MD Pictures Tbk PT
IDX:FILM

Watchlist Manager
MD Pictures Tbk PT Logo
MD Pictures Tbk PT
IDX:FILM
Watchlist
Price: 11 000 IDR Market Closed
Market Cap: 119.8T IDR

Income Statement

Earnings Waterfall
MD Pictures Tbk PT

Revenue
514.3B IDR
Cost of Revenue
-260B IDR
Gross Profit
254.3B IDR
Operating Expenses
-338.4B IDR
Operating Income
-84B IDR
Other Expenses
-51.6B IDR
Net Income
-135.6B IDR

Income Statement
MD Pictures 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
154
263
379
466
367
361
343
367
537
515
414
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
232 116
N/A
234 687
+1%
250 246
+7%
219 293
-12%
195 153
-11%
160 922
-18%
122 366
-24%
153 970
+26%
191 988
+25%
221 150
+15%
255 041
+15%
256 226
+0%
402 947
+57%
454 400
+13%
436 858
-4%
435 869
0%
367 823
-16%
348 066
-5%
369 545
+6%
362 612
-2%
381 671
+5%
424 042
+11%
455 950
+8%
524 189
+15%
542 977
+4%
514 300
-5%
Gross Profit
Cost of Revenue
(92 123)
(91 957)
(104 596)
(110 969)
(112 032)
(112 724)
(102 830)
(99 507)
(103 050)
(111 571)
(110 763)
(110 719)
(115 421)
(124 869)
(129 884)
(129 693)
(130 981)
(128 392)
(139 475)
(137 713)
(150 101)
(156 383)
(181 145)
(222 096)
(243 532)
(259 972)
Gross Profit
139 993
N/A
142 730
+2%
145 651
+2%
108 325
-26%
83 121
-23%
48 197
-42%
19 536
-59%
54 463
+179%
88 938
+63%
109 579
+23%
144 278
+32%
145 507
+1%
287 526
+98%
329 532
+15%
306 974
-7%
306 176
0%
236 842
-23%
219 674
-7%
230 070
+5%
224 899
-2%
231 570
+3%
267 659
+16%
274 805
+3%
302 093
+10%
299 444
-1%
254 328
-15%
Operating Income
Operating Expenses
(92 263)
(94 100)
(78 800)
(80 277)
(73 988)
(70 730)
(73 101)
(66 901)
(69 308)
(69 117)
(70 434)
(71 623)
(86 434)
(100 205)
(106 525)
(119 748)
(121 318)
(116 603)
(112 130)
(116 270)
(115 111)
(129 686)
(200 675)
(251 841)
(304 234)
(338 350)
Selling, General & Administrative
(81 681)
(83 403)
(66 225)
(64 970)
(55 188)
(48 358)
(48 869)
(40 880)
(42 933)
(42 470)
(44 364)
(45 048)
(59 512)
(72 972)
(80 330)
(90 789)
(92 925)
(88 386)
(86 883)
(93 003)
(93 699)
(110 519)
(177 790)
(224 190)
(274 057)
(301 508)
Depreciation & Amortization
(10 582)
(10 696)
(12 575)
(15 358)
(18 851)
(22 423)
(24 232)
(25 144)
(25 498)
(25 771)
(26 070)
(26 575)
(26 922)
(27 233)
(27 531)
(27 623)
(27 094)
(26 918)
(25 247)
(23 242)
(21 412)
(19 165)
(22 885)
(27 713)
(33 811)
(40 477)
Other Operating Expenses
0
0
0
51
51
51
0
(877)
(877)
(877)
0
0
0
0
1 336
(1 336)
(1 299)
(1 299)
0
(25)
(1)
0
0
61
3 635
3 635
Operating Income
47 730
N/A
48 630
+2%
66 850
+37%
28 048
-58%
9 133
