Watchlist Manager

Watchlist

Price: 52 IDR Market Closed

Market Cap: Rp396.9B

	Modern Internasional Tbk PT IDX:MDRN	ID
	Hi-Tech Gears Ltd NSE:HITECHGEAR	IN
	K I C Metaliks Ltd BSE:513693	IN
C	CirChem AB STO:CIRCHE	SE

Income Statement

Currency: IDR

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	95 945	0	0	0	117 233	0	0	0	116 244	0	95 372	0	0	0	10 699	0	0	0	33 108	0	0	0	5 025	0	0	0	3 049	0	0	0	816	0	0	0	851	0	0	0	26 628	0	0
Revenue	1 640 723 N/A	1 667 393 +2%	1 674 690 +0%	1 659 407 -1%	1 533 480 -8%	1 426 744 -7%	1 304 600 -9%	1 185 640 -9%	1 191 495 +0%	1 184 919 -1%	1 190 960 +1%	1 244 079 +4%	1 256 297 +1%	1 282 298 +2%	1 275 835 -1%	1 178 669 -8%	1 057 356 -10%	947 828 -10%	860 327 -9%	771 790 -10%	898 946 +16%	911 984 +1%	901 898 -1%	870 830 -3%	733 001 -16%	738 533 +1%	777 583 +5%	868 340 +12%	896 933 +3%	951 463 +6%	963 979 +1%	975 824 +1%	1 009 310 +3%	1 058 838 +5%	1 129 241 +7%	1 168 853 +4%	1 273 490 +9%	1 319 715 +4%	1 373 270 +4%	1 414 637 +3%	1 437 940 +2%	1 430 327 -1%	1 397 716 -2%	1 363 545 -2%	1 228 727 -10%	1 117 033 -9%	1 021 468 -9%	926 600 -9%	891 421 -4%	809 381 -9%	224 602 -72%	51 173 -77%	73 031 +43%	98 093 +34%	84 329 -14%	98 570 +17%	105 036 +7%	117 140 +12%	125 446 +7%	126 531 +1%	113 136 -11%	97 292 -14%	87 251 -10%	77 246 -11%	81 309 +5%	77 425 -5%	78 133 +1%	75 087 -4%	72 972 -3%	76 720 +5%	65 016 -15%	61 287 -6%	54 875 -10%	44 710 -19%	49 216 +10%	46 320 -6%	44 281 -4%	42 287 -5%	37 122 -12%	36 445 -2%	36 736 +1%
Gross Profit
Cost of Revenue	(1 316 844)	(1 337 671)	(1 349 392)	(1 329 003)	(1 189 282)	(1 095 397)	(1 003 698)	(908 201)	(932 464)	(932 980)	(943 226)	(1 005 920)	(1 007 776)	(1 033 084)	(1 026 108)	(937 977)	(820 555)	(727 933)	(651 119)	(568 111)	(702 304)	(709 989)	(698 005)	(661 897)	(503 382)	(497 461)	(515 645)	(593 920)	(608 910)	(630 237)	(617 462)	(598 381)	(639 078)	(659 748)	(699 563)	(719 410)	(781 121)	(807 844)	(837 686)	(856 752)	(852 886)	(847 420)	(827 366)	(777 967)	(867 406)	(770 891)	(732 425)	(719 335)	(747 007)	(576 585)	(155 353)	(39 291)	(52 402)	(69 181)	(48 918)	(57 849)	(61 860)	(66 893)	(73 401)	(75 477)	(67 153)	(58 291)	(52 517)	(46 730)	(50 806)	(48 672)	(51 210)	(47 140)	(44 421)	(46 668)	(33 043)	(28 401)	(21 121)	(10 984)	(18 856)	(13 970)	(12 476)	(11 495)	(7 718)	(7 347)	(7 399)
