IDX:MERI Income Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	36,374	35,817	27,504	17,507
Revenue Growth (YoY)	1.55%	30.23%	57.10%	-
Cost of Revenue	13,904	13,252	9,836	7,226
Gross Profit	22,470	22,565	17,668	10,280
Selling, General & Admin	16,836	13,483	9,046	7,771
Other Operating Expenses	416.19	207.9	4.88	17.1
Operating Expenses	17,252	13,691	9,051	7,788
Operating Income	5,218	8,874	8,617	2,492
Interest Expense	-61.33	-39.87	-	-
Interest & Investment Income	348.12	6.56	3.3	7.77
Other Non Operating Income (Expenses)	391.53	478.2	210.54	308.53
Pretax Income	5,896	9,319	8,831	2,809
Income Tax Expense	1,434	28.13	129.55	79.45
Earnings From Continuing Operations	4,462	9,291	8,702	2,729
Minority Interest in Earnings	-68.63	-0.13	-0.16	-0.06
Net Income	4,394	9,291	8,701	2,729
Net Income to Common	4,394	9,291	8,701	2,729
Net Income Growth	-52.71%	6.77%	218.85%	-
Shares Outstanding (Basic)	913	57	41	41
Shares Outstanding (Diluted)	913	57	41	41
Shares Change (YoY)	1490.28%	40.67%	-	-
EPS (Basic)	4.81	161.87	213.27	66.89
EPS (Diluted)	4.81	161.87	213.27	66.89
EPS Growth	-97.03%	-24.10%	218.85%	-
Free Cash Flow	3,982	8,695	5,925	6,262
Free Cash Flow Per Share	4.36	151.50	145.23	153.48
Gross Margin	61.78%	63.00%	64.24%	58.72%
Operating Margin	14.34%	24.78%	31.33%	14.24%
Profit Margin	12.08%	25.94%	31.64%	15.59%
Free Cash Flow Margin	10.95%	24.28%	21.54%	35.77%
EBITDA	5,853	9,199	8,827	2,789
EBITDA Margin	16.09%	25.69%	32.09%	15.93%
D&A For EBITDA	635.29	325.5	209.27	297.18
EBIT	5,218	8,874	8,617	2,492
EBIT Margin	14.34%	24.78%	31.33%	14.24%
Effective Tax Rate	24.32%	0.30%	1.47%	2.83%
Advertising Expenses	2,803	2,081	-	-

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