PT Bintang Mitra Semestaraya Tbk (IDX:BMSR)
Indonesia · Delayed Price · Currency is IDR 282.00
-12.00 (-4.08%)
May 22, 2026, 3:49 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 3,507,376 | 3,621,551 | 3,013,056 | 3,859,879 | 4,830,288 | 3,309,550 | |
Revenue Growth (YoY) | 13.34% | 20.20% | -21.94% | -20.09% | 45.95% | 27.42% |
Cost of Revenue | 3,209,689 | 3,363,097 | 2,822,400 | 3,545,806 | 4,233,081 | 3,012,067 |
Gross Profit | 297,688 | 258,454 | 190,656 | 314,073 | 597,207 | 297,483 |
Selling, General & Admin | 212,521 | 223,130 | 180,022 | 175,705 | 163,758 | 156,364 |
Operating Expenses | 212,593 | 223,202 | 180,764 | 175,891 | 163,366 | 156,429 |
Operating Income | 85,094 | 35,252 | 9,891 | 138,182 | 433,840 | 141,054 |
Interest Expense | -47,180 | -47,180 | -34,050 | -23,559 | -26,733 | -31,129 |
Interest & Investment Income | 4,501 | 1,173 | 14,417 | 41,391 | 7,908 | - |
Currency Exchange Gain (Loss) | -263.31 | -152.6 | 1,854 | -1,555 | 4,502 | 19.37 |
Other Non Operating Income (Expenses) | 39,947 | 37,422 | 47,396 | 57,851 | -9,047 | 134,829 |
EBT Excluding Unusual Items | 82,099 | 26,515 | 39,509 | 212,311 | 410,470 | 244,773 |
Impairment of Goodwill | - | - | - | -2,051 | -2,051 | -2,051 |
Gain (Loss) on Sale of Investments | 14,917 | 14,835 | -23,794 | - | -863.12 | -878.8 |
Gain (Loss) on Sale of Assets | 7,500 | 7,500 | -24.93 | 0.23 | -398.98 | - |
Pretax Income | 104,516 | 48,850 | 15,690 | 210,260 | 407,157 | 241,843 |
Income Tax Expense | 5,820 | 1,952 | 5,907 | 35,568 | 32,648 | 63,795 |
Earnings From Continuing Operations | 98,696 | 46,898 | 9,783 | 174,692 | 374,509 | 178,049 |
Minority Interest in Earnings | -234.55 | -228.97 | -17.44 | 106.02 | 977.62 | 1,371 |
Net Income | 98,461 | 46,669 | 9,766 | 174,798 | 375,487 | 179,420 |
Net Income to Common | 98,461 | 46,669 | 9,766 | 174,798 | 375,487 | 179,420 |
Net Income Growth | - | 377.90% | -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 |
Shares Change (YoY) | -0.00% | - | - | - | - | - |
EPS (Basic) | 84.94 | 40.26 | 8.42 | 150.79 | 323.92 | 154.78 |
EPS (Diluted) | 84.94 | 40.26 | 8.42 | 150.79 | 323.92 | 154.78 |
EPS Growth | - | 377.90% | -94.41% | -53.45% | 109.28% | - |
Free Cash Flow | -15,465 | 40,454 | 41,916 | -14,578 | 296,900 | 144,015 |
Free Cash Flow Per Share | -13.34 | 34.90 | 36.16 | -12.58 | 256.13 | 124.24 |
Gross Margin | 8.49% | 7.14% | 6.33% | 8.14% | 12.36% | 8.99% |
Operating Margin | 2.43% | 0.97% | 0.33% | 3.58% | 8.98% | 4.26% |
Profit Margin | 2.81% | 1.29% | 0.32% | 4.53% | 7.77% | 5.42% |
Free Cash Flow Margin | -0.44% | 1.12% | 1.39% | -0.38% | 6.15% | 4.35% |
EBITDA | 91,666 | 41,818 | 15,473 | 141,297 | 436,789 | 143,844 |
EBITDA Margin | 2.61% | 1.16% | 0.51% | 3.66% | 9.04% | 4.35% |
D&A For EBITDA | 6,572 | 6,566 | 5,582 | 3,115 | 2,949 | 2,790 |
EBIT | 85,094 | 35,252 | 9,891 | 138,182 | 433,840 | 141,054 |
EBIT Margin | 2.43% | 0.97% | 0.33% | 3.58% | 8.98% | 4.26% |
Effective Tax Rate | 5.57% | 4.00% | 37.65% | 16.92% | 8.02% | 26.38% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.