PT Global Digital Niaga Tbk (IDX:BELI)
Indonesia · Delayed Price · Currency is IDR 254.00
-4.00 (-1.55%)
Aug 27, 2026, 11:35 AM WIB
IDX:BELI 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 | Jun '26 Jun 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 |
| 27,595,756 | 22,361,030 | 16,715,576 | 14,717,896 | 15,269,078 | 8,857,845 | |
Revenue Growth | 49.50% | 33.77% | 13.57% | -3.61% | 72.38% | 106.05% |
Cost of Revenue | 23,214,331 | 18,529,669 | 13,482,334 | 12,372,797 | 14,103,548 | 8,297,498 |
Gross Profit | 4,381,425 | 3,831,361 | 3,233,242 | 2,345,099 | 1,165,530 | 560,347 |
Selling, General & Admin | 5,812,054 | 5,875,256 | 5,660,432 | 5,931,760 | 6,214,423 | 4,395,714 |
Other Operating Expenses | -64,068 | -29,574 | -65,984 | -1,842 | -41,668 | -50,803 |
Operating Expenses | 5,747,986 | 5,845,682 | 5,594,448 | 5,929,918 | 6,172,755 | 4,344,911 |
Operating Income | -1,366,561 | -2,014,321 | -2,361,206 | -3,584,819 | -5,007,225 | -3,784,564 |
Interest Expense | -191,954 | -192,075 | -189,925 | -110,500 | -154,238 | -33,965 |
Interest & Investment Income | 50,828 | 67,138 | 49,880 | 45,900 | 54,512 | 29,625 |
Earnings From Equity Investments | - | - | 228 | 1,502 | 986 | 97 |
Other Non Operating Income (Expenses) | -126,170 | -61,681 | -71,902 | -21,284 | -123,093 | -98,332 |
EBT Excluding Unusual Items | -1,633,857 | -2,200,939 | -2,572,925 | -3,669,201 | -5,229,058 | -3,887,139 |
Gain (Loss) on Sale of Investments | - | - | 110,709 | - | - | - |
Other Unusual Items | - | - | - | - | - | 600,569 |
Pretax Income | -1,633,857 | -2,200,939 | -2,462,216 | -3,669,201 | -5,229,058 | -3,286,570 |
Income Tax Expense | 120,248 | 100,943 | 68,499 | 12,061 | 307,247 | 70,369 |
Earnings From Continuing Operations | -1,754,105 | -2,301,882 | -2,530,715 | -3,681,262 | -5,536,305 | -3,356,939 |
Minority Interest in Earnings | 16,238 | 22,998 | -664 | 39,547 | 33,082 | 22,452 |
Net Income | -1,737,867 | -2,278,884 | -2,531,379 | -3,641,715 | -5,503,223 | -3,334,487 |
Net Income to Common | -1,737,867 | -2,278,884 | -2,531,379 | -3,641,715 | -5,503,223 | -3,334,487 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 135,362 | 133,313 | 124,269 | 118,683 | 103,667 | 65,611 |
Shares Outstanding (Diluted) | 135,362 | 133,313 | 124,269 | 118,683 | 103,667 | 65,611 |
Shares Change | 4.70% | 7.28% | 4.71% | 14.49% | 58.00% | 85.21% |
EPS (Basic) | -12.84 | -17.09 | -20.37 | -30.68 | -53.09 | -50.82 |
EPS (Diluted) | -12.84 | -17.09 | -20.37 | -30.68 | -53.09 | -50.82 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | -1,540,112 | -3,896,163 | -2,624,565 | -3,948,981 | -5,169,371 | -3,457,711 |
Free Cash Flow Per Share | -11.38 | -29.23 | -21.12 | -33.27 | -49.87 | -52.70 |
Gross Margin | 15.88% | 17.13% | 19.34% | 15.93% | 7.63% | 6.33% |
Operating Margin | -4.95% | -9.01% | -14.13% | -24.36% | -32.79% | -42.73% |
Profit Margin | -6.30% | -10.19% | -15.14% | -24.74% | -36.04% | -37.64% |
Free Cash Flow Margin | -5.58% | -17.42% | -15.70% | -26.83% | -33.86% | -39.04% |
EBITDA | -1,108,628 | -1,749,116 | -2,137,122 | -3,374,755 | -4,793,662 | -3,654,853 |
EBITDA Margin | -4.02% | -7.82% | -12.78% | -22.93% | -31.39% | -41.26% |
D&A For EBITDA | 257,933 | 265,205 | 224,084 | 210,064 | 213,563 | 129,711 |
EBIT | -1,366,561 | -2,014,321 | -2,361,206 | -3,584,819 | -5,007,225 | -3,784,564 |
EBIT Margin | -4.95% | -9.01% | -14.13% | -24.36% | -32.79% | -42.73% |
Advertising Expenses | - | - | - | 1,025,403 | - | - |