IDX:MEDC 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	2,343	2,349	2,205	2,270	1,212
Revenue Growth (YoY)	-0.25%	6.57%	-2.86%	87.24%	13.52%
Cost of Revenue	905.81	916.12	762.82	500.35	416.67
Gross Profit	1,438	1,433	1,442	1,769	795.5
Selling, General & Admin	219.11	211.6	227.02	207.75	156.2
Operating Expenses	780.73	786.52	753.2	785.66	446.19
Operating Income	656.94	646.77	688.64	983.64	349.31
Interest Expense	-324.24	-307.33	-276	-259.42	-222.48
Interest & Investment Income	106.24	154.52	125.94	110.27	49.05
Earnings From Equity Investments	87.93	113.1	39.33	232.91	61.9
Currency Exchange Gain (Loss)	-2.72	7.66	-3.94	13.39	-
Other Non Operating Income (Expenses)	-13.15	-2.96	-35.98	-76.49	-13.34
EBT Excluding Unusual Items	511	611.75	537.99	1,004	224.44
Gain (Loss) on Sale of Investments	20.2	14.52	140.73	-15.23	80.47
Gain (Loss) on Sale of Assets	-	-	2.22	-	-
Asset Writedown	-128.79	-9.43	-0.66	-2.26	-35.53
Other Unusual Items	0.01	51.86	47.03	56.63	-
Pretax Income	404	671.05	727.85	1,046	269.38
Income Tax Expense	290.57	289.34	339.67	507.97	222.83
Earnings From Continuing Operations	113.44	381.71	388.19	538.14	46.55
Earnings From Discontinued Operations	0.11	-1.5	-42.42	13.27	16.05
Net Income to Company	113.54	380.21	345.77	551.41	62.6
Minority Interest in Earnings	-12.62	-12.85	-15.09	-20.53	-15.58
Net Income	100.92	367.36	330.68	530.88	47.02
Net Income to Common	100.92	367.36	330.68	530.88	47.02
Net Income Growth	-72.53%	11.09%	-37.71%	1029.07%	-
Shares Outstanding (Basic)	24,762	25,054	25,041	25,002	25,071
Shares Outstanding (Diluted)	24,762	25,054	25,041	25,002	25,071
Shares Change (YoY)	-1.17%	0.05%	0.15%	-0.27%	9.68%
EPS (Basic)	0.00	0.01	0.01	0.02	0.00
EPS (Diluted)	0.00	0.01	0.01	0.02	0.00
EPS Growth	-72.21%	11.03%	-37.81%	1032.43%	-
Free Cash Flow	390.97	838.71	452.75	836.02	368.26
Free Cash Flow Per Share	0.02	0.03	0.02	0.03	0.01
Dividend Per Share	-	0.003	0.003	0.002	0.001
Dividend Growth	-	-11.96%	15.51%	77.79%	-
Gross Margin	61.35%	61.01%	65.40%	77.95%	65.63%
Operating Margin	28.03%	27.53%	31.24%	43.34%	28.82%
Profit Margin	4.31%	15.64%	15.00%	23.39%	3.88%
Free Cash Flow Margin	16.68%	35.70%	20.54%	36.84%	30.38%
EBITDA	1,076	1,056	1,040	1,461	547.03
EBITDA Margin	45.93%	44.96%	47.19%	64.38%	45.13%
D&A For EBITDA	419.4	409.52	351.66	477.51	197.72
EBIT	656.94	646.77	688.64	983.64	349.31
EBIT Margin	28.03%	27.53%	31.24%	43.34%	28.82%
Effective Tax Rate	71.92%	43.12%	46.67%	48.56%	82.72%
Revenue as Reported	2,395	2,399	2,249	2,312	1,252
Advertising Expenses	5.62	4.76	5.77	4.83	1.15

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