PT Bakrie & Brothers Tbk (IDX:BNBR)
Indonesia · Delayed Price · Currency is IDR 86.00
-4.00 (-4.44%)
Sep 18, 2026, 4:14 PM WIB
PT Bakrie & Brothers 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 | 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 |
| 4,557,666 | 3,742,973 | 3,869,905 | 3,759,484 | 3,626,696 | 2,393,477 | |
Revenue Growth | 18.22% | -3.28% | 2.94% | 3.66% | 51.52% | -2.50% |
Cost of Revenue | 3,572,135 | 3,014,132 | 3,005,212 | 2,889,732 | 2,920,372 | 1,980,779 |
Gross Profit | 985,531 | 728,841 | 864,693 | 869,752 | 706,324 | 412,698 |
Selling, General & Admin | 645,964 | 612,123 | 574,246 | 521,442 | 474,399 | 392,004 |
Other Operating Expenses | 18,815 | - | - | - | 15,359 | 14,306 |
Operating Expenses | 754,351 | 701,695 | 556,032 | 521,442 | 489,758 | 406,310 |
Operating Income | 231,180 | 27,146 | 308,661 | 348,310 | 216,566 | 6,388 |
Interest Expense | -790,770 | -294,935 | -55,668 | -65,300 | -56,361 | -40,049 |
Interest & Investment Income | 130,363 | 93,544 | 13,815 | 12,703 | 4,867 | 5,140 |
Currency Exchange Gain (Loss) | 3,883 | 14,002 | 21,653 | 30,291 | -154,559 | 216,912 |
Other Non Operating Income (Expenses) | -62,341 | -64,398 | -18,068 | -44,414 | -332,468 | -79,170 |
EBT Excluding Unusual Items | -487,685 | -224,641 | 270,393 | 281,590 | -321,955 | 109,221 |
Gain (Loss) on Sale of Investments | 422,375 | 422,375 | -1,095 | 34,635 | 472,639 | - |
Gain (Loss) on Sale of Assets | 146 | 971 | -233,532 | 1,743 | 203,036 | 6,682 |
Asset Writedown | -3,762 | - | - | - | - | - |
Other Unusual Items | 320,127 | 320,127 | 353,464 | - | - | - |
Pretax Income | 251,201 | 518,832 | 389,230 | 317,968 | 353,720 | 115,903 |
Income Tax Expense | 27,238 | 16,089 | 53,182 | 53,510 | 47,559 | 29,123 |
Earnings From Continuing Operations | 223,963 | 502,743 | 336,048 | 264,458 | 306,161 | 86,780 |
Minority Interest in Earnings | -10,794 | -8,891 | -8,458 | -26,990 | -40,027 | -23,102 |
Net Income | 213,169 | 493,852 | 327,590 | 237,468 | 266,134 | 63,678 |
Net Income to Common | 213,169 | 493,852 | 327,590 | 237,468 | 266,134 | 63,678 |
Net Income Growth | -12.50% | 50.75% | 37.95% | -10.77% | 317.94% | - |
Shares Outstanding (Basic) | 173,417 | 173,417 | 160,789 | 33,213 | 21,184 | 21,089 |
Shares Outstanding (Diluted) | 173,417 | 173,417 | 160,789 | 33,213 | 21,184 | 21,089 |
Shares Change | -22.94% | 7.85% | 384.12% | 56.78% | 0.45% | 1.08% |
EPS (Basic) | 1.23 | 2.85 | 2.04 | 7.15 | 12.56 | 3.02 |
EPS (Diluted) | 1.23 | 2.85 | 2.04 | 7.15 | 12.56 | 3.02 |
EPS Growth | 13.54% | 39.78% | -71.50% | -43.07% | 315.97% | - |
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 | -644,342 | -293,991 | -358,606 | -417,806 | 347,213 | 22,636 |
Free Cash Flow Per Share | -3.72 | -1.70 | -2.23 | -12.58 | 16.39 | 1.07 |
Gross Margin | 21.62% | 19.47% | 22.34% | 23.14% | 19.48% | 17.24% |
Operating Margin | 5.07% | 0.73% | 7.98% | 9.26% | 5.97% | 0.27% |
Profit Margin | 4.68% | 13.19% | 8.46% | 6.32% | 7.34% | 2.66% |
Free Cash Flow Margin | -14.14% | -7.85% | -9.27% | -11.11% | 9.57% | 0.95% |
EBITDA | 422,879 | 196,466 | 421,837 | 402,066 | 344,529 | 160,229 |
EBITDA Margin | 9.28% | 5.25% | 10.90% | 10.70% | 9.50% | 6.69% |
D&A For EBITDA | 191,699 | 169,320 | 113,176 | 53,756 | 127,963 | 153,841 |
EBIT | 231,180 | 27,146 | 308,661 | 348,310 | 216,566 | 6,388 |
EBIT Margin | 5.07% | 0.73% | 7.98% | 9.26% | 5.97% | 0.27% |
Effective Tax Rate | 10.84% | 3.10% | 13.66% | 16.83% | 13.44% | 25.13% |