PT Medco Energi Internasional Tbk
MEYYY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,399,191 | $2,204,658 | $2,312,228 | $1,323,242 |
| % Growth | 8.8% | -4.7% | 74.7% | – |
| Cost of Goods Sold | $1,465,723 | $762,823 | $1,066,202 | $757,476 |
| Gross Profit | $933,468 | $1,441,835 | $1,246,025 | $565,765 |
| % Margin | 38.9% | 65.4% | 53.9% | 42.8% |
| R&D Expenses | $5,216 | $0 | $0 | $0 |
| G&A Expenses | $52,386 | $74,160 | $71,955 | $39,749 |
| SG&A Expenses | $62,708 | $85,150 | $81,322 | $42,194 |
| Sales & Mktg Exp. | $10,323 | $10,990 | $9,366 | $2,445 |
| Other Operating Expenses | $149,746 | $0 | $138,900 | $120,027 |
| Operating Expenses | $217,670 | $231,317 | $220,222 | $162,221 |
| Operating Income | $715,798 | $1,210,518 | $1,294,616 | $465,895 |
| % Margin | 29.8% | 54.9% | 56% | 35.2% |
| Other Income/Exp. Net | -$44,747 | -$482,664 | -$505,323 | -$352,573 |
| Pre-Tax Income | $671,050 | $727,853 | $1,045,602 | $285,701 |
| Tax Expense | $289,340 | $339,666 | $507,972 | $231,901 |
| Net Income | $367,358 | $330,675 | $530,883 | $47,019 |
| % 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 | 250,538 | 221,945 | 250,022 | 250,708 |
| Weighted Avg Shares Out Dil | 250,538 | 250,408 | 250,022 | 250,708 |
| Supplemental Information | – | – | – | – |
| Interest Income | $85,868 | $150,060 | $39,617 | $9,118 |
| Interest Expense | $307,333 | $0 | $259,427 | $222,475 |
| Depreciation & Amortization | $7,730 | $351,659 | $5,773 | $5,381 |
| EBITDA | $986,113 | $1,099,271 | $1,311,307 | $497,236 |
| % Margin | 41.1% | 49.9% | 56.7% | 37.6% |