PT Mitra Angkasa Sejahtera Tbk (IDX:BAUT)
Indonesia · Delayed Price · Currency is IDR 44.00
+2.00 (4.76%)
At close: Feb 27, 2026
IDX:BAUT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2020 | FY 2019 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 |
| 133,832 | 152,956 | 193,287 | 180,922 | 116,281 | 84,653 | |
Revenue Growth (YoY) | -15.61% | -20.87% | 6.83% | 55.59% | 37.36% | 28.01% |
Cost of Revenue | 110,854 | 122,578 | 150,166 | 143,243 | 100,964 | 71,681 |
Gross Profit | 22,978 | 30,378 | 43,121 | 37,679 | 15,317 | 12,972 |
Selling, General & Admin | 39,361 | 40,830 | 34,985 | 24,914 | 12,731 | 11,680 |
Other Operating Expenses | 83.12 | 78.24 | 166.34 | 2,019 | 1,733 | 702.46 |
Operating Expenses | 41,137 | 42,601 | 35,151 | 26,934 | 14,464 | 12,383 |
Operating Income | -18,159 | -12,223 | 7,970 | 10,746 | 852.43 | 589.22 |
Interest Expense | -1,998 | -1,915 | -1,509 | -1,486 | -859.81 | -295.08 |
Interest & Investment Income | 2.32 | 3.1 | 2.54 | 9.24 | 2.17 | 6.6 |
Earnings From Equity Investments | - | - | 190 | - | - | - |
Currency Exchange Gain (Loss) | -462.28 | -623.59 | 161.75 | -468 | 787.69 | 1,589 |
Other Non Operating Income (Expenses) | -91.04 | -196.04 | -230.17 | -133.35 | -137.82 | -102.01 |
EBT Excluding Unusual Items | -20,708 | -14,955 | 6,585 | 8,668 | 644.68 | 1,788 |
Gain (Loss) on Sale of Assets | 33.21 | 13.22 | - | 240.55 | - | - |
Asset Writedown | 576.3 | 576.3 | - | - | - | - |
Pretax Income | -20,099 | -14,366 | 6,585 | 8,909 | 644.68 | 1,788 |
Income Tax Expense | -904.61 | -904.61 | 1,454 | 2,466 | 189.74 | 392.57 |
Earnings From Continuing Operations | -19,194 | -13,461 | 5,131 | 6,442 | 454.93 | 1,395 |
Minority Interest in Earnings | 40.31 | 43.86 | 11.82 | 23.43 | - | - |
Net Income | -19,154 | -13,417 | 5,143 | 6,466 | 454.93 | 1,395 |
Net Income to Common | -19,154 | -13,417 | 5,143 | 6,466 | 454.93 | 1,395 |
Net Income Growth | - | - | -20.46% | 1321.21% | -67.40% | -50.50% |
Shares Outstanding (Basic) | 4,800 | 4,800 | 4,800 | 4,692 | 250 | 250 |
Shares Outstanding (Diluted) | 4,800 | 4,800 | 4,800 | 4,692 | 250 | 250 |
Shares Change (YoY) | 0.00% | 0.00% | 2.29% | 1776.98% | - | - |
EPS (Basic) | -3.99 | -2.80 | 1.07 | 1.38 | 1.82 | 5.58 |
EPS (Diluted) | -3.99 | -2.80 | 1.07 | 1.38 | 1.82 | 5.58 |
EPS Growth | - | - | -22.24% | -24.28% | -67.40% | -50.50% |
Free Cash Flow | 2,226 | 6,662 | -803.29 | -140,588 | 2,692 | 26,247 |
Free Cash Flow Per Share | 0.46 | 1.39 | -0.17 | -29.96 | 10.77 | 104.99 |
Dividend Per Share | - | - | 0.220 | - | - | - |
Gross Margin | 17.17% | 19.86% | 22.31% | 20.83% | 13.17% | 15.32% |
Operating Margin | -13.57% | -7.99% | 4.12% | 5.94% | 0.73% | 0.70% |
Profit Margin | -14.31% | -8.77% | 2.66% | 3.57% | 0.39% | 1.65% |
Free Cash Flow Margin | 1.66% | 4.36% | -0.42% | -77.71% | 2.31% | 31.01% |
EBITDA | -16,060 | -10,116 | 9,233 | 11,626 | 1,448 | 798.07 |
EBITDA Margin | -12.00% | -6.61% | 4.78% | 6.43% | 1.25% | 0.94% |
D&A For EBITDA | 2,100 | 2,107 | 1,263 | 880.28 | 595.87 | 208.85 |
EBIT | -18,159 | -12,223 | 7,970 | 10,746 | 852.43 | 589.22 |
EBIT Margin | -13.57% | -7.99% | 4.12% | 5.94% | 0.73% | 0.70% |
Effective Tax Rate | - | - | 22.07% | 27.69% | 29.43% | 21.96% |
Advertising Expenses | - | 136 | 28.68 | 142.11 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.