IDX:BMBL 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	FY 2021
Period Ending	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
Revenue	14,897	11,469	17,267	12,525	7,866
Revenue Growth (YoY)	29.89%	-33.58%	37.86%	59.23%	32.44%
Cost of Revenue	8,452	6,513	4,564	3,466	2,229
Gross Profit	6,445	4,956	12,703	9,059	5,637
Selling, General & Admin	8,030	15,352	12,583	4,127	2,655
Other Operating Expenses	564.19	-	-	-	-
Operating Expenses	9,199	16,174	12,951	4,663	3,155
Operating Income	-2,754	-11,219	-248.19	4,397	2,482
Interest Expense	-98.49	-110.16	-85.87	-14.2	-58.96
Interest & Investment Income	0.46	0.57	22.65	2.95	5.81
Other Non Operating Income (Expenses)	64.11	-16.18	417.93	981.72	-17.86
EBT Excluding Unusual Items	-2,788	-11,345	106.51	5,367	2,411
Gain (Loss) on Sale of Investments	-	-	-	-405.84	285.86
Pretax Income	-2,788	-11,345	106.51	4,961	2,697
Income Tax Expense	-591.23	-2,487	18.82	903.98	567.6
Net Income	-2,197	-8,858	87.7	4,057	2,129
Net Income to Common	-2,197	-8,858	87.7	4,057	2,129
Net Income Growth	-	-	-97.84%	90.53%	9.44%
Shares Outstanding (Basic)	1,030	1,030	1,030	446	13
Shares Outstanding (Diluted)	1,030	1,030	1,030	446	13
Shares Change (YoY)	-	0.01%	130.90%	3468.68%	-
EPS (Basic)	-2.13	-8.60	0.09	9.10	170.35
EPS (Diluted)	-2.13	-8.60	0.09	9.10	170.35
EPS Growth	-	-	-99.06%	-94.66%	9.44%
Free Cash Flow	65.91	-298.95	-38,510	-21,248	2,813
Free Cash Flow Per Share	0.06	-0.29	-37.39	-47.63	225.01
Gross Margin	43.26%	43.21%	73.57%	72.33%	71.66%
Operating Margin	-18.49%	-97.82%	-1.44%	35.10%	31.55%
Profit Margin	-14.75%	-77.23%	0.51%	32.39%	27.07%
Free Cash Flow Margin	0.44%	-2.61%	-223.02%	-169.64%	35.75%
EBITDA	-1,167	-9,350	402.81	4,601	2,652
EBITDA Margin	-7.83%	-81.53%	2.33%	36.73%	33.71%
D&A For EBITDA	1,587	1,868	651	204.6	169.62
EBIT	-2,754	-11,219	-248.19	4,397	2,482
EBIT Margin	-18.49%	-97.82%	-1.44%	35.10%	31.55%
Effective Tax Rate	-	-	17.66%	18.22%	21.05%

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