PT Multi Spunindo Jaya Tbk (IDX:MSJA)
Indonesia
· Delayed Price · Currency is IDR 308.00
+2.00 (0.65%)
May 16, 2025, 3:49 PM WIB
IDX:MSJA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 |
| Revenue | 66.81 | 68.51 | 70.29 | 78.99 | 77.9 | 73.36 |
| Revenue Growth (YoY) | -2.96% | -2.53% | -11.01% | 1.40% | 6.19% | - |
| Cost of Revenue | 54.92 | 56.02 | 55.12 | 62.76 | 60.23 | 51.84 |
| Gross Profit | 11.89 | 12.49 | 15.16 | 16.22 | 17.67 | 21.52 |
| Selling, General & Admin | 5.81 | 5.91 | 6.64 | 8.72 | 6.15 | 4.99 |
| Operating Expenses | 5.81 | 5.91 | 6.64 | 8.73 | 6.2 | 4.99 |
| Operating Income | 6.09 | 6.58 | 8.52 | 7.49 | 11.47 | 16.53 |
| Interest Expense | -1 | -1.3 | -1.01 | -0.97 | -1 | -0.72 |
| Interest & Investment Income | 0.46 | 0.34 | 0.42 | 0.3 | 0.39 | 0.45 |
| Earnings From Equity Investments | 0.64 | 0.78 | 0.85 | 0.39 | 0.59 | 1.12 |
| Currency Exchange Gain (Loss) | -1.27 | -1.44 | 0.61 | -1.85 | -0.42 | 0.6 |
| Other Non Operating Income (Expenses) | 0.84 | 0.9 | 0.04 | 0.04 | 0.27 | -0.12 |
| EBT Excluding Unusual Items | 5.76 | 5.87 | 9.43 | 5.39 | 11.31 | 17.86 |
| Gain (Loss) on Sale of Assets | 0.04 | 0.04 | 0.03 | -0.02 | -0.14 | 0.02 |
| Pretax Income | 5.8 | 5.9 | 9.46 | 5.37 | 11.17 | 18.4 |
| Income Tax Expense | 0.27 | 0.31 | 1.93 | 0.84 | 2.22 | 3.56 |
| Earnings From Continuing Operations | 5.53 | 5.6 | 7.53 | 4.53 | 8.95 | 14.84 |
| Minority Interest in Earnings | -0.06 | -0.09 | -0.21 | 0.25 | 0.22 | 0.04 |
| Net Income | 5.47 | 5.5 | 7.32 | 4.78 | 9.17 | 14.88 |
| Net Income to Common | 5.47 | 5.5 | 7.32 | 4.78 | 9.17 | 14.88 |
| Net Income Growth | 14.69% | -24.82% | 53.23% | -47.90% | -38.37% | - |
| Shares Outstanding (Basic) | 5,780 | 5,861 | 2,026 | 1,870 | 1,870 | 1,870 |
| Shares Outstanding (Diluted) | 5,780 | 5,861 | 2,026 | 1,870 | 1,870 | 1,870 |
| Shares Change (YoY) | 138.72% | 189.32% | 8.32% | - | - | - |
| EPS (Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| EPS (Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| EPS Growth | -51.98% | -74.02% | 41.45% | -47.90% | -38.38% | - |
| Free Cash Flow | 2.12 | 1.45 | 9.36 | 11 | -5.49 | 11.5 |
| Free Cash Flow Per Share | - | - | 0.01 | 0.01 | -0.00 | 0.01 |
| Dividend Per Share | - | - | 0.000 | - | - | - |
| Gross Margin | 17.80% | 18.23% | 21.57% | 20.54% | 22.68% | 29.33% |
| Operating Margin | 9.11% | 9.61% | 12.12% | 9.49% | 14.73% | 22.54% |
| Profit Margin | 8.19% | 8.03% | 10.42% | 6.05% | 11.77% | 20.29% |
| Free Cash Flow Margin | 3.18% | 2.12% | 13.31% | 13.92% | -7.05% | 15.68% |
| EBITDA | 8.98 | 9.46 | 11.97 | 11.77 | 15.21 | 19.93 |
| EBITDA Margin | 13.44% | 13.81% | 17.03% | 14.90% | 19.53% | 27.17% |
| D&A For EBITDA | 2.89 | 2.88 | 3.45 | 4.27 | 3.74 | 3.4 |
| EBIT | 6.09 | 6.58 | 8.52 | 7.49 | 11.47 | 16.53 |
| EBIT Margin | 9.11% | 9.61% | 12.12% | 9.49% | 14.73% | 22.54% |
| Effective Tax Rate | 4.64% | 5.19% | 20.37% | 15.57% | 19.89% | 19.35% |
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.