PT Global Mediacom Tbk (IDX:BMTR)
Indonesia · Delayed Price · Currency is IDR 139.00
+1.00 (0.72%)
Feb 9, 2026, 4:07 PM WIB
PT Global Mediacom Tbk 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 |
| 9,809,732 | 10,059,317 | 10,163,157 | 12,233,495 | 13,976,648 | 12,064,088 | |
Revenue Growth (YoY) | 1.22% | -1.02% | -16.92% | -12.47% | 15.85% | -6.74% |
Cost of Revenue | 5,971,758 | 6,019,583 | 6,175,305 | 6,414,757 | 7,393,357 | 6,185,336 |
Gross Profit | 3,837,974 | 4,039,734 | 3,987,852 | 5,818,738 | 6,583,291 | 5,878,752 |
Selling, General & Admin | 1,811,161 | 1,843,782 | 1,931,098 | 2,044,137 | 2,269,890 | 2,609,824 |
Operating Expenses | 2,263,752 | 2,299,985 | 2,425,012 | 2,534,460 | 2,697,474 | 2,609,824 |
Operating Income | 1,574,222 | 1,739,749 | 1,562,840 | 3,284,278 | 3,885,817 | 3,268,928 |
Interest Expense | -670,117 | -764,139 | -703,831 | -563,825 | -695,040 | -818,983 |
Interest & Investment Income | 41,628 | 52,479 | 54,748 | 54,974 | 43,070 | 32,418 |
Currency Exchange Gain (Loss) | -65,881 | -16,948 | 1,371 | -192,567 | -43,774 | -144,787 |
Other Non Operating Income (Expenses) | -85,023 | 24,713 | 166,456 | -28,456 | -137,938 | -110,419 |
EBT Excluding Unusual Items | 794,829 | 1,035,854 | 1,081,584 | 2,554,404 | 3,052,135 | 2,227,157 |
Gain (Loss) on Sale of Investments | 1,711 | 4,748 | 5,096 | 4,620 | 4,711 | -2,872 |
Pretax Income | 796,540 | 1,040,602 | 1,086,680 | 2,559,024 | 3,056,846 | 2,224,285 |
Income Tax Expense | 29,789 | 123,382 | 18,938 | 498,168 | 605,707 | 423,256 |
Earnings From Continuing Operations | 766,751 | 917,220 | 1,067,742 | 2,060,856 | 2,451,139 | 1,801,029 |
Minority Interest in Earnings | -241,877 | -379,821 | -390,190 | -883,486 | -1,062,009 | -888,292 |
Net Income | 524,874 | 537,399 | 677,552 | 1,177,370 | 1,389,130 | 912,737 |
Net Income to Common | 524,874 | 537,399 | 677,552 | 1,177,370 | 1,389,130 | 912,737 |
Net Income Growth | -9.13% | -20.69% | -42.45% | -15.24% | 52.19% | -34.98% |
Shares Outstanding (Basic) | 16,353 | 16,353 | 16,353 | 16,353 | 16,353 | 15,385 |
Shares Outstanding (Diluted) | 16,353 | 16,353 | 16,353 | 16,353 | 16,353 | 15,385 |
Shares Change (YoY) | - | - | - | - | 6.29% | 3.68% |
EPS (Basic) | 32.10 | 32.86 | 41.43 | 72.00 | 84.95 | 59.32 |
EPS (Diluted) | 32.10 | 32.86 | 41.43 | 72.00 | 84.95 | 59.32 |
EPS Growth | -9.13% | -20.69% | -42.45% | -15.24% | 43.19% | -37.29% |
Free Cash Flow | 735,563 | 751,687 | 84,076 | 1,314,801 | 2,506,548 | 1,279,452 |
Free Cash Flow Per Share | 44.98 | 45.97 | 5.14 | 80.40 | 153.28 | 83.16 |
Gross Margin | 39.12% | 40.16% | 39.24% | 47.56% | 47.10% | 48.73% |
Operating Margin | 16.05% | 17.29% | 15.38% | 26.85% | 27.80% | 27.10% |
Profit Margin | 5.35% | 5.34% | 6.67% | 9.62% | 9.94% | 7.57% |
Free Cash Flow Margin | 7.50% | 7.47% | 0.83% | 10.75% | 17.93% | 10.61% |
EBITDA | 1,971,036 | 2,941,210 | 3,188,055 | 4,913,990 | 5,487,224 | 4,758,749 |
EBITDA Margin | 20.09% | 29.24% | 31.37% | 40.17% | 39.26% | 39.45% |
D&A For EBITDA | 396,814 | 1,201,461 | 1,625,215 | 1,629,712 | 1,601,407 | 1,489,821 |
EBIT | 1,574,222 | 1,739,749 | 1,562,840 | 3,284,278 | 3,885,817 | 3,268,928 |
EBIT Margin | 16.05% | 17.29% | 15.38% | 26.85% | 27.80% | 27.10% |
Effective Tax Rate | 3.74% | 11.86% | 1.74% | 19.47% | 19.81% | 19.03% |
Advertising Expenses | - | - | - | 399,768 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.