PT Bintang Mitra Semestaraya Tbk (IDX:BMSR)
Indonesia · Delayed Price · Currency is IDR 306.00
+6.00 (2.00%)
Aug 12, 2026, 2:19 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 | Jun '26 Jun 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 |
| 3,436,542 | 3,621,551 | 3,013,056 | 3,859,879 | 4,830,288 | 3,309,550 | |
Revenue Growth | 7.35% | 20.20% | -21.94% | -20.09% | 45.95% | 27.42% |
Cost of Revenue | 3,135,373 | 3,363,097 | 2,822,400 | 3,545,806 | 4,233,081 | 3,012,067 |
Gross Profit | 301,168 | 258,454 | 190,656 | 314,073 | 597,207 | 297,483 |
Selling, General & Admin | 207,665 | 223,130 | 180,022 | 175,705 | 163,758 | 156,364 |
Operating Expenses | 207,737 | 223,202 | 180,764 | 175,891 | 163,366 | 156,429 |
Operating Income | 93,431 | 35,252 | 9,891 | 138,182 | 433,840 | 141,054 |
Interest Expense | -48,194 | -47,180 | -34,050 | -23,559 | -26,733 | -31,129 |
Interest & Investment Income | 7,900 | 1,173 | 14,417 | 41,391 | 7,908 | - |
Currency Exchange Gain (Loss) | 278.2 | -152.6 | 1,854 | -1,555 | 4,502 | 19.37 |
Other Non Operating Income (Expenses) | 54,863 | 37,422 | 47,396 | 57,851 | -9,047 | 134,829 |
EBT Excluding Unusual Items | 108,278 | 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 | 14,334 | 14,835 | -23,794 | - | -863.12 | -878.8 |
Gain (Loss) on Sale of Assets | 1,740 | 7,500 | -24.93 | 0.23 | -398.98 | - |
Pretax Income | 124,352 | 48,850 | 15,690 | 210,260 | 407,157 | 241,843 |
Income Tax Expense | 9,294 | 1,952 | 5,907 | 35,568 | 32,648 | 63,795 |
Earnings From Continuing Operations | 115,058 | 46,898 | 9,783 | 174,692 | 374,509 | 178,049 |
Minority Interest in Earnings | -242.25 | -228.97 | -17.44 | 106.02 | 977.62 | 1,371 |
Net Income | 114,815 | 46,669 | 9,766 | 174,798 | 375,487 | 179,420 |
Net Income to Common | 114,815 | 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 | - | - | - | - | - | - |
EPS (Basic) | 99.05 | 40.26 | 8.42 | 150.79 | 323.92 | 154.78 |
EPS (Diluted) | 99.05 | 40.26 | 8.42 | 150.79 | 323.92 | 154.78 |
EPS Growth | - | 377.90% | -94.41% | -53.45% | 109.28% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 53,534 | 40,454 | 41,916 | -14,578 | 296,900 | 144,015 |
Free Cash Flow Per Share | 46.18 | 34.90 | 36.16 | -12.58 | 256.13 | 124.24 |
Gross Margin | 8.76% | 7.14% | 6.33% | 8.14% | 12.36% | 8.99% |
Operating Margin | 2.72% | 0.97% | 0.33% | 3.58% | 8.98% | 4.26% |
Profit Margin | 3.34% | 1.29% | 0.32% | 4.53% | 7.77% | 5.42% |
Free Cash Flow Margin | 1.56% | 1.12% | 1.39% | -0.38% | 6.15% | 4.35% |
EBITDA | 99,911 | 41,818 | 15,473 | 141,297 | 436,789 | 143,844 |
EBITDA Margin | 2.91% | 1.16% | 0.51% | 3.66% | 9.04% | 4.35% |
D&A For EBITDA | 6,480 | 6,566 | 5,582 | 3,115 | 2,949 | 2,790 |
EBIT | 93,431 | 35,252 | 9,891 | 138,182 | 433,840 | 141,054 |
EBIT Margin | 2.72% | 0.97% | 0.33% | 3.58% | 8.98% | 4.26% |
Effective Tax Rate | 7.47% | 4.00% | 37.65% | 16.92% | 8.02% | 26.38% |