Gross Profit	323 880 N/A	329 720 +2%	325 297 -1%	330 404 +2%	344 198 +4%	331 347 -4%	300 902 -9%	277 439 -8%	259 032 -7%	251 939 -3%	247 734 -2%	238 159 -4%	248 521 +4%	249 214 +0%	249 726 +0%	240 691 -4%	236 801 -2%	219 895 -7%	209 209 -5%	203 681 -3%	196 642 -3%	201 996 +3%	203 894 +1%	208 933 +2%	229 619 +10%	241 072 +5%	261 938 +9%	274 420 +5%	288 023 +5%	321 226 +12%	346 517 +8%	377 443 +9%	370 233 -2%	399 091 +8%	429 679 +8%	449 445 +5%	492 369 +10%	511 873 +4%	535 585 +5%	557 885 +4%	585 055 +5%	582 905 0%	570 349 -2%	585 577 +3%	361 320 -38%	346 143 -4%	289 043 -16%	207 265 -28%	144 414 -30%	232 794 +61%	69 249 -70%	11 882 -83%	20 629 +74%	28 912 +40%	35 410 +22%	40 721 +15%	43 176 +6%	50 248 +16%	52 045 +4%	51 054 -2%	45 983 -10%	39 001 -15%	34 734 -11%	30 516 -12%	30 503 0%	28 753 -6%	26 922 -6%	27 947 +4%	28 551 +2%	30 052 +5%	31 973 +6%	32 887 +3%	33 753 +3%	33 725 0%	30 360 -10%	32 351 +7%	31 805 -2%	30 792 -3%	29 404 -5%	29 098 -1%	29 337 +1%
Operating Income
Operating Expenses	(304 131)	(312 154)	(315 185)	(319 802)	(316 797)	(301 903)	(294 465)	(278 575)	(260 882)	(254 830)	(245 913)	(231 409)	(230 316)	(225 121)	(217 892)	(210 760)	(193 395)	(175 552)	(162 715)	(154 176)	(183 748)	(188 453)	(190 367)	(194 074)	(183 633)	(193 520)	(208 076)	(216 871)	(218 597)	(241 768)	(249 278)	(256 125)	(250 244)	(271 767)	(297 451)	(321 739)	(363 690)	(384 220)	(403 204)	(425 196)	(428 337)	(425 190)	(430 428)	(453 736)	(276 152)	(334 978)	(358 873)	(384 043)	(996 780)	(1 511 855)	(520 848)	(140 749)	(146 207)	(136 975)	(69 453)	(83 135)	(90 838)	(115 796)	(3 311)	(1 202)	186	3 306	(40 967)	(202 769)	(199 927)	(196 075)	145 211	150 113	150 304	181 560	125 379	43 247	43 571	15 604	(28 949)	(19 465)	(15 291)	(17 894)	(18 244)	1 082	15 795
Selling, General & Administrative	(301 385)	(300 583)	(312 439)	(317 057)	(314 051)	0	(291 719)	(275 829)	(258 135)	0	(243 168)	(228 663)	(227 570)	0	(215 145)	(208 013)	(190 649)	0	0	0	(181 002)	0	0	0	(182 208)	0	(275 581)	(323 248)	(218 597)	(285 253)	(260 733)	(274 527)	(216 295)	(305 088)	(334 455)	(361 818)	(300 739)	(401 683)	(417 719)	(438 402)	(350 882)	(463 194)	(458 846)	(476 961)	(390 999)	(533 234)	(561 192)	(581 497)	(545 231)	(739 141)	(243 231)	215 337	204 353	186 070	(59 483)	(85 988)	(86 954)	(85 649)	(40 500)	(67 746)	(67 613)	(62 590)	(32 998)	(37 704)	(34 830)	(30 924)	(32 559)	(38 835)	(38 724)	(38 750)	(25 488)	(33 619)	(33 362)	(33 894)	(24 880)	(32 214)	(32 147)	(30 053)	(23 932)	(32 641)	(31 445)
Depreciation & Amortization	(2 746)	(2 748)	(2 748)	(2 748)	(2 746)	(2 748)	(2 748)	(2 748)	(2 746)	(2 748)	(2 748)	(2 748)	(2 746)	(2 748)	(2 748)	(2 748)	(2 746)	(2 399)	(2 050)	(1 701)	(2 746)	(2 747)	(2 747)	(2 747)	(1 425)	(1 189)	(1 425)	0	0	0	0	0	(43 389)	0	0	0	(59 295)	0	0	0	(68 991)	0	0	0	(84 469)	0	0	0	(186 681)	0	(136 132)	0	0	0	(27 423)	0	0	0	(28 749)	0	0	0	(8 128)	0	0	0	(7 939)	0	0	0	(8 310)	0	0	0	(9 060)	0	0	0	(9 297)	0	0