-67%
(22 533)
N/A
(53 566)
-138%
(12 438)
+77%
19 631
N/A
40 462
+106%
73 844
+83%
73 884
+0%
201 092
+172%
229 327
+14%
200 450
-13%
186 429
-7%
115 524
-38%
103 071
-11%
117 940
+14%
108 629
-8%
116 459
+7%
137 973
+18%
74 130
-46%
50 252
-32%
(4 790)
N/A
(84 023)
-1 654%
Pre-Tax Income
Interest Income Expense
4 393
4 727
302
16 117
3 555
3 618
(486)
(14 646)
(3 476)
(6 114)
(1 019)
(4 128)
(2 152)
1 302
5 457
2 626
2 524
3 148
6 398
13 579
22 312
10 213
(14 695)
(38 435)
(65 485)
(59 526)
Non-Reccuring Items
0
0
0
0
0
0
(877)
0
0
0
0
0
0
0
(1 336)
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(116)
(225)
(201)
(296)
(204)
(178)
(178)
(84)
(77)
16
347
(990)
(990)
0
(1 336)
0
0
0
820
0
0
1 065
(4 234)
(9 692)
(8 966)
(9 971)
Total Other Income
(269)
127
(91)
(86)
(61)
(55)
(224)
(164)
(508)
(23 366)
(22 721)
(23 325)
(23 342)
(1 713)
1 048
2 699
3 918
8 663
(75)
5 021
4 136
(6 086)
(4 432)
6 334
(35 665)
(32 576)
Pre-Tax Income
51 738
N/A
53 259
+3%
66 860
+26%
43 783
-35%
12 422
-72%
(19 147)
N/A
(55 331)
-189%
(27 331)
+51%
15 569
N/A
10 997
-29%
50 451
+359%
45 442
-10%
174 608
+284%
228 915
+31%
204 282
-11%
191 754
-6%
121 966
-36%
114 882
-6%
125 083
+9%
127 229
+2%
142 907
+12%
143 166
+0%
50 769
-65%
8 459
-83%
(114 906)
N/A
(186 096)
-62%
Net Income
Tax Provision
(1 039)
639
(5 904)
(5 916)
(5 990)
(6 668)
(3 466)
(6 606)
(5 943)
(5 329)
(20 315)
(21 149)
(55 417)
(66 861)
(48 176)
(45 491)
(28 695)
(24 751)
(29 805)
(29 139)
(31 324)
(30 154)
(30 217)
(12 652)
1 495
18 556
Income from Continuing Operations
50 699
53 898
60 957
37 867
6 432
(25 815)
(58 797)
(33 937)
9 625
5 668
30 136
24 292
119 191
162 055
156 106
146 263
93 272
90 131
95 278
98 090
111 583
113 012
20 552
(4 193)
(113 411)
(167 541)
Income to Minority Interest
423
692
8
(1 565)
(187)
(95)
1 837
4 114
3 023
3 971
3 534
1 891
2 585
3 643
3 883
5 961
4 702
2 372
1 360
255
176
140
14 914
26 011
30 253
31 925
Net Income (Common)
51 122
N/A
54 590
+7%
60 965
+12%
36 302
-40%
6 245
-83%
(25 910)
N/A
(56 960)
-120%
(29 823)
+48%
12 648
N/A
9 640
-24%
33 670
+249%
26 184
-22%
121 776
+365%
165 698
+36%
159 989
-3%
152 224
-5%
97 973
-36%
92 503
-6%
96 638
+4%
98 345
+2%
111 758
+14%
113 152
+1%
35 466
-69%
21 818
-38%
(83 158)
N/A
(135 615)
-63%
EPS (Diluted)
5.37
N/A
5.74
+7%
6.41
+12%
3.82
-40%
0.66
-83%
-2.77
N/A
-6.03
-118%
-3.15
+48%
1.36
N/A
1.04
-24%
3.6
+246%
2.81
-22%
12.82
+356%
17.54
+37%
15.94
-9%
16
+0%
10.32
-36%
9.72
-6%
9.59
-1%
10.34
+8%
11.75
+14%
11.9
+1%
3.49
-71%
2.08
-40%
-7.93
N/A
-13.97
-76%