IDX:MDKA Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	1,895	2,239	1,707	869.88	380.96
Revenue Growth (YoY)	-15.38%	31.18%	96.21%	128.34%	18.36%
Cost of Revenue	1,678	2,063	1,561	705.23	260.86
Gross Profit	216.43	176.35	145.68	164.65	120.1
Selling, General & Admin	69.74	57.36	48.93	50.68	28.45
Other Operating Expenses	-	-	-	-	1.2
Operating Expenses	69.74	57.36	48.93	52.42	30.46
Operating Income	146.68	119	96.74	112.24	89.63
Interest Expense	-128.72	-126.12	-102.34	-70.21	-26.61
Interest & Investment Income	11.67	11.35	11.53	1.56	1.5
Currency Exchange Gain (Loss)	-	7.57	25.27	25.89	4.74
Other Non Operating Income (Expenses)	2.59	4.04	-0.53	-23.91	-4.55
EBT Excluding Unusual Items	32.22	15.85	30.66	45.57	64.72
Merger & Restructuring Charges	-	-	-	-12.63	-
Gain (Loss) on Sale of Investments	-	7.47	-	-	-
Other Unusual Items	-	-	-	-1.6	-28
Pretax Income	32.22	23.31	30.66	91.33	56.72
Income Tax Expense	16.07	13.51	25	26.48	23.33
Earnings From Continuing Operations	16.15	9.8	5.67	64.84	33.39
Minority Interest in Earnings	-78.21	-65.56	-26.32	-6.42	2.75
Net Income	-62.06	-55.76	-20.66	58.42	36.14
Net Income to Common	-62.06	-55.76	-20.66	58.42	36.14
Net Income Growth	-	-	-	61.66%	-0.16%
Shares Outstanding (Basic)	24,825	24,135	24,111	23,728	22,670
Shares Outstanding (Diluted)	24,825	24,135	24,111	23,728	22,670
Shares Change (YoY)	2.86%	0.10%	1.62%	4.66%	3.53%
EPS (Basic)	-0.00	-0.00	-0.00	0.00	0.00
EPS (Diluted)	-0.00	-0.00	-0.00	0.00	0.00
EPS Growth	-	-	-	54.45%	-3.51%
Free Cash Flow	-291.51	-272.1	-553.65	-285.7	21.91
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.01	0.00
Gross Margin	11.42%	7.88%	8.54%	18.93%	31.52%
Operating Margin	7.74%	5.32%	5.67%	12.90%	23.53%
Profit Margin	-3.28%	-2.49%	-1.21%	6.72%	9.49%
Free Cash Flow Margin	-15.38%	-12.15%	-32.44%	-32.84%	5.75%
EBITDA	378.21	327.62	238.2	227.85	196.6
EBITDA Margin	19.96%	14.63%	13.96%	26.19%	51.61%
D&A For EBITDA	231.53	208.62	141.45	115.61	106.97
EBIT	146.68	119	96.74	112.24	89.63
EBIT Margin	7.74%	5.32%	5.67%	12.90%	23.53%
Effective Tax Rate	49.87%	57.96%	81.52%	29.00%	41.14%

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