Other Operating Expenses	0	(8 825)	0	3	0	(299 155)	0	0	0	(252 082)	3	0	0	(222 373)	0	0	0	(173 153)	(160 665)	(152 475)	0	(185 706)	(187 620)	(191 327)	0	(192 331)	68 931	106 377	0	43 485	11 453	18 402	9 440	33 321	37 004	40 078	(3 656)	17 462	14 514	13 207	(8 464)	38 004	28 418	23 225	199 315	198 256	202 318	197 454	(264 868)	(772 712)	(141 485)	(356 085)	(350 559)	(323 044)	17 454	2 853	(3 884)	(30 147)	65 938	66 544	67 799	65 896	159	(165 065)	(165 097)	(165 150)	185 709	188 949	189 028	220 310	159 178	76 865	76 934	49 497	4 991	12 749	16 856	12 158	14 985	33 724	47 240
Operating Income	19 748 N/A	17 567 -11%	10 113 -42%	10 601 +5%	27 401 +158%	29 444 +7%	6 437 -78%	(1 135) N/A	(1 850) -63%	(2 891) -56%	1 821 N/A	6 750 +271%	18 205 +170%	24 093 +32%	31 835 +32%	29 933 -6%	43 406 +45%	44 344 +2%	46 495 +5%	49 504 +6%	12 894 -74%	13 542 +5%	13 526 0%	14 859 +10%	45 986 +209%	47 553 +3%	53 862 +13%	57 549 +7%	69 426 +21%	79 456 +14%	97 237 +22%	121 316 +25%	119 988 -1%	127 324 +6%	132 229 +4%	127 706 -3%	128 680 +1%	127 653 -1%	132 381 +4%	132 690 +0%	156 718 +18%	157 717 +1%	139 922 -11%	131 842 -6%	85 168 -35%	11 165 -87%	(69 829) N/A	(176 776) -153%	(852 366) -382%	(1 279 058) -50%	(451 600) +65%	(128 866) +71%	(125 578) +3%	(108 063) +14%	(34 043) +68%	(42 415) -25%	(47 662) -12%	(65 548) -38%	48 733 N/A	49 852 +2%	46 169 -7%	42 306 -8%	(6 234) N/A	(172 253) -2 663%	(169 424) +2%	(167 322) +1%	172 133 N/A	178 060 +3%	178 855 +0%	211 612 +18%	157 352 -26%	76 133 -52%	77 325 +2%	49 329 -36%	1 411 -97%	12 886 +813%	16 514 +28%	12 898 -22%	11 160 -13%	30 180 +170%	45 132 +50%
Pre-Tax Income
Interest Income Expense	(79 045)	(81 695)	(54 445)	(93 425)	(75 256)	(44 630)	(43 806)	1 600	3 562	(14 247)	7 982	(3 151)	(22 653)	(23 407)	(30 995)	(35 666)	(26 815)	(28 244)	(26 149)	(20 374)	(10 046)	(7 092)	(11 026)	(14 948)	(34 464)	(36 564)	(33 639)	(34 152)	(30 914)	(34 435)	(43 440)	(50 872)	(55 447)	(53 451)	(51 539)	(59 646)	(64 063)	(61 578)	(73 639)	(73 069)	(94 316)	(97 798)	(96 369)	(95 730)	(122 423)	(121 590)	(120 813)	(119 548)	(114 214)	(109 957)	(109 959)	(47 839)	(49 285)	(55 656)	(12 190)	(21 426)	(24 835)	(26 071)	(30 780)	(26 242)	(31 707)	(31 999)	(5 610)	(1 983)	7 635	15 918	(3 769)	(1 921)	(1 351)	(1 171)	(809)	(737)	(765)	(698)	(988)	(797)	(679)	(684)	(32 133)	(26 599)	(26 656)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 735)	(895)	(510)	0	2 484	394	74	247	431	519	634	461	178	0	(90)	(90)	1 019	75 456	80 651	81 567	93 002	37 311	(390 161)	20 758	20 781	20 781	8 638	24 970	24 833	24 833	1 265	230	346	344	(164 679)	0	(8)	0	(14)	0	0	0	(78 351)	0	0	0	11 904	0	0	0	24 424	0	0
