Income Statement

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	128,820	98,388	84,290	58,911
Revenue Growth (YoY)	30.93%	16.73%	43.08%	-
Cost of Revenue	92,711	67,867	68,241	48,207
Gross Profit	36,109	30,521	16,049	10,704
Selling, General & Admin	24,229	17,428	6,790	4,446
Other Operating Expenses	760.28	-59.48	-326.81	-818.31
Operating Expenses	24,990	17,368	6,464	3,628
Operating Income	11,119	13,153	9,585	7,076
Interest Expense	-	-	-392.81	-346.65
Currency Exchange Gain (Loss)	-	-	-448.64	127.45
Other Non Operating Income (Expenses)	-1,304	-1,055	-78.09	-162.47
EBT Excluding Unusual Items	9,815	12,097	8,666	6,694
Gain (Loss) on Sale of Assets	-	-	-56.59	-185.87
Pretax Income	9,815	12,097	8,609	6,508
Income Tax Expense	2,928	2,563	1,814	1,218
Earnings From Continuing Operations	6,887	9,534	6,795	5,291
Minority Interest in Earnings	-8.93	-32.74	-	-
Net Income	6,878	9,502	6,795	5,291
Net Income to Common	6,878	9,502	6,795	5,291
Net Income Growth	-27.61%	39.83%	28.44%	-
Shares Outstanding (Basic)	-	1,104	103	-
Shares Outstanding (Diluted)	-	1,104	103	-
Shares Change (YoY)	-	971.85%	-	-
EPS (Basic)	-	8.61	65.97	-
EPS (Diluted)	-	8.61	65.97	-
EPS Growth	-	-86.95%	-	-
Free Cash Flow	-7,634	6,644	-4,428	1,327
Free Cash Flow Per Share	-	6.02	-42.99	-
Gross Margin	28.03%	31.02%	19.04%	18.17%
Operating Margin	8.63%	13.37%	11.37%	12.01%
Profit Margin	5.34%	9.66%	8.06%	8.98%
Free Cash Flow Margin	-5.93%	6.75%	-5.25%	2.25%
EBITDA	13,043	15,056	10,266	7,715
EBITDA Margin	10.13%	15.30%	12.18%	13.10%
D&A For EBITDA	1,924	1,904	680.4	638.68
EBIT	11,119	13,153	9,585	7,076
EBIT Margin	8.63%	13.37%	11.37%	12.01%
Effective Tax Rate	29.83%	21.19%	21.07%	18.71%
Advertising Expenses	45.16	3.62	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.