PT BISI International Tbk (IDX:BISI)
Indonesia · Delayed Price · Currency is IDR 880.00
+15.00 (1.73%)
At close: Jan 30, 2026
PT BISI International Tbk 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 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,428,534 | 1,367,926 | 2,298,131 | 2,415,592 | 2,015,138 | 1,812,762 | |
Revenue Growth (YoY) | -22.57% | -40.48% | -4.86% | 19.87% | 11.16% | -20.23% |
Cost of Revenue | 868,521 | 774,600 | 1,138,776 | 1,395,880 | 1,207,056 | 1,119,443 |
Gross Profit | 560,013 | 593,326 | 1,159,355 | 1,019,712 | 808,082 | 693,319 |
Selling, General & Admin | 256,757 | 313,791 | 373,961 | 334,512 | 269,364 | 252,387 |
Research & Development | 107,058 | 100,847 | 90,245 | 79,421 | 65,426 | 62,047 |
Other Operating Expenses | 25,416 | -21,458 | 1,839 | -11,464 | 10,939 | 16,863 |
Operating Expenses | 389,231 | 393,180 | 466,045 | 404,791 | 347,986 | 335,920 |
Operating Income | 170,782 | 200,146 | 693,310 | 614,921 | 460,096 | 357,399 |
Interest Expense | -235 | -235 | -280 | -64 | -130 | -2,749 |
Interest & Investment Income | 20,831 | 28,914 | 41,834 | 28,708 | 17,321 | 5,199 |
Currency Exchange Gain (Loss) | 2,794 | 3,367 | -4,045 | -199 | - | - |
EBT Excluding Unusual Items | 194,172 | 232,192 | 730,819 | 643,366 | 477,287 | 359,849 |
Gain (Loss) on Sale of Assets | 2,804 | 2,788 | 3,076 | 1,528 | 80 | 5,089 |
Pretax Income | 196,976 | 234,980 | 733,895 | 644,894 | 477,367 | 364,938 |
Income Tax Expense | 52,536 | 56,340 | 138,155 | 121,652 | 96,375 | 89,271 |
Earnings From Continuing Operations | 144,440 | 178,640 | 595,740 | 523,242 | 380,992 | 275,667 |
Minority Interest in Earnings | 101 | -133 | -111 | -156 | -184 | -214 |
Net Income | 144,541 | 178,507 | 595,629 | 523,086 | 380,808 | 275,453 |
Net Income to Common | 144,541 | 178,507 | 595,629 | 523,086 | 380,808 | 275,453 |
Net Income Growth | -69.02% | -70.03% | 13.87% | 37.36% | 38.25% | -10.22% |
Shares Outstanding (Basic) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Shares Outstanding (Diluted) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
EPS (Basic) | 48.18 | 59.50 | 198.54 | 174.36 | 126.94 | 91.82 |
EPS (Diluted) | 48.18 | 59.50 | 198.54 | 174.36 | 126.94 | 91.82 |
EPS Growth | -69.02% | -70.03% | 13.87% | 37.36% | 38.25% | -10.22% |
Free Cash Flow | -369,745 | -241,308 | -253,066 | 609,337 | 611,734 | 667,828 |
Free Cash Flow Per Share | -123.25 | -80.44 | -84.36 | 203.11 | 203.91 | 222.61 |
Dividend Per Share | 28.000 | 28.000 | 80.000 | 68.000 | 68.000 | 38.000 |
Dividend Growth | -65.00% | -65.00% | 17.65% | - | 78.95% | - |
Gross Margin | 39.20% | 43.37% | 50.45% | 42.21% | 40.10% | 38.25% |
Operating Margin | 11.96% | 14.63% | 30.17% | 25.46% | 22.83% | 19.72% |
Profit Margin | 10.12% | 13.05% | 25.92% | 21.65% | 18.90% | 15.20% |
Free Cash Flow Margin | -25.88% | -17.64% | -11.01% | 25.22% | 30.36% | 36.84% |
EBITDA | 225,908 | 253,062 | 738,215 | 653,743 | 495,589 | 392,448 |
EBITDA Margin | 15.81% | 18.50% | 32.12% | 27.06% | 24.59% | 21.65% |
D&A For EBITDA | 55,126 | 52,916 | 44,905 | 38,822 | 35,493 | 35,049 |
EBIT | 170,782 | 200,146 | 693,310 | 614,921 | 460,096 | 357,399 |
EBIT Margin | 11.96% | 14.63% | 30.17% | 25.46% | 22.83% | 19.72% |
Effective Tax Rate | 26.67% | 23.98% | 18.82% | 18.86% | 20.19% | 24.46% |
Advertising Expenses | - | 51,795 | 37,471 | 28,133 | 26,445 | 33,354 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.