PT Bintang Mitra Semestaraya Tbk (IDX:BMSR)
Indonesia · Delayed Price · Currency is IDR 332.00
-6.00 (-1.78%)
Feb 25, 2026, 3:43 PM WIB
IDX:BMSR 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 |
| 3,416,791 | 3,013,056 | 3,859,879 | 4,830,288 | 3,309,550 | 2,597,432 | |
Revenue Growth (YoY) | 11.62% | -21.94% | -20.09% | 45.95% | 27.42% | -10.74% |
Cost of Revenue | 3,269,837 | 2,822,400 | 3,545,806 | 4,233,081 | 3,012,067 | 2,392,956 |
Gross Profit | 146,955 | 190,656 | 314,073 | 597,207 | 297,483 | 204,477 |
Selling, General & Admin | 207,866 | 180,022 | 175,705 | 163,758 | 156,364 | 156,775 |
Operating Expenses | 208,608 | 180,764 | 175,891 | 163,366 | 156,429 | 156,883 |
Operating Income | -61,653 | 9,891 | 138,182 | 433,840 | 141,054 | 47,594 |
Interest Expense | -47,172 | -34,050 | -23,559 | -26,733 | -31,129 | -40,170 |
Interest & Investment Income | - | 14,417 | 41,391 | 7,908 | - | - |
Currency Exchange Gain (Loss) | 533.29 | 1,854 | -1,555 | 4,502 | 19.37 | 24.64 |
Other Non Operating Income (Expenses) | 39,382 | 47,396 | 57,851 | -9,047 | 134,829 | 6,371 |
EBT Excluding Unusual Items | -68,910 | 39,509 | 212,311 | 410,470 | 244,773 | 13,819 |
Impairment of Goodwill | 1,538 | - | -2,051 | -2,051 | -2,051 | -2,661 |
Gain (Loss) on Sale of Investments | -35,354 | -23,794 | - | -863.12 | -878.8 | -998.68 |
Gain (Loss) on Sale of Assets | 7,491 | -24.93 | 0.23 | -398.98 | - | 2,466 |
Pretax Income | -95,234 | 15,690 | 210,260 | 407,157 | 241,843 | 12,626 |
Income Tax Expense | -9,841 | 5,907 | 35,568 | 32,648 | 63,795 | 11,567 |
Earnings From Continuing Operations | -85,393 | 9,783 | 174,692 | 374,509 | 178,049 | 1,059 |
Minority Interest in Earnings | 3,044 | -17.44 | 106.02 | 977.62 | 1,371 | -2,335 |
Net Income | -82,349 | 9,766 | 174,798 | 375,487 | 179,420 | -1,276 |
Net Income to Common | -82,349 | 9,766 | 174,798 | 375,487 | 179,420 | -1,276 |
Net Income Growth | - | -94.41% | -53.45% | 109.28% | - | - |
Shares Outstanding (Basic) | 1,159 | 1,159 | 1,159 | 1,159 | 1,159 | 1,159 |
Shares Outstanding (Diluted) | 1,159 | 1,159 | 1,159 | 1,159 | 1,159 | 1,159 |
EPS (Basic) | -71.04 | 8.42 | 150.79 | 323.92 | 154.78 | -1.10 |
EPS (Diluted) | -71.04 | 8.42 | 150.79 | 323.92 | 154.78 | -1.10 |
EPS Growth | - | -94.41% | -53.45% | 109.28% | - | - |
Free Cash Flow | -77,267 | 52,392 | -14,578 | 296,900 | 144,015 | 106,080 |
Free Cash Flow Per Share | -66.66 | 45.20 | -12.58 | 256.13 | 124.24 | 91.51 |
Gross Margin | 4.30% | 6.33% | 8.14% | 12.36% | 8.99% | 7.87% |
Operating Margin | -1.80% | 0.33% | 3.58% | 8.98% | 4.26% | 1.83% |
Profit Margin | -2.41% | 0.32% | 4.53% | 7.77% | 5.42% | -0.05% |
Free Cash Flow Margin | -2.26% | 1.74% | -0.38% | 6.15% | 4.35% | 4.08% |
EBITDA | -55,116 | 15,473 | 141,297 | 436,789 | 143,844 | 49,857 |
EBITDA Margin | -1.61% | 0.51% | 3.66% | 9.04% | 4.35% | 1.92% |
D&A For EBITDA | 6,537 | 5,582 | 3,115 | 2,949 | 2,790 | 2,263 |
EBIT | -61,653 | 9,891 | 138,182 | 433,840 | 141,054 | 47,594 |
EBIT Margin | -1.80% | 0.33% | 3.58% | 8.98% | 4.26% | 1.83% |
Effective Tax Rate | - | 37.65% | 16.92% | 8.02% | 26.38% | 91.62% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.