Gain/Loss on Disposition of Assets	2 445	5 383	7 517	7 614	7 789	3 633	1 488	1 463	1 235	1 328	1 892	1 194	9 013	9 395	8 899	10 416	2 101	1 560	1 507	3 245	14 236	14 218	29 174	38 981	34 856	38 721	29 375	27 418	24 505	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	4 163	7 382	6 576	8 903	6 674	3 763	5 840	4 065	7 418	7 450	6 239	6 021	2 367	2 847	3 747	3 833	(4 244)	(4 907)	(6 254)	(7 872)	5 336	4 989	4 009	3 979	(1 597)	(1 518)	922	1 390	8 734	29 605	21 377	10 103	0	1	0	(1)	0	(1)	(1)	(2)	0	(2)	0	1	0	1	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	(52 688) N/A	(51 363) +3%	(30 239) +41%	(66 307) -119%	(33 392) +50%	(7 791) +77%	(30 043) -286%	5 991 N/A	10 365 +73%	(8 362) N/A	17 934 N/A	10 814 -40%	6 932 -36%	12 928 +86%	13 484 +4%	8 514 -37%	14 447 +70%	12 752 -12%	15 598 +22%	24 502 +57%	22 420 -8%	25 657 +14%	35 684 +39%	42 872 +20%	44 781 +4%	48 193 +8%	50 521 +5%	52 207 +3%	70 017 +34%	73 731 +5%	74 664 +1%	80 547 +8%	67 025 -17%	74 268 +11%	80 764 +9%	68 306 -15%	65 048 -5%	66 593 +2%	59 375 -11%	60 080 +1%	62 581 +4%	59 917 -4%	43 463 -27%	36 023 -17%	(36 236) N/A	(34 968) +4%	(109 991) -215%	(214 757) -95%	(873 578) -307%	(1 351 705) -55%	(951 720) +30%	(155 947) +84%	(154 082) +1%	(142 938) +7%	(37 595) +74%	(38 872) -3%	(47 663) -23%	(66 786) -40%	19 219 N/A	23 841 +24%	14 808 -38%	10 651 -28%	(176 522) N/A	(174 236) +1%	(161 797) +7%	(151 404) +6%	168 350 N/A	176 139 +5%	177 504 +1%	210 442 +19%	78 192 -63%	75 396 -4%	76 560 +2%	48 631 -36%	12 326 -75%	12 089 -2%	15 836 +31%	12 213 -23%	3 452 -72%	3 581 +4%	18 476 +416%
Net Income
Tax Provision	(3 527)	(3 172)	0	560	(3 635)	(3 983)	(3 354)	(2 143)	(8 810)	(7 837)	(9 423)	(9 139)	(5 132)	(6 518)	(4 937)	(2 436)	(12 388)	(13 051)	(12 198)	(14 851)	(10 396)	(11 969)	(11 949)	(14 901)	(2 804)	(1 728)	(6 833)	(4 121)	(13 301)	(15 573)	(12 368)	(20 811)	(11 299)	(11 665)	(15 984)	(9 374)	(14 902)	(15 426)	(13 955)	(13 435)	(21 850)	(24 760)	(19 630)	(22 701)	(26 791)	(19 080)	(20 584)	(15 731)	234 000	234 280	(110 748)	(110 748)	(110 791)	(110 829)	(983)	(1 137)	(972)	(901)	(73 190)	(73 035)	(73 157)	(73 190)	(31 236)	(31 236)	(31 236)	(31 236)	(41 539)	0	0	0	(354)	0	0	0	(645)	(645)	0	0	5 318	0	0
Income from Continuing Operations	(56 215)	(54 535)	(30 240)	(65 748)	(37 027)	(11 775)	(33 397)	3 849	1 555	(16 198)	8 512	1 675	1 799	6 410	8 547	6 078	2 059	(299)	3 400	9 651	12 024	13 688	23 734	27 970	41 977	46 464	43 688	48 086	56 716	58 158	62 296	59 736	55 726	62 603	64 781	58 933	50 146	51 168	45 420	46 646	40 730	35 157	23 833	13 321	(63 028)	(54 049)	(130 576)	(230 489)	(639 578)	(1 117 424)	(1 062 467)	(266 694)	(264 872)	(253 766)	(38 577)	(40 009)	(48 635)	(67 687)	(53 971)	(49 194)	(58 349)	(62 539)	(207 758)	(205 472)	(193 033)	(182 640)	126 811	134 600	135 966	168 903	77 838	75 042	76 206	48 277	11 681	11 444	15 191	11 569	8 769	8 899	23 793
