PT BISI International Tbk (IDX:BISI)
Indonesia · Delayed Price · Currency is IDR 705.00
+5.00 (0.71%)
Oct 9, 2026, 4:00 PM WIB
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 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 |
| 2,017,444 | 1,696,438 | 1,367,926 | 2,298,131 | 2,415,592 | 2,015,138 | |
Revenue Growth | 57.45% | 24.02% | -40.48% | -4.86% | 19.87% | 11.16% |
Cost of Revenue | 1,305,644 | 1,045,692 | 752,055 | 1,138,776 | 1,395,880 | 1,207,056 |
Gross Profit | 711,800 | 650,746 | 615,871 | 1,159,355 | 1,019,712 | 808,082 |
Selling, General & Admin | 339,566 | 327,319 | 313,791 | 373,961 | 334,512 | 269,364 |
Research & Development | 99,288 | 102,690 | 100,847 | 90,245 | 79,421 | 65,426 |
Other Operating Expenses | -19,990 | -4,171 | 1,087 | 1,839 | -11,464 | 10,939 |
Operating Expenses | 418,864 | 425,838 | 415,725 | 466,045 | 404,791 | 347,986 |
Operating Income | 292,936 | 224,908 | 200,146 | 693,310 | 614,921 | 460,096 |
Interest Expense | -95 | -66 | -235 | -280 | -64 | -130 |
Interest & Investment Income | 8,508 | 16,841 | 28,914 | 41,834 | 28,708 | 17,321 |
Currency Exchange Gain (Loss) | 744 | - | 3,367 | -4,045 | -199 | - |
EBT Excluding Unusual Items | 302,093 | 241,683 | 232,192 | 730,819 | 643,366 | 477,287 |
Gain (Loss) on Sale of Assets | 1,588 | 2,022 | 2,788 | 3,076 | 1,528 | 80 |
Pretax Income | 303,681 | 243,705 | 234,980 | 733,895 | 644,894 | 477,367 |
Income Tax Expense | 59,712 | 53,728 | 56,340 | 138,155 | 121,652 | 96,375 |
Earnings From Continuing Operations | 243,969 | 189,977 | 178,640 | 595,740 | 523,242 | 380,992 |
Minority Interest in Earnings | 694 | 317 | -133 | -111 | -156 | -184 |
Net Income | 244,663 | 190,294 | 178,507 | 595,629 | 523,086 | 380,808 |
Net Income to Common | 244,663 | 190,294 | 178,507 | 595,629 | 523,086 | 380,808 |
Net Income Growth | 156.02% | 6.60% | -70.03% | 13.87% | 37.36% | 38.25% |
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 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 81.55 | 63.43 | 59.50 | 198.54 | 174.36 | 126.94 |
EPS (Diluted) | 81.55 | 63.43 | 59.50 | 198.54 | 174.36 | 126.94 |
EPS Growth | 157.55% | 6.60% | -70.03% | 13.87% | 37.36% | 38.25% |
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 | -173,723 | -336,267 | -241,308 | -253,066 | 609,337 | 611,734 |
Free Cash Flow Per Share | -57.91 | -112.09 | -80.44 | -84.36 | 203.11 | 203.91 |
Dividend Per Share | - | - | 28.000 | 80.000 | 68.000 | 68.000 |
Dividend Growth | - | - | -65.00% | 17.65% | 0% | 78.95% |
Gross Margin | 35.28% | 38.36% | 45.02% | 50.45% | 42.21% | 40.10% |
Operating Margin | 14.52% | 13.26% | 14.63% | 30.17% | 25.46% | 22.83% |
Profit Margin | 12.13% | 11.22% | 13.05% | 25.92% | 21.65% | 18.90% |
Free Cash Flow Margin | -8.61% | -19.82% | -17.64% | -11.01% | 25.22% | 30.36% |
EBITDA | 350,091 | 280,646 | 253,062 | 738,215 | 653,743 | 495,589 |
EBITDA Margin | 17.35% | 16.54% | 18.50% | 32.12% | 27.06% | 24.59% |
D&A For EBITDA | 57,155 | 55,738 | 52,916 | 44,905 | 38,822 | 35,493 |
EBIT | 292,936 | 224,908 | 200,146 | 693,310 | 614,921 | 460,096 |
EBIT Margin | 14.52% | 13.26% | 14.63% | 30.17% | 25.46% | 22.83% |
Effective Tax Rate | 19.66% | 22.05% | 23.98% | 18.82% | 18.86% | 20.19% |
Advertising Expenses | - | 38,467 | 51,795 | 37,471 | 28,133 | 26,445 |