PT Merry Riana Edukasi Tbk (IDX:MERI)
Indonesia · Delayed Price · Currency is IDR 122.00
-1.00 (-0.81%)
Last updated: Sep 2, 2026, 1:35 PM WIB
IDX:MERI Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| 38,066 | 36,374 | 35,817 | 27,504 | 17,507 | |
Revenue Growth | 7.13% | 1.55% | 30.23% | 57.10% | - |
Cost of Revenue | 15,160 | 13,904 | 13,252 | 9,836 | 7,226 |
Gross Profit | 22,905 | 22,470 | 22,565 | 17,668 | 10,280 |
Selling, General & Admin | 18,222 | 16,836 | 13,483 | 9,046 | 7,771 |
Other Operating Expenses | 653.76 | 416.19 | 207.9 | 4.88 | 17.1 |
Operating Expenses | 18,876 | 17,252 | 13,691 | 9,051 | 7,788 |
Operating Income | 4,029 | 5,218 | 8,874 | 8,617 | 2,492 |
Interest Expense | -44.03 | -61.33 | -39.87 | - | - |
Interest & Investment Income | 504.83 | 348.12 | 6.56 | 3.3 | 7.77 |
Other Non Operating Income (Expenses) | 65.24 | 391.53 | 478.2 | 210.54 | 308.53 |
Pretax Income | 4,556 | 5,896 | 9,319 | 8,831 | 2,809 |
Income Tax Expense | 1,403 | 1,434 | 28.13 | 129.55 | 79.45 |
Earnings From Continuing Operations | 3,153 | 4,462 | 9,291 | 8,702 | 2,729 |
Minority Interest in Earnings | -250.04 | -68.63 | -0.13 | -0.16 | -0.06 |
Net Income | 2,903 | 4,394 | 9,291 | 8,701 | 2,729 |
Net Income to Common | 2,903 | 4,394 | 9,291 | 8,701 | 2,729 |
Net Income Growth | -68.85% | -52.71% | 6.77% | 218.85% | - |
Shares Outstanding (Basic) | 972 | 913 | 57 | 41 | 41 |
Shares Outstanding (Diluted) | 972 | 913 | 57 | 41 | 41 |
Shares Change | 293.02% | 1490.28% | 40.67% | - | - |
EPS (Basic) | 2.99 | 4.81 | 161.87 | 213.27 | 66.89 |
EPS (Diluted) | 2.99 | 4.81 | 161.87 | 213.27 | 66.89 |
EPS Growth | -92.07% | -97.03% | -24.10% | 218.85% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Free Cash Flow | 2,742 | 3,982 | 8,695 | 5,925 | 6,262 |
Free Cash Flow Per Share | 2.82 | 4.36 | 151.50 | 145.23 | 153.48 |
Gross Margin | 60.17% | 61.78% | 63.00% | 64.24% | 58.72% |
Operating Margin | 10.59% | 14.34% | 24.78% | 31.33% | 14.24% |
Profit Margin | 7.63% | 12.08% | 25.94% | 31.64% | 15.59% |
Free Cash Flow Margin | 7.20% | 10.95% | 24.28% | 21.54% | 35.77% |
EBITDA | 4,773 | 5,853 | 9,199 | 8,827 | 2,789 |
EBITDA Margin | 12.54% | 16.09% | 25.69% | 32.09% | 15.93% |
D&A For EBITDA | 743.52 | 635.29 | 325.5 | 209.27 | 297.18 |
EBIT | 4,029 | 5,218 | 8,874 | 8,617 | 2,492 |
EBIT Margin | 10.59% | 14.34% | 24.78% | 31.33% | 14.24% |
Effective Tax Rate | 30.79% | 24.32% | 0.30% | 1.47% | 2.83% |
Advertising Expenses | - | 2,803 | 2,081 | - | - |