IDX:MEDC 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	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
Revenue	2,451	2,343	2,349	2,205	2,270	1,212
Revenue Growth (YoY)	3.62%	-0.25%	6.57%	-2.86%	87.24%	13.52%
Cost of Revenue	988.31	905.81	916.12	762.82	500.35	416.67
Gross Profit	1,463	1,438	1,433	1,442	1,769	795.5
Selling, General & Admin	224.72	219.11	211.6	227.02	207.75	156.2
Operating Expenses	809.22	780.73	786.52	753.2	785.66	446.19
Operating Income	653.78	656.94	646.77	688.64	983.64	349.31
Interest Expense	-326.25	-324.24	-307.33	-276	-259.42	-222.48
Interest & Investment Income	99.38	106.24	154.52	125.94	110.27	49.05
Earnings From Equity Investments	152.49	87.93	113.1	39.33	232.91	61.9
Currency Exchange Gain (Loss)	-2.72	-2.72	7.66	-3.94	13.39	-
Other Non Operating Income (Expenses)	-8.1	-13.15	-2.96	-35.98	-76.49	-13.34
EBT Excluding Unusual Items	568.59	511	611.75	537.99	1,004	224.44
Gain (Loss) on Sale of Investments	20.2	20.2	14.52	140.73	-15.23	80.47
Gain (Loss) on Sale of Assets	-	-	-	2.22	-	-
Asset Writedown	-128.48	-128.79	-9.43	-0.66	-2.26	-35.53
Other Unusual Items	0.01	0.01	51.86	47.03	56.63	-
Pretax Income	461.9	404	671.05	727.85	1,046	269.38
Income Tax Expense	296.56	290.57	289.34	339.67	507.97	222.83
Earnings From Continuing Operations	165.34	113.44	381.71	388.19	538.14	46.55
Earnings From Discontinued Operations	-0.17	0.11	-1.5	-42.42	13.27	16.05
Net Income to Company	165.17	113.54	380.21	345.77	551.41	62.6
Minority Interest in Earnings	-14.48	-12.62	-12.85	-15.09	-20.53	-15.58
Net Income	150.69	100.92	367.36	330.68	530.88	47.02
Net Income to Common	150.69	100.92	367.36	330.68	530.88	47.02
Net Income Growth	-51.75%	-72.53%	11.09%	-37.71%	1029.07%	-
Shares Outstanding (Basic)	24,638	24,762	25,054	25,041	25,002	25,071
Shares Outstanding (Diluted)	24,638	24,762	25,054	25,041	25,002	25,071
Shares Change (YoY)	-1.79%	-1.17%	0.05%	0.15%	-0.27%	9.68%
EPS (Basic)	0.01	0.00	0.01	0.01	0.02	0.00
EPS (Diluted)	0.01	0.00	0.01	0.01	0.02	0.00
EPS Growth	-50.88%	-72.21%	11.03%	-37.81%	1032.43%	-
Free Cash Flow	445.81	390.97	838.71	452.75	836.02	368.26
Free Cash Flow Per Share	0.02	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	59.68%	61.35%	61.01%	65.40%	77.95%	65.63%
Operating Margin	26.67%	28.03%	27.53%	31.24%	43.34%	28.82%
Profit Margin	6.15%	4.31%	15.64%	15.00%	23.39%	3.88%
Free Cash Flow Margin	18.19%	16.68%	35.70%	20.54%	36.84%	30.38%
EBITDA	1,060	1,076	1,056	1,040	1,461	547.03
EBITDA Margin	43.25%	45.93%	44.96%	47.19%	64.38%	45.13%
D&A For EBITDA	406.33	419.4	409.52	351.66	477.51	197.72
EBIT	653.78	656.94	646.77	688.64	983.64	349.31
EBIT Margin	26.67%	28.03%	27.53%	31.24%	43.34%	28.82%
Effective Tax Rate	64.20%	71.92%	43.12%	46.67%	48.56%	82.72%
Revenue as Reported	2,503	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.