PT Tempo Inti Media Tbk (IDX:TMPO)
Indonesia · Delayed Price · Currency is IDR 101.00
+2.00 (2.02%)
Jul 3, 2026, 2:49 PM WIB
PT Tempo Inti Media Tbk 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 |
| 209,357 | 210,949 | 253,781 | 216,765 | 211,098 | 189,126 | |
Revenue Growth (YoY) | 0.19% | -16.88% | 17.08% | 2.68% | 11.62% | -1.31% |
Cost of Revenue | 104,557 | 104,103 | 157,160 | 132,012 | 134,069 | 114,115 |
Gross Profit | 104,799 | 106,847 | 96,621 | 84,753 | 77,029 | 75,011 |
Selling, General & Admin | 95,700 | 96,816 | 87,970 | 82,206 | 74,642 | 65,827 |
Other Operating Expenses | 355.82 | 75.43 | -135.6 | 863.94 | -283.43 | 376.61 |
Operating Expenses | 96,055 | 96,891 | 87,835 | 83,070 | 74,359 | 66,204 |
Operating Income | 8,744 | 9,956 | 8,786 | 1,682 | 2,670 | 8,807 |
Interest Expense | -6,112 | -6,178 | -6,861 | -7,997 | -8,371 | -7,682 |
Interest & Investment Income | 665.36 | 465.11 | 689.51 | 459.56 | 81.01 | 113.65 |
Earnings From Equity Investments | - | - | - | - | 1,224 | - |
Other Non Operating Income (Expenses) | 0 | - | - | - | 0 | - |
EBT Excluding Unusual Items | 3,297 | 4,242 | 2,615 | -5,855 | -4,396 | 1,239 |
Gain (Loss) on Sale of Investments | - | - | - | 4,977 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | -529.57 | 27.06 |
Pretax Income | 3,297 | 4,242 | 2,615 | -878.24 | -4,925 | 1,267 |
Income Tax Expense | 775.27 | 862.96 | 535.61 | -2,114 | -1,900 | -3,477 |
Earnings From Continuing Operations | 2,522 | 3,380 | 2,079 | 1,236 | -3,025 | 4,743 |
Minority Interest in Earnings | -67.01 | -591.25 | -418.31 | -329.97 | -353.07 | 23.58 |
Net Income | 2,455 | 2,788 | 1,661 | 905.86 | -3,379 | 4,767 |
Net Income to Common | 2,455 | 2,788 | 1,661 | 905.86 | -3,379 | 4,767 |
Net Income Growth | 1341.21% | 67.88% | 83.35% | - | - | - |
Shares Outstanding (Basic) | 1,058 | 1,060 | 1,058 | 1,053 | 1,059 | 1,059 |
Shares Outstanding (Diluted) | 1,058 | 1,060 | 1,058 | 1,053 | 1,059 | 1,059 |
Shares Change (YoY) | - | 0.21% | 0.43% | -0.54% | -0.02% | 0.09% |
EPS (Basic) | 2.32 | 2.63 | 1.57 | 0.86 | -3.19 | 4.50 |
EPS (Diluted) | 2.32 | 2.63 | 1.57 | 0.86 | -3.19 | 4.50 |
EPS Growth | 1341.21% | 67.52% | 82.56% | - | - | - |
Free Cash Flow | -21,619 | -10,897 | -8,061 | -2,150 | -6,541 | 15,356 |
Free Cash Flow Per Share | -20.43 | -10.28 | -7.62 | -2.04 | -6.18 | 14.50 |
Gross Margin | 50.06% | 50.65% | 38.07% | 39.10% | 36.49% | 39.66% |
Operating Margin | 4.18% | 4.72% | 3.46% | 0.78% | 1.26% | 4.66% |
Profit Margin | 1.17% | 1.32% | 0.65% | 0.42% | -1.60% | 2.52% |
Free Cash Flow Margin | -10.33% | -5.17% | -3.18% | -0.99% | -3.10% | 8.12% |
EBITDA | 15,139 | 16,255 | 14,132 | 7,056 | 8,280 | 15,301 |
EBITDA Margin | 7.23% | 7.71% | 5.57% | 3.26% | 3.92% | 8.09% |
D&A For EBITDA | 6,395 | 6,299 | 5,346 | 5,373 | 5,610 | 6,494 |
EBIT | 8,744 | 9,956 | 8,786 | 1,682 | 2,670 | 8,807 |
EBIT Margin | 4.18% | 4.72% | 3.46% | 0.78% | 1.26% | 4.66% |
Effective Tax Rate | 23.52% | 20.34% | 20.48% | - | - | - |
Advertising Expenses | - | 431.73 | 1,062 | 373.87 | 763.83 | 313.51 |