IDX:MERI 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	42,010	35,817	27,504	17,507
Revenue Growth (YoY)	52.74%	30.23%	57.10%	-
Cost of Revenue	14,859	13,252	9,836	7,226
Gross Profit	27,151	22,565	17,668	10,280
Selling, General & Admin	17,788	13,483	9,046	7,771
Other Operating Expenses	207.9	207.9	4.88	17.1
Operating Expenses	17,996	13,691	9,051	7,788
Operating Income	9,155	8,874	8,617	2,492
Interest Expense	-37.96	-39.87	-	-
Interest & Investment Income	172.14	6.56	3.3	7.77
Other Non Operating Income (Expenses)	163.4	478.2	210.54	308.53
Pretax Income	9,452	9,319	8,831	2,809
Income Tax Expense	114.94	28.13	129.55	79.45
Earnings From Continuing Operations	9,337	9,291	8,702	2,729
Minority Interest in Earnings	30.16	-0.13	-0.16	-0.06
Net Income	9,368	9,291	8,701	2,729
Net Income to Common	9,368	9,291	8,701	2,729
Net Income Growth	7.66%	6.77%	218.85%	-
Shares Outstanding (Basic)	680	57	41	41
Shares Outstanding (Diluted)	680	57	41	41
Shares Change (YoY)	1567.19%	40.67%	-	-
EPS (Basic)	13.77	161.87	213.27	66.89
EPS (Diluted)	13.77	161.87	213.27	66.89
EPS Growth	-93.54%	-24.10%	218.85%	-
Free Cash Flow	5,986	8,695	5,925	6,262
Free Cash Flow Per Share	8.80	151.50	145.23	153.48
Gross Margin	64.63%	63.00%	64.24%	58.72%
Operating Margin	21.79%	24.78%	31.33%	14.24%
Profit Margin	22.30%	25.94%	31.64%	15.59%
Free Cash Flow Margin	14.25%	24.28%	21.54%	35.77%
EBITDA	9,681	9,199	8,827	2,789
EBITDA Margin	23.04%	25.69%	32.09%	15.93%
D&A For EBITDA	526.1	325.5	209.27	297.18
EBIT	9,155	8,874	8,617	2,492
EBIT Margin	21.79%	24.78%	31.33%	14.24%
Effective Tax Rate	1.22%	0.30%	1.47%	2.83%

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