PT Bersama Mencapai Puncak Tbk (IDX:BAIK)
Indonesia · Delayed Price · Currency is IDR 680.00
+105.00 (18.26%)
Jun 12, 2026, 4:14 PM WIB
IDX:BAIK 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 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
| 221,999 | 216,761 | 202,124 | 178,350 | 151,865 | 130,464 | |
Revenue Growth (YoY) | 5.12% | 7.24% | 13.33% | 17.44% | 16.40% | 30.98% |
Cost of Revenue | 181,638 | 177,727 | 166,289 | 137,386 | 112,597 | 100,611 |
Gross Profit | 40,361 | 39,034 | 35,836 | 40,964 | 39,268 | 29,853 |
Selling, General & Admin | 32,816 | 31,645 | 27,269 | 22,805 | 18,109 | 16,855 |
Research & Development | -4.21 | - | - | 85.15 | 21.15 | 87.51 |
Amortization of Goodwill & Intangibles | - | - | - | 79.3 | - | - |
Other Operating Expenses | 726.46 | 791.14 | 418.17 | 112.32 | - | - |
Operating Expenses | 33,588 | 32,436 | 27,687 | 25,585 | 19,665 | 18,256 |
Operating Income | 6,773 | 6,598 | 8,149 | 15,379 | 19,603 | 11,596 |
Interest Expense | -109.64 | -122.49 | -84.38 | -176.78 | -43.56 | -23.52 |
Interest & Investment Income | 429.98 | 386.8 | 30.03 | 0.57 | 0.84 | 4.15 |
Other Non Operating Income (Expenses) | -289.35 | -274.92 | -125.59 | -371.99 | -274.46 | -282.11 |
Pretax Income | 6,804 | 6,587 | 7,969 | 14,831 | 19,286 | 11,295 |
Income Tax Expense | 1,582 | 1,559 | 568.31 | 3,283 | 4,251 | 2,495 |
Earnings From Continuing Operations | 5,222 | 5,028 | 7,400 | 11,547 | 15,035 | 8,799 |
Minority Interest in Earnings | 58.73 | -40.56 | 114.33 | -93.7 | -84.88 | -57.79 |
Net Income | 5,281 | 4,988 | 7,515 | 11,454 | 14,950 | 8,742 |
Net Income to Common | 5,281 | 4,988 | 7,515 | 11,454 | 14,950 | 8,742 |
Net Income Growth | 2.62% | -33.63% | -34.39% | -23.39% | 71.02% | 84.96% |
Shares Outstanding (Basic) | 1,127 | 1,125 | 1,125 | 900 | 2,203 | - |
Shares Outstanding (Diluted) | 1,127 | 1,125 | 1,125 | 900 | 2,203 | - |
Shares Change (YoY) | 0.22% | - | 25.00% | -59.15% | - | - |
EPS (Basic) | 4.68 | 4.43 | 6.68 | 12.73 | 6.79 | - |
EPS (Diluted) | 4.68 | 4.43 | 6.68 | 12.73 | 6.79 | - |
EPS Growth | 2.39% | -33.63% | -47.51% | 87.55% | - | - |
Free Cash Flow | 9,447 | 6,233 | -46,111 | 2,801 | -3,083 | 484.34 |
Free Cash Flow Per Share | 8.38 | 5.54 | -40.99 | 3.11 | -1.40 | - |
Gross Margin | 18.18% | 18.01% | 17.73% | 22.97% | 25.86% | 22.88% |
Operating Margin | 3.05% | 3.04% | 4.03% | 8.62% | 12.91% | 8.89% |
Profit Margin | 2.38% | 2.30% | 3.72% | 6.42% | 9.84% | 6.70% |
Free Cash Flow Margin | 4.26% | 2.88% | -22.81% | 1.57% | -2.03% | 0.37% |
EBITDA | 11,066 | 10,841 | 11,472 | 17,957 | 21,208 | 12,796 |
EBITDA Margin | 4.98% | 5.00% | 5.68% | 10.07% | 13.96% | 9.81% |
D&A For EBITDA | 4,293 | 4,243 | 3,323 | 2,578 | 1,605 | 1,199 |
EBIT | 6,773 | 6,598 | 8,149 | 15,379 | 19,603 | 11,596 |
EBIT Margin | 3.05% | 3.04% | 4.03% | 8.62% | 12.91% | 8.89% |
Effective Tax Rate | 23.25% | 23.67% | 7.13% | 22.14% | 22.04% | 22.09% |