PT Megapolitan Developments Tbk (IDX:EMDE)
Indonesia · Delayed Price · Currency is IDR 67.00
-3.00 (-4.29%)
May 20, 2026, 11:19 AM WIB
IDX:EMDE Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 202,104 | 206,938 | 1,353,932 | 154,588 | 153,442 | 173,511 | |
Revenue Growth (YoY) | -85.15% | -84.72% | 775.84% | 0.75% | -11.57% | 102.50% |
Cost of Revenue | 96,314 | 94,495 | 729,328 | 77,480 | 69,791 | 87,097 |
Gross Profit | 105,790 | 112,443 | 624,605 | 77,107 | 83,651 | 86,414 |
Selling, General & Admin | 61,161 | 62,203 | 58,523 | 58,308 | 56,024 | 53,626 |
Other Operating Expenses | 3,001 | 3,001 | 2,116 | 2,562 | 2,798 | 2,660 |
Operating Expenses | 71,157 | 72,199 | 65,905 | 64,929 | 68,205 | 59,852 |
Operating Income | 34,633 | 40,244 | 558,700 | 12,179 | 15,445 | 26,562 |
Interest Expense | -937.18 | -1,033 | -88,350 | -68,738 | -66,559 | -56,216 |
Interest & Investment Income | 4,261 | 4,857 | 7,391 | 72.51 | 103.39 | 66.74 |
Earnings From Equity Investments | - | - | 208,057 | -49.32 | -121.34 | -88.73 |
Other Non Operating Income (Expenses) | 1,384 | 910.4 | -11,624 | 2,302 | -6,167 | 14,948 |
EBT Excluding Unusual Items | 39,341 | 44,978 | 674,173 | -54,234 | -57,299 | -14,728 |
Asset Writedown | -103,491 | -103,491 | -114,177 | -215,430 | -4,237 | 1,082,616 |
Pretax Income | -64,150 | -58,513 | 559,995 | -269,664 | -61,536 | 1,067,889 |
Income Tax Expense | 5,383 | 5,611 | 37,283 | 1,900 | 6,739 | 33,687 |
Earnings From Continuing Operations | -69,533 | -64,124 | 522,712 | -271,565 | -68,275 | 1,034,202 |
Minority Interest in Earnings | -12,205 | -13,893 | 857.63 | 1,175 | 165.36 | -6,412 |
Net Income | -81,738 | -78,017 | 523,570 | -270,389 | -68,110 | 1,027,790 |
Net Income to Common | -81,738 | -78,017 | 523,570 | -270,389 | -68,110 | 1,027,790 |
Shares Outstanding (Basic) | 3,335 | 3,350 | 3,350 | 3,350 | 3,350 | 3,350 |
Shares Outstanding (Diluted) | 3,335 | 3,350 | 3,350 | 3,350 | 3,350 | 3,350 |
EPS (Basic) | -24.51 | -23.29 | 156.29 | -80.71 | -20.33 | 306.80 |
EPS (Diluted) | -24.51 | -23.29 | 156.29 | -80.71 | -20.33 | 306.80 |
Free Cash Flow | 514,752 | 505,360 | -32,933 | -21,600 | -13,124 | 13,259 |
Free Cash Flow Per Share | 154.33 | 150.85 | -9.83 | -6.45 | -3.92 | 3.96 |
Gross Margin | 52.34% | 54.34% | 46.13% | 49.88% | 54.52% | 49.80% |
Operating Margin | 17.14% | 19.45% | 41.27% | 7.88% | 10.07% | 15.31% |
Profit Margin | -40.44% | -37.70% | 38.67% | -174.91% | -44.39% | 592.35% |
Free Cash Flow Margin | 254.70% | 244.21% | -2.43% | -13.97% | -8.55% | 7.64% |
EBITDA | 36,644 | 42,374 | 560,611 | 14,152 | 17,893 | 29,061 |
EBITDA Margin | 18.13% | 20.48% | 41.41% | 9.16% | 11.66% | 16.75% |
D&A For EBITDA | 2,012 | 2,130 | 1,911 | 1,973 | 2,447 | 2,499 |
EBIT | 34,633 | 40,244 | 558,700 | 12,179 | 15,445 | 26,562 |
EBIT Margin | 17.14% | 19.45% | 41.27% | 7.88% | 10.07% | 15.31% |
Effective Tax Rate | - | - | 6.66% | - | - | 3.16% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.