IDX:BDKR 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	FY 2022	FY 2021
Period Ending	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
Revenue	404,581	484,490	613,462	477,121	413,334
Revenue Growth (YoY)	-16.49%	-21.02%	28.58%	15.43%	-9.07%
Cost of Revenue	237,362	287,999	351,802	312,438	226,394
Gross Profit	167,219	196,491	261,660	164,683	186,940
Selling, General & Admin	104,076	108,740	123,531	114,144	88,274
Other Operating Expenses	1,321	3,676	1,950	2,602	1,589
Operating Expenses	113,092	139,448	150,042	126,075	134,846
Operating Income	54,127	57,044	111,618	38,608	52,094
Interest Expense	-22,755	-30,416	-20,639	-17,234	-20,904
Interest & Investment Income	1,703	1,253	112.6	297.62	64.05
Earnings From Equity Investments	-3,249	1,269	-1,212	1,688	1,937
Currency Exchange Gain (Loss)	-775.3	1,047	608.06	-	-2,236
Other Non Operating Income (Expenses)	5,374	1,662	384.63	60,465	-1,237
EBT Excluding Unusual Items	34,425	31,859	90,872	83,824	29,718
Gain (Loss) on Sale of Investments	869.59	1,659	5,204	-	-
Gain (Loss) on Sale of Assets	6,711	-	84.67	6,321	538.41
Pretax Income	42,005	33,517	96,161	90,145	30,257
Income Tax Expense	16,909	18,372	16,851	32,097	1,878
Net Income	25,096	15,145	79,310	58,048	28,379
Net Income to Common	25,096	15,145	79,310	58,048	28,379
Net Income Growth	65.70%	-80.90%	36.63%	104.55%	-57.42%
Shares Outstanding (Basic)	4,635	4,724	4,604	4,000	4,000
Shares Outstanding (Diluted)	4,635	4,724	4,604	4,000	4,000
Shares Change (YoY)	-1.88%	2.61%	15.08%	0.01%	-0.03%
EPS (Basic)	5.41	3.21	17.23	14.51	7.09
EPS (Diluted)	5.41	3.21	17.23	14.51	7.09
EPS Growth	68.75%	-81.39%	18.72%	104.53%	-57.41%
Free Cash Flow	107,590	14,095	-71,200	41,930	-24,426
Free Cash Flow Per Share	23.21	2.98	-15.47	10.48	-6.11
Dividend Per Share	-	-	5.000	-	-
Gross Margin	41.33%	40.56%	42.65%	34.52%	45.23%
Operating Margin	13.38%	11.77%	18.20%	8.09%	12.60%
Profit Margin	6.20%	3.13%	12.93%	12.17%	6.87%
Free Cash Flow Margin	26.59%	2.91%	-11.61%	8.79%	-5.91%
EBITDA	133,764	168,796	261,493	171,379	162,310
EBITDA Margin	33.06%	34.84%	42.63%	35.92%	39.27%
D&A For EBITDA	79,637	111,752	149,876	132,771	110,216
EBIT	54,127	57,044	111,618	38,608	52,094
EBIT Margin	13.38%	11.77%	18.20%	8.09%	12.60%
Effective Tax Rate	40.25%	54.81%	17.52%	35.61%	6.21%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.