PT Bach Multi Global 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	1,732,945	1,240,839	1,004,155
Revenue Growth (YoY)	39.66%	23.57%	-
Cost of Revenue	1,422,853	1,044,026	846,620
Gross Profit	310,092	196,813	157,536
Selling, General & Admin	72,208	84,072	86,154
Other Operating Expenses	5,013	874.54	4,712
Operating Expenses	77,221	84,947	90,867
Operating Income	232,872	111,866	66,669
Interest Expense	-18,218	-8,549	-7,286
Interest & Investment Income	953.89	347.06	991.66
Currency Exchange Gain (Loss)	-14,708	-104.16	1,205
Other Non Operating Income (Expenses)	-944.25	-766.51	-712.1
EBT Excluding Unusual Items	199,955	102,793	60,867
Gain (Loss) on Sale of Assets	1,047	3,254	6,573
Asset Writedown	866.4	-	-2,388
Pretax Income	201,868	106,047	65,052
Income Tax Expense	46,317	27,304	29,631
Earnings From Continuing Operations	155,551	78,743	35,421
Minority Interest in Earnings	-2.67	3.12	-1,123
Net Income	155,548	78,746	34,298
Net Income to Common	155,548	78,746	34,298
Net Income Growth	97.53%	129.60%	-
Shares Outstanding (Basic)	2	2	2
Shares Outstanding (Diluted)	2	2	2
Shares Change (YoY)	-	4.72%	-
EPS (Basic)	89667.89	45394.27	20705.22
EPS (Diluted)	89667.89	45394.27	20705.22
EPS Growth	97.53%	119.24%	-
Free Cash Flow	-237,032	23,548	-65,976
Free Cash Flow Per Share	-136640.12	13574.84	-39829.53
Dividend Per Share	-	28823.000	10203.000
Dividend Growth	-	182.50%	-
Gross Margin	17.89%	15.86%	15.69%
Operating Margin	13.44%	9.01%	6.64%
Profit Margin	8.98%	6.35%	3.42%
Free Cash Flow Margin	-13.68%	1.90%	-6.57%
EBITDA	263,374	121,041	75,898
EBITDA Margin	15.20%	9.75%	7.56%
D&A For EBITDA	30,502	9,175	9,229
EBIT	232,872	111,866	66,669
EBIT Margin	13.44%	9.01%	6.64%
Effective Tax Rate	22.94%	25.75%	45.55%
Advertising Expenses	108.49	336.27	290.28