Jakarta - Delayed Quote • IDR
PT Modern Internasional Tbk (MDRN.JK)
At close: April 26 at 4:00 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
49,215,810.1450
49,215,810.1450
65,015,524.2420
78,132,730.6080
87,250,908.9020
Cost of Revenue
17,105,267.5200
17,105,267.5200
33,042,620.7080
51,210,362.0880
52,516,964.3280
Gross Profit
32,110,542.6250
32,110,542.6250
31,972,903.5340
26,922,368.5200
34,733,944.5740
Operating Expense
30,841,657.7110
30,841,657.7110
27,906,630.1320
40,280,778.4490
40,018,900.1990
Operating Income
1,268,884.9140
1,268,884.9140
4,066,273.4020
-13,358,409.9290
-5,284,955.6250
Net Non Operating Interest Income Expense
-846,398.7900
-846,398.7900
-809,418.2730
-3,145,493.5490
-5,217,028.7600
Pretax Income
12,325,998.4140
12,325,998.4140
78,192,243.4300
168,350,174.4890
-176,522,312.7460
Tax Provision
644,721.1060
644,721.1060
353,802.8070
41,538,732.8550
31,236,148.0060
Net Income Common Stockholders
11,681,277.3080
11,681,277.3080
77,838,440.6230
126,811,441.6340
-207,758,460.7520
Diluted NI Available to Com Stockholders
11,681,277.3080
11,681,277.3080
77,838,440.6230
126,811,441.6340
-207,758,460.7520
Basic EPS
1.53
--
10.20
16.62
-27.22
Diluted EPS
1.53
--
10.20
16.62
-27.22
Basic Average Shares
7,632,167.7980
--
7,632,167.7980
7,632,167.7980
7,632,167.7980
Diluted Average Shares
7,632,167.7980
--
7,632,167.7980
7,632,167.7980
7,632,167.7980
Total Operating Income as Reported
13,172,397.2040
13,172,397.2040
79,001,661.7030
171,394,606.6400
-171,499,563.1610
Rent Expense Supplemental
--
--
100,273.9930
488,541.6650
189,166.6670
Total Expenses
47,946,925.2310
47,946,925.2310
60,949,250.8400
91,491,140.5370
92,535,864.5270
Net Income from Continuing & Discontinued Operation
11,681,277.3080
11,681,277.3080
77,838,440.6230
126,811,441.6340
-207,758,460.7520
Normalized Income
400,387.6528
400,387.6528
3,242,118.5716
-12,977,316.0702
-84,249,412.4390
Interest Income
4,510.1800
4,510.1800
6,789.6870
4,492.1780
2,327.4220
Interest Expense
850,908.9700
850,908.9700
816,207.9600
3,048,924.3290
5,025,077.0070
Net Interest Income
-846,398.7900
-846,398.7900
-809,418.2730
-3,145,493.5490
-5,217,028.7600
EBIT
13,176,907.3840
13,176,907.3840
79,008,451.3900
171,399,098.8180
-171,497,235.7390
EBITDA
22,236,528.8730
22,236,528.8730
87,318,869.6430
179,338,309.0210
-163,368,755.3730
Reconciled Cost of Revenue
17,105,267.5200
17,105,267.5200
33,042,620.7080
51,210,362.0880
52,516,964.3280
Reconciled Depreciation
9,059,621.4890
9,059,621.4890
8,310,418.2530
7,939,210.2030
8,128,480.3660
Net Income from Continuing Operation Net Minority Interest
11,681,277.3080
11,681,277.3080
77,838,440.6230
126,811,441.6340
-207,758,460.7520
Total Unusual Items Excluding Goodwill
11,903,512.2900
11,903,512.2900
74,935,388.3010
185,578,378.7950
-164,678,731.0840
Total Unusual Items
11,903,512.2900
11,903,512.2900
74,935,388.3010
185,578,378.7950
-164,678,731.0840
Normalized EBITDA
10,333,016.5830
10,333,016.5830
12,383,481.3420
-6,240,069.7740
1,309,975.7110
Tax Rate for Calcs
0.0001
0.0001
0.0000
0.0002
0.0003
Tax Effect of Unusual Items
622,622.6348
622,622.6348
339,066.2496
45,789,621.0908
-41,169,682.7710
12/31/2020 - 4/22/2002
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