PT Medco Energi Internasional Tbk (IDX:MEDC)
Indonesia · Delayed Price · Currency is IDR 1,430.00
-15.00 (-1.04%)
Oct 9, 2026, 4:14 PM WIB
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 | 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 |
| 2,606 | 2,343 | 2,349 | 2,205 | 2,270 | 1,212 | |
Revenue Growth | 11.78% | -0.25% | 6.57% | -2.86% | 87.24% | 13.52% |
Cost of Revenue | 966.33 | 905.81 | 916.12 | 762.82 | 500.35 | 416.67 |
Gross Profit | 1,640 | 1,438 | 1,433 | 1,442 | 1,769 | 795.5 |
Selling, General & Admin | 240.49 | 219.11 | 211.6 | 227.02 | 207.75 | 156.2 |
Operating Expenses | 859.14 | 780.73 | 786.52 | 753.2 | 785.66 | 446.19 |
Operating Income | 780.47 | 656.94 | 646.77 | 688.64 | 983.64 | 349.31 |
Interest Expense | -321.34 | -324.24 | -307.33 | -276 | -259.42 | -222.48 |
Interest & Investment Income | 104.06 | 106.24 | 154.52 | 125.94 | 110.27 | 49.05 |
Earnings From Equity Investments | 223.85 | 87.93 | 113.1 | 39.33 | 232.91 | 61.9 |
Currency Exchange Gain (Loss) | 12.06 | -2.72 | 7.66 | -3.94 | 13.39 | - |
Other Non Operating Income (Expenses) | -15.99 | -13.15 | -2.96 | -35.98 | -76.49 | -13.34 |
EBT Excluding Unusual Items | 783.11 | 511 | 611.75 | 537.99 | 1,004 | 224.44 |
Gain (Loss) on Sale of Investments | 35.64 | 20.2 | 14.52 | 140.73 | -15.23 | 80.47 |
Gain (Loss) on Sale of Assets | - | - | - | 2.22 | - | - |
Asset Writedown | -128.79 | -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 | 691.54 | 404 | 671.05 | 727.85 | 1,046 | 269.38 |
Income Tax Expense | 326.87 | 290.57 | 289.34 | 339.67 | 507.97 | 222.83 |
Earnings From Continuing Operations | 364.67 | 113.44 | 381.71 | 388.19 | 538.14 | 46.55 |
Earnings From Discontinued Operations | 0.34 | 0.11 | -1.5 | -42.42 | 13.27 | 16.05 |
Net Income to Company | 365.01 | 113.54 | 380.21 | 345.77 | 551.41 | 62.6 |
Minority Interest in Earnings | -19.48 | -12.62 | -12.85 | -15.09 | -20.53 | -15.58 |
Net Income | 345.53 | 100.92 | 367.36 | 330.68 | 530.88 | 47.02 |
Net Income to Common | 345.53 | 100.92 | 367.36 | 330.68 | 530.88 | 47.02 |
Net Income Growth | 75.34% | -72.53% | 11.09% | -37.71% | 1029.07% | - |
Shares Outstanding (Basic) | 24,680 | 24,762 | 25,054 | 25,041 | 25,002 | 25,071 |
Shares Outstanding (Diluted) | 24,680 | 24,762 | 25,054 | 25,041 | 25,002 | 25,071 |
Shares Change | -1.12% | -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 | 77.33% | -72.21% | 11.03% | -37.81% | 1032.43% | - |
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 | 549.92 | 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 | 0.002 | 0.004 | 0.003 | 0.003 | 0.002 | 0.001 |
Dividend Growth | -43.36% | 43.58% | -11.96% | 15.51% | 77.79% | - |
Gross Margin | 62.92% | 61.35% | 61.01% | 65.40% | 77.95% | 65.63% |
Operating Margin | 29.95% | 28.03% | 27.53% | 31.24% | 43.34% | 28.82% |
Profit Margin | 13.26% | 4.31% | 15.64% | 15.00% | 23.39% | 3.88% |
Free Cash Flow Margin | 21.10% | 16.68% | 35.70% | 20.54% | 36.84% | 30.38% |
EBITDA | 1,288 | 1,076 | 1,056 | 1,040 | 1,461 | 547.03 |
EBITDA Margin | 49.43% | 45.93% | 44.96% | 47.19% | 64.38% | 45.13% |
D&A For EBITDA | 507.52 | 419.4 | 409.52 | 351.66 | 477.51 | 197.72 |
EBIT | 780.47 | 656.94 | 646.77 | 688.64 | 983.64 | 349.31 |
EBIT Margin | 29.95% | 28.03% | 27.53% | 31.24% | 43.34% | 28.82% |
Effective Tax Rate | 47.27% | 71.92% | 43.12% | 46.67% | 48.56% | 82.72% |
Revenue as Reported | 2,663 | 2,395 | 2,399 | 2,249 | 2,312 | 1,252 |
Advertising Expenses | - | 5.62 | 4.76 | 5.77 | 4.83 | 1.15 |