DISH Network 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	2020
Period Ending	Jun '25 Jun 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	2020
Revenue	962,897	1,047,117	762,425	540,273	317,555	207,808	Upgrade
Revenue Growth (YoY)	-5.74%	37.34%	41.12%	70.14%	52.81%	-63.26%	Upgrade
Cost of Revenue	699,797	736,659	589,823	401,931	253,078	185,162	Upgrade
Gross Profit	263,099	310,459	172,602	138,342	64,477	22,646	Upgrade
Selling, General & Admin	50,078	48,473	35,155	31,827	24,778	26,232	Upgrade
Other Operating Expenses	2,416	2,416	2,678	1,075	606.86	1,099	Upgrade
Operating Expenses	54,607	53,002	39,221	35,602	26,890	28,673	Upgrade
Operating Income	208,493	257,457	133,381	102,740	37,587	-6,027	Upgrade
Interest Expense	-1,198	-1,640	-3,495	-1,275	-1,023	-1,614	Upgrade
Interest & Investment Income	4,909	4,909	2,979	1,824	1,096	1,002	Upgrade
Earnings From Equity Investments	-	-	-	-	-	-2,474	Upgrade
Currency Exchange Gain (Loss)	823.26	1,225	-2,893	-8,975	-104.31	-893.04	Upgrade
Other Non Operating Income (Expenses)	4,318	709.47	42.15	18.85	-772.67	-661.3	Upgrade
EBT Excluding Unusual Items	217,346	262,661	130,014	94,333	36,783	-10,666	Upgrade
Impairment of Goodwill	-	-	-	-661.49	-	-	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-	468.94	-	Upgrade
Gain (Loss) on Sale of Assets	2.25	2.25	606.6	-	2.73	1	Upgrade
Asset Writedown	-	-	87.47	408.77	-	-	Upgrade
Pretax Income	217,348	262,664	130,708	94,080	37,255	-10,665	Upgrade
Income Tax Expense	45,536	57,297	29,848	21,330	8,388	-1,101	Upgrade
Earnings From Continuing Operations	171,813	205,366	100,860	72,750	28,867	-9,564	Upgrade
Net Income to Company	171,813	205,366	100,860	72,750	28,867	-9,564	Upgrade
Minority Interest in Earnings	1,728	1,656	344.26	-9,942	-5,533	2,939	Upgrade
Net Income	173,540	207,022	101,204	62,808	23,334	-6,625	Upgrade
Net Income to Common	173,540	207,022	101,204	62,808	23,334	-6,625	Upgrade
Net Income Growth	-4.02%	104.56%	61.13%	169.17%	-	-	Upgrade
Shares Outstanding (Basic)	2,500	2,500	2,500	1,900	250	100	Upgrade
Shares Outstanding (Diluted)	2,500	2,500	2,500	1,900	250	100	Upgrade
Shares Change (YoY)	-0.00%	-	31.58%	659.97%	149.98%	-	Upgrade
EPS (Basic)	69.42	82.81	40.48	33.06	93.33	-66.24	Upgrade
EPS (Diluted)	69.42	82.81	40.48	33.06	93.33	-66.24	Upgrade
EPS Growth	-4.02%	104.56%	22.46%	-64.58%	-	-	Upgrade
Free Cash Flow	49,360	68,846	-148,574	77,938	-2,025	47,800	Upgrade
Free Cash Flow Per Share	19.75	27.54	-59.43	41.02	-8.10	477.94	Upgrade
Dividend Per Share	-	-	4.400	3.000	-	-	Upgrade
Dividend Growth	-	-	46.67%	-	-	-	Upgrade
Gross Margin	27.32%	29.65%	22.64%	25.61%	20.30%	10.90%	Upgrade
Operating Margin	21.65%	24.59%	17.49%	19.02%	11.84%	-2.90%	Upgrade
Profit Margin	18.02%	19.77%	13.27%	11.63%	7.35%	-3.19%	Upgrade
Free Cash Flow Margin	5.13%	6.58%	-19.49%	14.43%	-0.64%	23.00%	Upgrade
EBITDA	221,153	269,188	143,552	113,662	50,368	5,828	Upgrade
EBITDA Margin	22.97%	25.71%	18.83%	21.04%	15.86%	2.80%	Upgrade
D&A For EBITDA	12,660	11,732	10,172	10,922	12,780	11,855	Upgrade
EBIT	208,493	257,457	133,381	102,740	37,587	-6,027	Upgrade
EBIT Margin	21.65%	24.59%	17.49%	19.02%	11.84%	-2.90%	Upgrade
Effective Tax Rate	20.95%	21.81%	22.84%	22.67%	22.52%	-	Upgrade

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