PT Merdeka Gold Resources Tbk (IDX:EMAS)

IDX:EMAS Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	20,037	28,166	21,492	-
Revenue Growth (YoY)	-	31.05%	-	-
Cost of Revenue	11,593	18,997	14,420	-
Gross Profit	8,443	9,169	7,071	-
Selling, General & Admin	55,559	16,410	33,447	30,811
Operating Expenses	55,559	16,410	33,447	30,811
Operating Income	-47,115	-7,241	-26,376	-30,811
Interest Expense	-351,717	-332,796	-138,639	-17,058
Interest & Investment Income	13,989	11,075	2,902	755.33
Currency Exchange Gain (Loss)	8,245	4,283	854.4	-3,540
Other Non Operating Income (Expenses)	-19,697	-9,016	5,107	-2,390
EBT Excluding Unusual Items	-396,294	-333,695	-156,152	-53,045
Merger & Restructuring Charges	-	-	-	-125,295
Gain (Loss) on Sale of Investments	81,968	79,686	-	-
Other Unusual Items	13,993	13,603	-	-
Pretax Income	-300,334	-240,406	-156,152	-178,340
Income Tax Expense	-6,678	-35,959	-50,767	-2,326
Earnings From Continuing Operations	-293,655	-204,447	-105,385	-176,014
Minority Interest in Earnings	5.71	2.95	10.34	0.05
Net Income	-293,650	-204,444	-105,374	-176,014
Net Income to Common	-293,650	-204,444	-105,374	-176,014
Shares Outstanding (Basic)	14,562	14,562	14,562	14,562
Shares Outstanding (Diluted)	14,562	14,562	14,562	14,562
EPS (Basic)	-20.15	-14.04	-7.23	-12.08
EPS (Diluted)	-20.15	-14.04	-7.23	-12.08
Free Cash Flow	-2,324,595	-1,688,334	-1,136,787	-286,773
Free Cash Flow Per Share	-159.63	-115.94	-78.06	-19.69
Gross Margin	42.14%	32.55%	32.90%	-
Operating Margin	-235.14%	-25.71%	-122.73%	-
Profit Margin	-1465.55%	-725.86%	-490.30%	-
Free Cash Flow Margin	-11601.61%	-5994.23%	-5289.42%	-
EBITDA	-28,318	9,295	-26,293	-30,258
EBITDA Margin	-141.33%	33.00%	-122.34%	-
D&A For EBITDA	18,797	16,536	83.04	553.02
EBIT	-47,115	-7,241	-26,376	-30,811
EBIT Margin	-235.14%	-25.71%	-122.73%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.