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	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	38,305	35,817	27,504	17,507
Revenue Growth (YoY)	118.80%	30.23%	57.10%	-
Cost of Revenue	13,999	13,252	9,836	7,226
Gross Profit	24,306	22,565	17,668	10,280
Selling, General & Admin	14,922	13,483	9,046	7,771
Other Operating Expenses	154.35	207.9	4.88	17.1
Operating Expenses	15,077	13,691	9,051	7,788
Operating Income	9,230	8,874	8,617	2,492
Interest Expense	-60.69	-39.87	-	-
Interest & Investment Income	21.34	6.56	3.3	7.77
Other Non Operating Income (Expenses)	600.02	478.2	210.54	308.53
Pretax Income	9,790	9,319	8,831	2,809
Income Tax Expense	152.89	28.13	129.55	79.45
Earnings From Continuing Operations	9,638	9,291	8,702	2,729
Minority Interest in Earnings	-0.12	-0.13	-0.16	-0.06
Net Income	9,637	9,291	8,701	2,729
Net Income to Common	9,637	9,291	8,701	2,729
Net Income Growth	253.15%	6.77%	218.85%	-
Shares Outstanding (Basic)	437	57	41	41
Shares Outstanding (Diluted)	437	57	41	41
Shares Change (YoY)	971.06%	40.67%	-	-
EPS (Basic)	22.05	161.87	213.27	66.89
EPS (Diluted)	22.05	161.87	213.27	66.89
EPS Growth	-67.03%	-24.10%	218.85%	-
Free Cash Flow	8,424	8,695	5,925	6,262
Free Cash Flow Per Share	19.28	151.50	145.23	153.48
Gross Margin	63.45%	63.00%	64.24%	58.72%
Operating Margin	24.09%	24.78%	31.33%	14.24%
Profit Margin	25.16%	25.94%	31.64%	15.59%
Free Cash Flow Margin	21.99%	24.28%	21.54%	35.77%
EBITDA	9,690	9,199	8,827	2,789
EBITDA Margin	25.30%	25.69%	32.09%	15.93%
D&A For EBITDA	460.31	325.5	209.27	297.18
EBIT	9,230	8,874	8,617	2,492
EBIT Margin	24.09%	24.78%	31.33%	14.24%
Effective Tax Rate	1.56%	0.30%	1.47%	2.83%

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