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(68)	(70)	(70)	(514)	(78)	(546)	(1 161)	(947)	(919)	(778)	(410)	(313)	726	1 297	1 030	1 219	4 604	3 970	5 818	(1 733)	3 094	11 695	4 541	(9 783)	(9 816)	(9 969)	0	(186)	(153)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(56 215) N/A	(54 535) +3%	(30 240) +45%	(65 748) -117%	(37 027) +44%	(11 775) +68%	(33 397) -184%	3 849 N/A	1 555 -60%	(16 198) N/A	8 512 N/A	1 675 -80%	1 799 +7%	6 410 +256%	8 547 +33%	6 078 -29%	2 059 -66%	(299) N/A	3 400 N/A	9 651 +184%	12 024 +25%	13 688 +14%	23 734 +73%	27 970 +18%	41 977 +50%	46 464 +11%	43 688 -6%	48 086 +10%	56 648 +18%	58 088 +3%	62 226 +7%	59 221 -5%	55 648 -6%	62 056 +12%	63 619 +3%	57 986 -9%	49 227 -15%	50 389 +2%	45 009 -11%	46 332 +3%	41 457 -11%	36 455 -12%	24 864 -32%	14 541 -42%	(58 424) N/A	(50 078) +14%	(124 757) -149%	(232 221) -86%	(636 484) -174%	(1 105 730) -74%	(1 057 926) +4%	(276 478) +74%	(274 689) +1%	(263 735) +4%	(38 577) +85%	(40 195) -4%	(48 788) -21%	(67 687) -39%	(53 971) +20%	(49 194) +9%	(58 349) -19%	(62 539) -7%	(207 758) -232%	(32 767) +84%	(20 328) +38%	(9 936) +51%	126 811 N/A	134 600 +6%	135 966 +1%	168 903 +24%	77 838 -54%	75 042 -4%	76 206 +2%	48 277 -37%	11 681 -76%	11 444 -2%	15 191 +33%	11 569 -24%	8 769 -24%	8 899 +1%	23 793 +167%
EPS (Diluted)	-39.37 N/A	-38.18 +3%	-21.17 +45%	-46.03 -117%	-25.93 +44%	-8.24 +68%	-23.38 -184%	2.7 N/A	0.69 -74%	-4.72 N/A	2.48 N/A	0.48 -81%	0.53 +10%	1.88 +255%	2.51 +34%	1.79 -29%	0.6 -66%	-0.08 N/A	1 N/A	2.82 +182%	3.51 +24%	4 +14%	6.93 +73%	8.17 +18%	12.26 +50%	13.57 +11%	12.76 -6%	14.04 +10%	16.54 +18%	16.96 +3%	18.17 +7%	17.29 -5%	16.4 -5%	18.28 +11%	18.74 +3%	17.08 -9%	14.51 -15%	14.84 +2%	13.26 -11%	13.65 +3%	9.8 -28%	8.62 -12%	5.05 -41%	3.19 -37%	-13.82 N/A	-10.94 +21%	-27.26 -149%	-50.75 -86%	-139.13 -174%	-241.7 -74%	-231.26 +4%	-60.43 +74%	-60.04 +1%	-44.34 +26%	-8.1 +82%	-7.98 +1%	-9.69 -21%	-13.45 -39%	-11.33 +16%	-10.75 +5%	-12.75 -19%	-13.67 -7%	-27.22 -99%	-4.29 +84%	-2.66 +38%	-1.3 +51%	16.62 N/A	17.64 +6%	17.81 +1%	22.13 +24%	10.2 -54%	9.83 -4%	9.98 +2%	6.33 -37%	1.53 -76%	1.5 -2%	1.99 +33%	1.52 -24%	1.15 -24%	1.17 +2%	3.12 +167%

Income Statement Balance Sheet Cash Flow Statement

Modern Internasional Tbk PT
IDX:MDRN

Income Statement

Earnings Waterfall
Modern Internasional Tbk PT

Income Statement
Modern Internasional Tbk PT

See Also

Company

Help

Tools

Stocks

Modern Internasional Tbk PT IDX:MDRN

Income Statement

Earnings Waterfall Modern Internasional Tbk PT

Income Statement Modern Internasional Tbk PT

See Also

Company

Help

Tools

Stocks

Modern Internasional Tbk PT
IDX:MDRN

Earnings Waterfall
Modern Internasional Tbk PT

Income Statement
Modern Internasional Tbk PT