PT Emdeki Utama Tbk (IDX:MDKI)
Indonesia · Delayed Price · Currency is IDR 186.00
0.00 (0.00%)
Aug 7, 2026, 4:06 PM WIB
PT Emdeki Utama Tbk 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 | 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 |
| 317,716 | 319,174 | 344,460 | 470,700 | 486,876 | 397,308 | |
Revenue Growth | -8.27% | -7.34% | -26.82% | -3.32% | 22.54% | 13.52% |
Cost of Revenue | 247,496 | 244,028 | 271,473 | 364,809 | 386,023 | 311,458 |
Gross Profit | 70,220 | 75,146 | 72,987 | 105,891 | 100,853 | 85,850 |
Selling, General & Admin | 41,799 | 39,112 | 42,572 | 50,422 | 53,743 | 50,215 |
Other Operating Expenses | 1,922 | 1,706 | 4,011 | 2,798 | 2,880 | 1,585 |
Operating Expenses | 43,721 | 40,818 | 46,583 | 53,220 | 56,623 | 51,800 |
Operating Income | 26,499 | 34,328 | 26,404 | 52,671 | 44,230 | 34,050 |
Interest Expense | -1,085 | -1,085 | -827 | -655 | -1,090 | -338 |
Interest & Investment Income | 8,623 | 8,623 | 8,199 | 6,152 | 4,014 | 5,319 |
Currency Exchange Gain (Loss) | - | - | - | - | -1,830 | -25 |
Other Non Operating Income (Expenses) | 2,262 | 3,199 | 2,265 | 3,356 | 3,731 | 8,039 |
EBT Excluding Unusual Items | 36,299 | 45,065 | 36,041 | 61,524 | 49,055 | 47,045 |
Gain (Loss) on Sale of Assets | -736 | -736 | - | - | - | - |
Asset Writedown | - | - | -686 | - | - | - |
Pretax Income | 35,563 | 44,329 | 35,355 | 61,524 | 49,055 | 47,045 |
Income Tax Expense | 6,022 | 8,840 | 6,668 | 13,117 | 10,638 | 8,194 |
Earnings From Continuing Operations | 29,541 | 35,489 | 28,687 | 48,407 | 38,417 | 38,851 |
Minority Interest in Earnings | -1,144 | -1,077 | -1,139 | -612 | -467 | -141 |
Net Income | 28,397 | 34,412 | 27,548 | 47,795 | 37,950 | 38,710 |
Net Income to Common | 28,397 | 34,412 | 27,548 | 47,795 | 37,950 | 38,710 |
Net Income Growth | -16.56% | 24.92% | -42.36% | 25.94% | -1.96% | -2.83% |
Shares Outstanding (Basic) | 2,438 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 |
Shares Outstanding (Diluted) | 2,438 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 |
Shares Change | -3.95% | - | - | - | - | - |
EPS (Basic) | 11.65 | 13.60 | 10.89 | 18.89 | 15.00 | 15.30 |
EPS (Diluted) | 11.65 | 13.60 | 10.89 | 18.89 | 15.00 | 15.30 |
EPS Growth | -13.13% | 24.92% | -42.36% | 25.94% | -1.96% | -2.83% |
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 | 24,799 | 37,163 | 50,144 | 60,289 | -20,416 | 23,489 |
Free Cash Flow Per Share | 10.17 | 14.69 | 19.82 | 23.83 | -8.07 | 9.28 |
Dividend Per Share | - | - | 8.000 | 12.000 | 10.000 | 10.000 |
Dividend Growth | - | - | -33.33% | 20.00% | 0% | -16.67% |
Gross Margin | 22.10% | 23.54% | 21.19% | 22.50% | 20.71% | 21.61% |
Operating Margin | 8.34% | 10.76% | 7.66% | 11.19% | 9.08% | 8.57% |
Profit Margin | 8.94% | 10.78% | 8.00% | 10.15% | 7.80% | 9.74% |
Free Cash Flow Margin | 7.80% | 11.64% | 14.56% | 12.81% | -4.19% | 5.91% |
EBITDA | 47,171 | 53,071 | 43,976 | 69,593 | 59,149 | 48,786 |
EBITDA Margin | 14.85% | 16.63% | 12.77% | 14.79% | 12.15% | 12.28% |
D&A For EBITDA | 20,672 | 18,743 | 17,572 | 16,922 | 14,919 | 14,736 |
EBIT | 26,499 | 34,328 | 26,404 | 52,671 | 44,230 | 34,050 |
EBIT Margin | 8.34% | 10.76% | 7.66% | 11.19% | 9.08% | 8.57% |
Effective Tax Rate | 16.93% | 19.94% | 18.86% | 21.32% | 21.69% | 17.42% |
Advertising Expenses | - | 412 | 484 | 415 | 451 | 458 |