MNC Digital Entertainment Tbk PT
IDX:MSIN

Watchlist Manager
MNC Digital Entertainment Tbk PT Logo
MNC Digital Entertainment Tbk PT
IDX:MSIN
Watchlist
Price: 1 055 IDR -2.31%
Market Cap: 64T IDR
Have any thoughts about
MNC Digital Entertainment Tbk PT?
Write Note

Income Statement

Earnings Waterfall
MNC Digital Entertainment Tbk PT

Revenue
2.9T IDR
Cost of Revenue
-2T IDR
Gross Profit
819.9B IDR
Operating Expenses
-505.7B IDR
Operating Income
314.2B IDR
Other Expenses
12.9B IDR
Net Income
327.1B IDR

Income Statement
MNC Digital Entertainment Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
2 463 888
N/A
1 753 870
-29%
1 780 848
+2%
1 782 794
+0%
1 542 736
-13%
1 456 613
-6%
1 389 166
-5%
1 390 136
+0%
1 647 882
+19%
1 658 412
+1%
3 082 075
+86%
2 250 854
-27%
2 769 669
+23%
3 413 318
+23%
3 517 808
+3%
3 417 934
-3%
3 322 303
-3%
2 970 011
-11%
2 952 629
-1%
2 889 443
-2%
2 853 653
-1%
Gross Profit
Cost of Revenue
(1 790 504)
(1 288 722)
(1 325 094)
(1 337 560)
(1 157 973)
(1 084 168)
(995 949)
(982 229)
(1 150 851)
(1 158 031)
(2 187 851)
(1 527 581)
(1 839 301)
(2 307 359)
(2 507 169)
(2 445 187)
(2 388 008)
(2 185 249)
(2 127 987)
(2 096 370)
(2 033 755)
Gross Profit
673 384
N/A
465 148
-31%
455 754
-2%
445 234
-2%
384 763
-14%
372 445
-3%
393 217
+6%
407 907
+4%
497 031
+22%
500 381
+1%
894 224
+79%
723 273
-19%
930 368
+29%
1 105 959
+19%
1 010 639
-9%
972 747
-4%
934 295
-4%
784 762
-16%
824 642
+5%
793 073
-4%
819 898
+3%
Operating Income
Operating Expenses
(189 545)
(146 331)
(138 293)
(138 527)
(122 337)
(117 343)
(115 619)
(114 765)
(131 126)
(131 465)
(347 478)
(238 982)
(369 165)
(485 977)
(570 737)
(574 569)
(545 993)
(519 048)
(529 993)
(508 406)
(505 710)
Selling, General & Administrative
(110 618)
(81 657)
(68 866)
(69 120)
(69 037)
(67 157)
(64 420)
(60 886)
(54 199)
(49 324)
(171 921)
(74 648)
(125 619)
(161 733)
(208 691)
(205 404)
(201 577)
(188 353)
(161 512)
(161 683)
(175 359)
Depreciation & Amortization
(14 337)
(12 691)
(12 860)
(13 396)
(13 461)
(12 308)
(12 861)
(12 118)
(11 753)
(13 364)
(72 402)
(72 479)
(145 904)
(212 368)
(244 876)
(250 741)
(245 537)
(236 870)
(258 072)
(249 339)
(236 747)
Other Operating Expenses
(64 590)
(51 983)
(56 567)
(56 011)
(39 839)
(37 878)
(38 338)
(41 761)
(65 174)
(68 777)
(103 155)
(91 855)
(97 642)
(111 876)
(117 170)
(118 424)
(98 879)
(93 825)
(110 409)
(97 384)
(93 604)
Operating Income
483 839
N/A
318 817
-34%
317 461
0%
306 707
-3%
262 426
-14%
255 102
-3%
277 598
+9%
293 142
+6%
365 905
+25%
368 916
+1%
546 746
+48%
484 291
-11%
561 203
+16%
619 982
+10%
439 902
-29%
398 178
-9%
388 302
-2%
265 714
-32%
294 649
+11%
284 667
-3%
314 188
+10%
Pre-Tax Income
Interest Income Expense
(34 213)
(23 730)
(28 852)
(38 604)
(41 251)
(42 101)
(42 876)
(38 256)
(34 748)
(23 020)
(24 791)
(6 974)
(5 467)
(5 554)
(9 304)
(6 464)
286
1 021
7 702
7 565
8 658
Total Other Income
(2 240)
(3 573)
3 013
2 626
718
981
(17 658)
(17 591)
(17 691)
(20 230)
(7 899)
(9 391)
(6 432)
(2 529)
6 278
4 631
4 870
4 875
(363)
2 232
1 892
Pre-Tax Income
447 386
N/A
291 514
-35%
291 622
+0%
270 729
-7%
221 893
-18%
213 982
-4%
217 064
+1%
237 295
+9%
313 466
+32%
325 666
+4%
514 056
+58%
467 926
-9%
549 304
+17%
611 899
+11%
436 876
-29%
396 345
-9%
393 458
-1%
271 610
-31%
301 988
+11%
294 464
-2%
324 738
+10%
Net Income
Tax Provision
(108 553)
(69 605)
(78 019)
(71 164)
(57 297)
(53 704)
(48 188)
(52 638)
(69 046)
(72 048)
(112 208)
(102 944)
(120 846)
(134 617)
(96 113)
(87 196)
(86 561)
(59 754)
(37 166)
(21 387)
(1 031)
Income from Continuing Operations
338 833
221 909
213 603
199 565
164 596
160 278
168 876
184 657
244 420
253 618
401 848
364 982
428 458
477 282
340 763
309 149
306 897
211 856
264 822
273 077
323 707
Income to Minority Interest
(2 326)
(681)
(2 191)
(2 461)
(3 187)
(3 084)
(1 839)
(1 083)
(586)
348
(3 279)
(1 748)
(1 886)
(2 877)
(992)
(779)
(5 449)
(6 269)
(830)
(604)
3 416
Net Income (Common)
336 507
N/A
221 228
-34%
211 412
-4%
197 104
-7%
161 409
-18%
157 194
-3%
167 037
+6%
183 574
+10%
243 834
+33%
253 966
+4%
398 569
+57%
363 234
-9%
426 572
+17%
474 405
+11%
339 771
-28%
308 370
-9%
301 448
-2%
205 587
-32%
263 992
+28%
272 473
+3%
327 123
+20%
EPS (Diluted)
64.68
N/A
21.26
-67%
20.32
-4%
18.94
-7%
15.51
-18%
15.19
-2%
16.1
+6%
16.79
+4%
21.43
+28%
22.43
+5%
35.31
+57%
31.73
-10%
37.28
+17%
41.45
+11%
29.69
-28%
25.41
-14%
24.84
-2%
16.94
-32%
21.75
+28%
22.45
+3%
26.96
+20%

See Also

Discover More