IDX:BLOG 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	1,327,762	1,079,432	966,711	800,304
Revenue Growth (YoY)	23.01%	11.66%	20.79%	-
Cost of Revenue	1,059,415	871,874	783,297	646,063
Gross Profit	268,348	207,558	183,414	154,241
Selling, General & Admin	71,021	55,916	52,589	40,804
Other Operating Expenses	2,436	2,050	-719.95	-341.3
Operating Expenses	79,009	63,740	51,869	40,463
Operating Income	189,339	143,818	131,544	113,778
Interest Expense	-22,555	-14,402	-14,393	-13,978
Interest & Investment Income	5,518	3,010	2,140	605.79
EBT Excluding Unusual Items	172,302	132,426	119,292	100,406
Gain (Loss) on Sale of Assets	16,302	12,072	12,547	14,688
Other Unusual Items	138.94	-	-	-
Pretax Income	188,743	144,497	131,839	115,094
Income Tax Expense	44,281	32,635	29,359	24,759
Earnings From Continuing Operations	144,462	111,862	102,480	90,335
Minority Interest in Earnings	-0.84	-0.64	-0.03	0
Net Income	144,461	111,861	102,480	90,335
Net Income to Common	144,461	111,861	102,480	90,335
Net Income Growth	29.14%	9.15%	13.44%	-
Shares Outstanding (Basic)	3,051	941	316	316
Shares Outstanding (Diluted)	3,051	941	316	316
Shares Change (YoY)	224.14%	197.63%	-	-
EPS (Basic)	47.35	118.84	324.06	285.65
EPS (Diluted)	47.35	118.84	324.06	285.65
EPS Growth	-60.16%	-63.33%	13.44%	-
Free Cash Flow	-83,761	-616.86	129,367	-2,673
Free Cash Flow Per Share	-27.45	-0.66	409.08	-8.45
Gross Margin	20.21%	19.23%	18.97%	19.27%
Operating Margin	14.26%	13.32%	13.61%	14.22%
Profit Margin	10.88%	10.36%	10.60%	11.29%
Free Cash Flow Margin	-6.31%	-0.06%	13.38%	-0.33%
EBITDA	297,584	252,948	131,659	216,340
EBITDA Margin	22.41%	23.43%	13.62%	27.03%
D&A For EBITDA	108,245	109,130	114.46	102,562
EBIT	189,339	143,818	131,544	113,778
EBIT Margin	14.26%	13.32%	13.61%	14.22%
Effective Tax Rate	23.46%	22.59%	22.27%	21.51%

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