PT Merdeka Copper Gold Tbk (IDX:MDKA)
Indonesia · Delayed Price · Currency is IDR 2,900.00
+50.00 (1.75%)
Oct 5, 2026, 2:25 PM WIB
IDX:MDKA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 2,443 | 1,895 | 2,239 | 1,707 | 869.88 | 380.96 | |
Revenue Growth | 22.14% | -15.38% | 31.18% | 96.21% | 128.34% | 18.36% |
Cost of Revenue | 1,898 | 1,678 | 2,063 | 1,561 | 705.23 | 260.86 |
Gross Profit | 544.41 | 216.43 | 176.35 | 145.68 | 164.65 | 120.1 |
Selling, General & Admin | 79.95 | 69.74 | 57.36 | 48.93 | 50.68 | 28.45 |
Other Operating Expenses | - | - | - | - | - | 1.2 |
Operating Expenses | 79.95 | 69.74 | 57.36 | 48.93 | 52.42 | 30.46 |
Operating Income | 464.46 | 146.68 | 119 | 96.74 | 112.24 | 89.63 |
Interest Expense | -133.2 | -124.52 | -119.6 | -102.34 | -70.21 | -26.61 |
Interest & Investment Income | 15.03 | 11.67 | 11.35 | 11.53 | 1.56 | 1.5 |
Currency Exchange Gain (Loss) | -48.35 | 7.64 | 7.57 | 25.27 | 25.89 | 4.74 |
Other Non Operating Income (Expenses) | -12.57 | -10.14 | -2.47 | -0.53 | -23.91 | -4.55 |
EBT Excluding Unusual Items | 285.38 | 31.32 | 15.85 | 30.66 | 45.57 | 64.72 |
Merger & Restructuring Charges | - | - | - | - | -12.63 | - |
Gain (Loss) on Sale of Investments | -7.54 | 10.59 | 7.47 | - | - | - |
Other Unusual Items | - | - | - | - | -1.6 | -28 |
Pretax Income | 277.84 | 41.9 | 23.31 | 30.66 | 91.33 | 56.72 |
Income Tax Expense | 55.15 | 25.75 | 13.51 | 25 | 26.48 | 23.33 |
Earnings From Continuing Operations | 222.69 | 16.15 | 9.8 | 5.67 | 64.84 | 33.39 |
Minority Interest in Earnings | -167.39 | -78.21 | -65.56 | -26.32 | -6.42 | 2.75 |
Net Income | 55.3 | -62.06 | -55.76 | -20.66 | 58.42 | 36.14 |
Net Income to Common | 55.3 | -62.06 | -55.76 | -20.66 | 58.42 | 36.14 |
Net Income Growth | - | - | - | - | 61.66% | -0.16% |
Shares Outstanding (Basic) | 24,418 | 24,417 | 24,073 | 24,111 | 23,728 | 22,670 |
Shares Outstanding (Diluted) | 24,418 | 24,417 | 24,073 | 24,111 | 23,728 | 22,670 |
Shares Change | 0.71% | 1.43% | -0.15% | 1.62% | 4.66% | 3.53% |
EPS (Basic) | 0.00 | -0.00 | -0.00 | -0.00 | 0.00 | 0.00 |
EPS (Diluted) | 0.00 | -0.00 | -0.00 | -0.00 | 0.00 | 0.00 |
EPS Growth | - | - | - | - | 54.45% | -3.51% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -119.71 | -291.51 | -272.1 | -553.65 | -285.7 | 21.91 |
Free Cash Flow Per Share | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.00 |
Dividend Per Share | 0.001 | 0.001 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 22.29% | 11.42% | 7.88% | 8.54% | 18.93% | 31.52% |
Operating Margin | 19.02% | 7.74% | 5.32% | 5.67% | 12.90% | 23.53% |
Profit Margin | 2.26% | -3.28% | -2.49% | -1.21% | 6.72% | 9.49% |
Free Cash Flow Margin | -4.90% | -15.38% | -12.15% | -32.44% | -32.84% | 5.75% |
EBITDA | 696.89 | 372.05 | 327.62 | 238.2 | 227.85 | 196.6 |
EBITDA Margin | 28.53% | 19.64% | 14.63% | 13.96% | 26.19% | 51.61% |
D&A For EBITDA | 232.43 | 225.37 | 208.62 | 141.45 | 115.61 | 106.97 |
EBIT | 464.46 | 146.68 | 119 | 96.74 | 112.24 | 89.63 |
EBIT Margin | 19.02% | 7.74% | 5.32% | 5.67% | 12.90% | 23.53% |
Effective Tax Rate | 19.85% | 61.46% | 57.96% | 81.52% | 29.00% | 41.14% |