PT Meta Epsi Tbk. 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	-	1,328	853.73	918.02	54,903
Revenue Growth (YoY)	-	55.55%	-7.00%	-98.33%	-56.40%
Cost of Revenue	330.29	1,360	961.16	35,033	268,094
Gross Profit	-330.29	-32.32	-107.42	-34,115	-213,191
Selling, General & Admin	6,547	5,843	6,782	6,428	6,682
Other Operating Expenses	867.63	513.09	619.32	714.47	1,281
Operating Expenses	8,081	7,193	11,531	8,022	14,412
Operating Income	-8,411	-7,225	-11,639	-42,136	-227,604
Interest Expense	-2,734	-3,972	-4,860	-5,755	-5,755
Interest & Investment Income	3.38	2.85	44.82	33.65	1,130
Currency Exchange Gain (Loss)	19.32	107.51	-57.87	1,323	100.14
Other Non Operating Income (Expenses)	8,817	-323.37	697.39	4,007	2,321
EBT Excluding Unusual Items	-2,305	-11,410	-15,815	-42,527	-229,808
Gain (Loss) on Sale of Assets	-	6,968	92.79	-	-
Pretax Income	-2,305	-4,442	-15,722	-42,527	-229,808
Income Tax Expense	288	533.23	169.71	687.08	1,798
Earnings From Continuing Operations	-2,593	-4,976	-15,892	-43,214	-231,606
Net Income	-2,593	-4,976	-15,892	-43,214	-231,606
Net Income to Common	-2,593	-4,976	-15,892	-43,214	-231,606
Shares Outstanding (Basic)	2,085	2,085	2,085	2,085	2,085
Shares Outstanding (Diluted)	2,085	2,085	2,085	2,085	2,085
Shares Change (YoY)	-	-	-	-0.00%	0.00%
EPS (Basic)	-1.24	-2.39	-7.62	-20.73	-111.09
EPS (Diluted)	-1.24	-2.39	-7.62	-20.73	-111.09
Free Cash Flow	9,995	3,004	9,219	10,156	-248,039
Free Cash Flow Per Share	4.79	1.44	4.42	4.87	-118.97
Gross Margin	-	-2.43%	-12.58%	-	-
Operating Margin	-	-544.06%	-1363.27%	-4589.91%	-414.56%
Profit Margin	-	-374.67%	-1861.43%	-4707.31%	-421.85%
Free Cash Flow Margin	-	226.19%	1079.87%	1106.27%	-451.78%
EBITDA	-7,919	-6,711	-11,121	-41,650	-226,984
D&A For EBITDA	492.36	514	518	486.65	619.57
EBIT	-8,411	-7,225	-11,639	-42,136	-227,604

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