PT Medco Energi Internasional Tbk (IDX:MEDC)

IDX:MEDC Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,449	2,343	2,349	2,205	2,270	1,212
Revenue Growth	4.03%	-0.25%	6.57%	-2.86%	87.24%	13.52%
Cost of Revenue	987.79	905.81	916.12	762.82	500.35	416.67
Gross Profit	1,461	1,438	1,433	1,442	1,769	795.5
Selling, General & Admin	225.17	219.11	211.6	227.02	207.75	156.2
Operating Expenses	809.43	780.73	786.52	753.2	785.66	446.19
Operating Income	651.72	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	101.76	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)	3.26	-2.72	7.66	-3.94	13.39	-
Other Non Operating Income (Expenses)	-14.07	-13.15	-2.96	-35.98	-76.49	-13.34
EBT Excluding Unusual Items	568.9	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	-128.79	-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	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)	24,681	24,762	25,054	25,041	25,002	25,071
Shares Outstanding (Diluted)	24,681	24,762	25,054	25,041	25,002	25,071
Shares Change	-1.44%	-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	-51.05%	-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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	445.82	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	59.66%	61.35%	61.01%	65.40%	77.95%	65.63%
Operating Margin	26.61%	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	18.20%	16.68%	35.70%	20.54%	36.84%	30.38%
EBITDA	1,080	1,076	1,056	1,040	1,461	547.03
EBITDA Margin	44.10%	45.93%	44.96%	47.19%	64.38%	45.13%
D&A For EBITDA	428.37	419.4	409.52	351.66	477.51	197.72
EBIT	651.72	656.94	646.77	688.64	983.64	349.31
EBIT Margin	26.61%	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

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 27, 2026

Data Sources Report a data error