IDX:MEDS Income Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2020
Revenue	3,368	6,391	22,723	37,737	75,790	87,790	Upgrade
Revenue Growth (YoY)	-85.84%	-71.88%	-39.79%	-50.21%	-13.67%	630.26%	Upgrade
Cost of Revenue	4,431	5,866	12,086	16,712	21,812	29,182	Upgrade
Gross Profit	-1,063	525.3	10,637	21,025	53,978	58,607	Upgrade
Selling, General & Admin	8,503	9,199	13,240	16,472	19,914	9,968	Upgrade
Operating Expenses	8,503	9,199	13,240	16,472	19,914	9,968	Upgrade
Operating Income	-9,566	-8,674	-2,603	4,553	34,064	48,639	Upgrade
Interest Expense	-476.28	-482.4	-663.42	-759.2	-180.42	-10.1	Upgrade
Interest & Investment Income	0.63	0.82	2.85	24.42	233.16	23.01	Upgrade
Other Non Operating Income (Expenses)	928.54	881.55	-323.87	-3,222	10.95	37.31	Upgrade
Pretax Income	-9,114	-8,274	-3,587	596.32	34,128	48,690	Upgrade
Income Tax Expense	263.36	259.95	-17.01	359.25	7,496	10,727	Upgrade
Net Income	-9,377	-8,534	-3,570	237.06	26,631	37,962	Upgrade
Net Income to Common	-9,377	-8,534	-3,570	237.06	26,631	37,962	Upgrade
Net Income Growth	-	-	-	-99.11%	-29.85%	12208.88%	Upgrade
Shares Outstanding (Basic)	1,563	1,563	1,563	1,373	1,250	1,250	Upgrade
Shares Outstanding (Diluted)	1,563	1,563	1,563	1,373	1,250	1,250	Upgrade
Shares Change (YoY)	-	-	13.78%	9.86%	-	17.63%	Upgrade
EPS (Basic)	-6.00	-5.46	-2.29	0.17	21.31	30.37	Upgrade
EPS (Diluted)	-6.00	-5.46	-2.29	0.17	21.31	30.37	Upgrade
EPS Growth	-	-	-	-99.19%	-29.85%	10363.81%	Upgrade
Free Cash Flow	-262.66	1,954	-2,932	-30,995	-13,524	41,305	Upgrade
Free Cash Flow Per Share	-0.17	1.25	-1.88	-22.57	-10.82	33.04	Upgrade
Gross Margin	-31.56%	8.22%	46.81%	55.71%	71.22%	66.76%	Upgrade
Operating Margin	-284.06%	-135.72%	-11.46%	12.07%	44.95%	55.40%	Upgrade
Profit Margin	-278.43%	-133.52%	-15.71%	0.63%	35.14%	43.24%	Upgrade
Free Cash Flow Margin	-7.80%	30.58%	-12.90%	-82.13%	-17.84%	47.05%	Upgrade
EBITDA	-5,550	-4,472	985.21	7,254	35,591	49,202	Upgrade
EBITDA Margin	-164.78%	-69.97%	4.34%	19.22%	46.96%	56.05%	Upgrade
D&A For EBITDA	4,017	4,202	3,588	2,701	1,527	562.22	Upgrade
EBIT	-9,566	-8,674	-2,603	4,553	34,064	48,639	Upgrade
EBIT Margin	-284.06%	-135.72%	-11.46%	12.07%	44.95%	55.40%	Upgrade
Effective Tax Rate	-	-	-	60.25%	21.96%	22.03%	Upgrade

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.