PT Graha Layar Prima Tbk (IDX:BLTZ)
Indonesia · Delayed Price · Currency is IDR 3,090.00
-50.00 (-1.59%)
Oct 29, 2026, 5:04 PM WIB
PT Graha Layar Prima 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 | Sep '26 Sep 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 |
| 1,147,245 | 1,257,917 | 1,173,237 | 1,061,479 | 1,058,368 | 284,905 | |
Revenue Growth | -4.52% | 7.22% | 10.53% | 0.29% | 271.48% | 11.36% |
Cost of Revenue | 650,124 | 697,118 | 670,664 | 615,737 | 647,004 | 281,111 |
Gross Profit | 497,120 | 560,799 | 502,572 | 445,742 | 411,364 | 3,793 |
Selling, General & Admin | 360,724 | 379,374 | 365,967 | 333,577 | 310,794 | 205,757 |
Operating Expenses | 360,724 | 379,374 | 365,967 | 333,577 | 310,794 | 205,757 |
Operating Income | 136,396 | 181,425 | 136,605 | 112,165 | 100,570 | -201,964 |
Interest Expense | -97,645 | -113,623 | -126,979 | -128,059 | -132,087 | -125,021 |
Interest & Investment Income | 1,327 | 5,286 | 6,992 | 5,776 | 4,020 | 994.6 |
Currency Exchange Gain (Loss) | -345.1 | -2,596 | -6,442 | -2,888 | -35,274 | -19,787 |
Other Non Operating Income (Expenses) | 7,217 | 9,089 | 2,875 | 3,420 | 5,825 | -9,857 |
EBT Excluding Unusual Items | 46,950 | 79,582 | 13,050 | -9,585 | -56,946 | -355,634 |
Pretax Income | 46,950 | 79,582 | 13,050 | -9,585 | -56,946 | -355,634 |
Income Tax Expense | 13,928 | 18,739 | 84,316 | 4,055 | 1,921 | -90,522 |
Earnings From Continuing Operations | 33,022 | 60,843 | -71,265 | -13,640 | -58,868 | -265,112 |
Minority Interest in Earnings | -2.92 | -5.29 | -8.02 | -12.5 | -4.52 | -0.51 |
Net Income | 33,019 | 60,838 | -71,273 | -13,653 | -58,872 | -265,112 |
Net Income to Common | 33,019 | 60,838 | -71,273 | -13,653 | -58,872 | -265,112 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 906 | 874 | 874 | 874 | 874 | 874 |
Shares Outstanding (Diluted) | 906 | 874 | 874 | 874 | 874 | 874 |
Shares Change | 3.71% | - | - | - | - | - |
EPS (Basic) | 36.43 | 69.61 | -81.55 | -15.62 | -67.36 | -303.35 |
EPS (Diluted) | 36.43 | 69.61 | -81.55 | -15.62 | -67.36 | -303.35 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 191,242 | 240,301 | 188,363 | 122,025 | 222,256 | -49,245 |
Free Cash Flow Per Share | 211.00 | 274.96 | 215.53 | 139.63 | 254.31 | -56.35 |
Gross Margin | 43.33% | 44.58% | 42.84% | 41.99% | 38.87% | 1.33% |
Operating Margin | 11.89% | 14.42% | 11.64% | 10.57% | 9.50% | -70.89% |
Profit Margin | 2.88% | 4.84% | -6.08% | -1.29% | -5.56% | -93.05% |
Free Cash Flow Margin | 16.67% | 19.10% | 16.05% | 11.50% | 21.00% | -17.29% |
EBITDA | 239,805 | 284,853 | 236,220 | 228,181 | 235,786 | -37,203 |
EBITDA Margin | 20.90% | 22.64% | 20.13% | 21.50% | 22.28% | -13.06% |
D&A For EBITDA | 103,409 | 103,428 | 99,615 | 116,016 | 135,216 | 164,761 |
EBIT | 136,396 | 181,425 | 136,605 | 112,165 | 100,570 | -201,964 |
EBIT Margin | 11.89% | 14.42% | 11.64% | 10.57% | 9.50% | -70.89% |
Effective Tax Rate | 29.67% | 23.55% | 646.08% | - | - | - |
Advertising Expenses | - | 2,953 | 1,184 | 1,428 | 1,975 | 494.81 |