PT Medco Energi Internasional Tbk
MEYYY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,399 | $2,205 | $2,312 | $1,323 |
| % Growth | 8.8% | -4.7% | 74.7% | – |
| Cost of Goods Sold | $1,466 | $763 | $1,066 | $757 |
| Gross Profit | $933 | $1,442 | $1,246 | $566 |
| % Margin | 38.9% | 65.4% | 53.9% | 42.8% |
| R&D Expenses | $5 | $0 | $0 | $0 |
| G&A Expenses | $52 | $74 | $72 | $40 |
| SG&A Expenses | $63 | $85 | $81 | $42 |
| Sales & Mktg Exp. | $10 | $11 | $9 | $2 |
| Other Operating Expenses | $150 | $0 | $139 | $120 |
| Operating Expenses | $218 | $231 | $220 | $162 |
| Operating Income | $716 | $1,211 | $1,295 | $466 |
| % Margin | 29.8% | 54.9% | 56% | 35.2% |
| Other Income/Exp. Net | -$45 | -$483 | -$505 | -$353 |
| Pre-Tax Income | $671 | $728 | $1,046 | $286 |
| Tax Expense | $289 | $340 | $508 | $232 |
| Net Income | $367 | $331 | $531 | $47 |
| % Margin | 15.3% | 15% | 23% | 3.6% |
| EPS | 1.47 | 1.68 | 2.21 | 0.25 |
| % Growth | -12.5% | -24% | 784% | – |
| EPS Diluted | 1.47 | 1.49 | 2.21 | 0.25 |
| Weighted Avg Shares Out | 251 | 222 | 250 | 251 |
| Weighted Avg Shares Out Dil | 251 | 250 | 250 | 251 |
| Supplemental Information | – | – | – | – |
| Interest Income | $86 | $150 | $40 | $9 |
| Interest Expense | $307 | $0 | $259 | $222 |
| Depreciation & Amortization | $8 | $352 | $6 | $5 |
| EBITDA | $986 | $1,099 | $1,311 | $497 |
| % Margin | 41.1% | 49.9% | 56.7% | 37.6% |