Rp12,000.00 ($0.67)

+0.00 (+0.00%)

JKT · Real Estate · Real Estate - Development · Tech Score Sell · Power 43 · Rp119.31T mcap · 1.93B float · 0.0003% daily turnover

Analysis Technicals Weather Peers

Revenue

$3.6B -53.1% ▼

5Y CAGR: -51.1%

Gross Profit

$306M -85.1% ▼

5Y CAGR: -66.1%

Operating Income

-$42.5B -92.0% ▼

Net Income

-$62.0B -59.2% ▼

EPS (Diluted)

$-6.23 -59.3% ▼

EBITDA

-$41.9B -96.9% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$67.0B	$14.5B	$5.5B	$7.6B	$3.6B
YoY Growth	-47.4%	-78.4%	-62.3%	+38.8%	-53.1%
Cost of Revenue	$39.8B	$8.1B	$4.3B	$5.5B	$3.2B
Gross Profit	$27.2B	$6.3B	$1.2B	$2.1B	$306M
Gross Margin	40.6%	43.7%	21.4%	27.1%	8.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$23.6B	$2.6B	$2.1B	$3.3B	$16.0B
Operating Expenses	$25.5B	$18.4B	$17.9B	$24.2B	$42.8B
Operating Income	$1.7B	-$11.6B	-$16.8B	-$22.1B	-$42.5B
Operating Margin	2.5%	-80.1%	-307.0%	-292.2%	-1195.9%
Interest Expense	$18.9B	$19.7B	$22.5B	$17.1B	$19.8B
Income Before Tax	-$14.0B	-$29.2B	-$39.0B	-$39.0B	-$62.0B
Tax Expense	$1.7B	-$24M	$0	$294M	$0
Net Income	-$13.9B	-$29.2B	-$39.0B	-$38.9B	-$62.0B
Net Margin	-20.7%	-201.8%	-713.7%	-513.8%	-1743.7%
EPS (Diluted)	$-1.39	$-2.94	$-3.92	$-3.91	$-6.23
EBITDA	$5.6B	-$9.0B	-$16.0B	-$21.3B	-$41.9B
Shares Outstanding	9.94B	9.94B	9.94B	9.94B	9.94B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.4B	$1.9B	$480M	$1.6B	$455M	$1.0B	$1.1B	$2.1B
Cost of Revenue	$2.9B	$1.5B	$477M	$1.1B	$531M	$836M	$775M	$1.3B
Gross Profit	$1.4B	$373M	$3M	$464M	-$76M	$203M	$323M	$729M
Gross Margin	33.0%	20.0%	0.6%	29.4%	-16.6%	19.5%	29.4%	35.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.7B	$1.2B	$977M	$1.4B	$3.6B	$2.5B	$730M	$455M
Operating Expenses	$7.1B	$7.0B	$6.6B	$4.7B	$29.3B	$2.5B	$4.3B	$3.5B
Operating Income	-$5.7B	-$6.6B	-$6.6B	-$4.2B	-$29.4B	-$2.3B	-$4.0B	-$2.8B
Operating Margin	-129.5%	-353.1%	-1383.3%	-266.9%	-6452.1%	-222.3%	-361.4%	-136.4%
Interest Expense	$4.9B	$5.0B	$4.9B	$5.0B	$5.0B	$4.9B	$4.9B	$4.9B
Income Before Tax	-$10.6B	-$11.5B	-$11.5B	-$9.1B	-$34.3B	-$7.1B	-$8.7B	-$7.5B
Tax Expense	$95M	$186M	$50M	$0	$0	$0	$0	$0
Net Income	-$10.5B	-$11.5B	-$11.5B	-$9.1B	-$34.3B	-$7.1B	-$8.7B	-$7.5B
Net Margin	-240.0%	-613.4%	-2393.5%	-576.2%	-7531.3%	-682.4%	-793.9%	-364.5%
EPS (Diluted)	$-1.06	$-1.15	$-1.16	$-0.92	$-3.45	$-0.71	$-0.88	$-0.75
EBITDA	-$5.5B	-$6.3B	-$6.4B	-$4.0B	-$29.2B	-$2.2B	-$3.7B	-$2.4B
Shares Outstanding	9.94B	9.94B	9.94B	9.94B	9.94B	9.94B	9.94B	9.94B

MPRO.JK JKT