PT Merdeka Gold Resources Tbk (IDX:EMAS)

IDX:EMAS Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	0.13	1.75	1.39	-
Revenue Growth (YoY)	-92.46%	25.49%	-	-
Cost of Revenue	0.28	1.18	0.94	-
Gross Profit	-0.15	0.57	0.46	-
Selling, General & Admin	9.49	1.02	2.17	1.98
Operating Expenses	9.49	1.02	2.17	1.98
Operating Income	-9.63	-0.45	-1.71	-1.98
Interest Expense	-14.72	-20.67	-8.99	-1.1
Interest & Investment Income	1.21	0.69	0.19	0.05
Currency Exchange Gain (Loss)	-1.97	0.27	0.06	-0.23
Other Non Operating Income (Expenses)	-0.27	-1.41	0.33	-0.15
EBT Excluding Unusual Items	-25.39	-21.57	-10.13	-3.42
Merger & Restructuring Charges	-	-	-	-8.07
Gain (Loss) on Sale of Investments	-	5.8	-	-
Other Unusual Items	-	0.85	-	-
Pretax Income	-25.39	-14.93	-10.13	-11.48
Income Tax Expense	2.1	-2.23	-3.29	-0.15
Earnings From Continuing Operations	-27.49	-12.7	-6.84	-11.33
Minority Interest in Earnings	0	0	0	0
Net Income	-27.49	-12.7	-6.84	-11.33
Net Income to Common	-27.49	-12.7	-6.84	-11.33
Shares Outstanding (Basic)	14,315	13,448	14,562	14,562
Shares Outstanding (Diluted)	14,315	13,448	14,562	14,562
Shares Change (YoY)	6.45%	-7.65%	-	-
EPS (Basic)	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	-201.63	-104.88	-73.75	-18.47
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.00
Gross Margin	-110.63%	32.55%	32.90%	-
Operating Margin	-7298.68%	-25.71%	-122.73%	-
Profit Margin	-20833.19%	-725.86%	-490.30%	-
Free Cash Flow Margin	-152792.85%	-5994.23%	-5289.42%	-
EBITDA	-6.37	0.58	-1.71	-1.95
EBITDA Margin	-	33.00%	-122.34%	-
D&A For EBITDA	3.26	1.03	0.01	0.04
EBIT	-9.63	-0.45	-1.71	-1.98
EBIT Margin	-	-25.71%	-122.73%	-

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