PT Global Mediacom Tbk (IDX:BMTR)
Indonesia · Delayed Price · Currency is IDR 166.00
-2.00 (-1.19%)
May 5, 2026, 4:10 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 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 |
| 9,240,200 | 9,594,211 | 10,059,317 | 10,163,157 | 12,233,495 | 13,976,648 | |
Revenue Growth (YoY) | -6.66% | -4.62% | -1.02% | -16.92% | -12.47% | 15.85% |
Cost of Revenue | 5,593,982 | 5,723,278 | 6,019,583 | 6,175,305 | 6,414,757 | 7,393,357 |
Gross Profit | 3,646,218 | 3,870,933 | 4,039,734 | 3,987,852 | 5,818,738 | 6,583,291 |
Selling, General & Admin | 1,651,132 | 1,779,059 | 1,843,782 | 1,931,098 | 2,044,137 | 2,269,890 |
Operating Expenses | 2,090,135 | 2,218,062 | 2,299,985 | 2,425,012 | 2,534,460 | 2,697,474 |
Operating Income | 1,556,083 | 1,652,871 | 1,739,749 | 1,562,840 | 3,284,278 | 3,885,817 |
Interest Expense | -678,346 | -678,346 | -764,139 | -703,831 | -563,825 | -695,040 |
Interest & Investment Income | 40,166 | 38,901 | 52,479 | 54,748 | 54,974 | 43,070 |
Currency Exchange Gain (Loss) | -6,792 | -22,625 | -16,948 | 1,371 | -192,567 | -43,774 |
Other Non Operating Income (Expenses) | 347,006 | 326,349 | 24,713 | 166,456 | -28,456 | -137,938 |
EBT Excluding Unusual Items | 1,258,117 | 1,317,150 | 1,035,854 | 1,081,584 | 2,554,404 | 3,052,135 |
Gain (Loss) on Sale of Investments | 13,823 | 13,823 | 4,748 | 5,096 | 4,620 | 4,711 |
Pretax Income | 1,271,940 | 1,330,973 | 1,040,602 | 1,086,680 | 2,559,024 | 3,056,846 |
Income Tax Expense | 80,910 | 212,752 | 123,382 | 18,938 | 498,168 | 605,707 |
Earnings From Continuing Operations | 1,191,030 | 1,118,221 | 917,220 | 1,067,742 | 2,060,856 | 2,451,139 |
Minority Interest in Earnings | -353,039 | -347,246 | -379,821 | -390,190 | -883,486 | -1,062,009 |
Net Income | 837,991 | 770,975 | 537,399 | 677,552 | 1,177,370 | 1,389,130 |
Net Income to Common | 837,991 | 770,975 | 537,399 | 677,552 | 1,177,370 | 1,389,130 |
Net Income Growth | 109.71% | 43.46% | -20.69% | -42.45% | -15.24% | 52.19% |
Shares Outstanding (Basic) | 16,352 | 16,353 | 16,353 | 16,353 | 16,353 | 16,353 |
Shares Outstanding (Diluted) | 16,352 | 16,353 | 16,353 | 16,353 | 16,353 | 16,353 |
Shares Change (YoY) | -0.01% | - | - | - | - | 6.29% |
EPS (Basic) | 51.25 | 47.15 | 32.86 | 41.43 | 72.00 | 84.95 |
EPS (Diluted) | 51.25 | 47.15 | 32.86 | 41.43 | 72.00 | 84.95 |
EPS Growth | 109.73% | 43.46% | -20.69% | -42.45% | -15.24% | 43.19% |
Free Cash Flow | 602,200 | 631,513 | 792,236 | 84,076 | 1,314,801 | 2,506,548 |
Free Cash Flow Per Share | 36.83 | 38.62 | 48.45 | 5.14 | 80.40 | 153.28 |
Gross Margin | 39.46% | 40.35% | 40.16% | 39.24% | 47.56% | 47.10% |
Operating Margin | 16.84% | 17.23% | 17.29% | 15.38% | 26.85% | 27.80% |
Profit Margin | 9.07% | 8.04% | 5.34% | 6.67% | 9.62% | 9.94% |
Free Cash Flow Margin | 6.52% | 6.58% | 7.88% | 0.83% | 10.75% | 17.93% |
EBITDA | 2,527,046 | 2,648,584 | 2,941,210 | 3,188,055 | 4,913,990 | 5,487,224 |
EBITDA Margin | 27.35% | 27.61% | 29.24% | 31.37% | 40.17% | 39.26% |
D&A For EBITDA | 970,963 | 995,713 | 1,201,461 | 1,625,215 | 1,629,712 | 1,601,407 |
EBIT | 1,556,083 | 1,652,871 | 1,739,749 | 1,562,840 | 3,284,278 | 3,885,817 |
EBIT Margin | 16.84% | 17.23% | 17.29% | 15.38% | 26.85% | 27.80% |
Effective Tax Rate | 6.36% | 15.98% | 11.86% | 1.74% | 19.47% | 19.81% |
Advertising Expenses | - | - | - | - | 399,768 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.