Jakarta - Delayed Quote IDR
PT. Multi Makmur Lemindo (PIPA.JK)
67.00
0.00
(0.00%)
At close: June 13 at 4:11:50 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
27,254,610.13
26,997,167.87
32,096,104.71
39,069,495.59
38,540,419.90
Cost of Revenue
15,587,897.12
16,199,414.26
20,134,141.42
27,946,449.09
29,217,734.61
Gross Profit
11,666,713.01
10,797,753.61
11,961,963.29
11,123,046.50
9,322,685.29
Operating Expense
10,930,870.43
9,739,184.25
8,920,781.38
6,840,118.51
5,593,994.50
Operating Income
735,842.58
1,058,569.36
3,041,181.91
4,282,928
3,728,690.79
Net Non Operating Interest Income Expense
-1,305,755.11
-1,158,614.38
-2,122,921.17
-1,840,117.53
-1,459,387.36
Pretax Income
527,872.56
449,964.27
906,151.30
2,431,229.54
2,421,622.17
Tax Provision
136,698.51
136,698.51
402,626.39
644,152.95
605,157.99
Net Income Common Stockholders
391,192.23
313,278.42
503,574.10
1,787,092.24
1,816,464.19
Diluted NI Available to Com Stockholders
391,192.23
313,278.42
503,574.10
1,787,092.24
1,816,464.19
Basic EPS
0.13
0.10
0.17
0.52
0.53
Diluted EPS
0.13
0.10
0.17
0.52
0.53
Basic Average Shares
3,426,097.19
3,172,048.14
2,919,060.77
3,425,000
3,425,000
Diluted Average Shares
3,426,097.19
3,172,048.14
2,919,060.77
3,425,000
3,425,000
Total Operating Income as Reported
638,943.98
961,670.76
3,029,072.46
4,388,643.50
3,728,690.79
Rent Expense Supplemental
316,900
85,395.83
86,166.67
22,183.33
0
Total Expenses
26,518,767.55
25,938,598.51
29,054,922.80
34,786,567.59
34,811,729.11
Net Income from Continuing & Discontinued Operation
391,192.23
313,278.42
503,574.10
1,787,092.24
1,816,464.19
Normalized Income
-16,385.99
-69,638.82
513,019.47
1,787,092.24
1,708,472.30
Interest Income
111,618.04
148,106.26
93,037.61
11,887.68
581.76
Interest Expense
1,269,449.66
1,180,054.55
1,862,788.25
1,716,058.41
1,423,961.47
Net Interest Income
-1,305,755.11
-1,158,614.38
-2,122,921.17
-1,840,117.53
-1,459,387.36
EBIT
1,797,322.22
1,630,018.82
2,768,939.54
4,147,287.95
3,845,583.65
EBITDA
2,778,041.02
2,418,035.38
3,860,204.48
4,650,049.22
4,302,109.74
Reconciled Cost of Revenue
15,587,897.12
16,199,414.26
20,134,141.42
27,946,449.09
29,217,734.61
Reconciled Depreciation
980,718.80
788,016.57
1,091,264.94
502,761.27
456,526.10
Net Income from Continuing Operation Net Minority Interest
391,192.23
313,278.42
503,574.10
1,787,092.24
1,816,464.19
Total Unusual Items Excluding Goodwill
550,009.29
550,009.29
-12,109.45
0
143,969.56
Total Unusual Items
550,009.29
550,009.29
-12,109.45
0
143,969.56
Normalized EBITDA
2,228,031.73
1,868,026.10
3,872,313.93
4,650,049.22
4,158,140.18
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
142,431.07
167,092.05
-2,664.08
0
35,977.67
12/31/2021 - 4/10/2023
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade