PT Mitra Angkasa Sejahtera Tbk (IDX:BAUT)
Indonesia · Delayed Price · Currency is IDR 23.00
0.00 (0.00%)
Nov 5, 2026, 4:00 PM WIB
IDX:BAUT 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 | Sep '26 Sep 30, 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 |
| 138,993 | 136,329 | 152,956 | 193,287 | 180,922 | 120,026 | |
Revenue Growth | 3.86% | -10.87% | -20.87% | 6.83% | 50.73% | 3.22% |
Cost of Revenue | 105,532 | 107,855 | 122,578 | 150,166 | 143,243 | 98,495 |
Gross Profit | 33,461 | 28,474 | 30,378 | 43,121 | 37,679 | 21,532 |
Selling, General & Admin | 34,698 | 38,284 | 40,830 | 34,985 | 24,914 | 20,435 |
Other Operating Expenses | 154.23 | 36.49 | 78.24 | 166.34 | 2,019 | -2,233 |
Operating Expenses | 34,853 | 38,320 | 42,601 | 35,151 | 26,934 | 18,202 |
Operating Income | -1,391 | -9,846 | -12,223 | 7,970 | 10,746 | 3,329 |
Interest Expense | -1,657 | -2,006 | -1,915 | -1,509 | -1,486 | -1,366 |
Interest & Investment Income | 1.67 | 1.67 | 3.1 | 2.54 | 9.24 | 1.72 |
Earnings From Equity Investments | - | - | - | 190 | - | - |
Currency Exchange Gain (Loss) | -32.52 | -32.52 | -623.59 | 161.75 | -468 | -388.94 |
Other Non Operating Income (Expenses) | -154.6 | -186.12 | -196.04 | -230.17 | -133.35 | -102.55 |
EBT Excluding Unusual Items | -3,234 | -12,069 | -14,955 | 6,585 | 8,668 | 1,473 |
Gain (Loss) on Sale of Assets | 144.83 | 144.83 | 13.22 | - | 240.55 | - |
Asset Writedown | - | - | 576.3 | - | - | 4,173 |
Pretax Income | -3,089 | -11,924 | -14,366 | 6,585 | 8,909 | 5,646 |
Income Tax Expense | -71.84 | -71.84 | -904.61 | 1,454 | 2,466 | 869.63 |
Earnings From Continuing Operations | -3,017 | -11,852 | -13,461 | 5,131 | 6,442 | 4,776 |
Minority Interest in Earnings | -4.31 | 9.67 | 43.86 | 11.82 | 23.43 | 3.57 |
Net Income | -3,021 | -11,842 | -13,417 | 5,143 | 6,466 | 4,780 |
Net Income to Common | -3,021 | -11,842 | -13,417 | 5,143 | 6,466 | 4,780 |
Net Income Growth | - | - | - | -20.46% | 35.27% | 950.68% |
Shares Outstanding (Basic) | 4,826 | 4,800 | 4,800 | 4,800 | 4,692 | 2,158 |
Shares Outstanding (Diluted) | 4,826 | 4,800 | 4,800 | 4,800 | 4,692 | 2,158 |
Shares Change | 0.46% | 0.00% | 0.00% | 2.29% | 117.48% | 763.08% |
EPS (Basic) | -0.63 | -2.47 | -2.80 | 1.07 | 1.38 | 2.22 |
EPS (Diluted) | -0.63 | -2.47 | -2.80 | 1.07 | 1.38 | 2.22 |
EPS Growth | - | - | - | -22.24% | -37.80% | 21.74% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -15,696 | 4,472 | 6,662 | -803.29 | -140,588 | -19,098 |
Free Cash Flow Per Share | -3.25 | 0.93 | 1.39 | -0.17 | -29.96 | -8.85 |
Dividend Per Share | - | - | - | 0.220 | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 24.07% | 20.89% | 19.86% | 22.31% | 20.83% | 17.94% |
Operating Margin | -1.00% | -7.22% | -7.99% | 4.12% | 5.94% | 2.77% |
Profit Margin | -2.17% | -8.69% | -8.77% | 2.66% | 3.57% | 3.98% |
Free Cash Flow Margin | -11.29% | 3.28% | 4.36% | -0.42% | -77.71% | -15.91% |
EBITDA | 734.23 | -7,743 | -10,116 | 9,233 | 11,626 | 3,809 |
EBITDA Margin | 0.53% | -5.68% | -6.61% | 4.78% | 6.43% | 3.17% |
D&A For EBITDA | 2,126 | 2,103 | 2,107 | 1,263 | 880.28 | 479.21 |
EBIT | -1,391 | -9,846 | -12,223 | 7,970 | 10,746 | 3,329 |
EBIT Margin | -1.00% | -7.22% | -7.99% | 4.12% | 5.94% | 2.77% |
Effective Tax Rate | - | - | - | 22.07% | 27.69% | 15.40% |
Advertising Expenses | - | 145.97 | 136 | 28.68 | 142.11 | 292.21 |