PT Formosa Ingredient Factory Tbk (IDX:BOBA)
Indonesia
· Delayed Price · Currency is IDR 159.00
+1.00 (0.63%)
Jun 13, 2025, 3:40 PM WIB
IDX:BOBA 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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2018 - 2019 |
| Revenue | 174,209 | 178,263 | 153,777 | 121,509 | 74,192 | 68,570 | Upgrade
|
| Revenue Growth (YoY) | 5.25% | 15.92% | 26.56% | 63.78% | 8.20% | 49.13% | Upgrade
|
| Cost of Revenue | 121,832 | 126,702 | 112,429 | 84,798 | 43,096 | 37,372 | Upgrade
|
| Gross Profit | 52,377 | 51,561 | 41,348 | 36,711 | 31,096 | 31,198 | Upgrade
|
| Selling, General & Admin | 31,420 | 30,891 | 21,577 | 22,181 | 8,766 | 6,931 | Upgrade
|
| Other Operating Expenses | 88.53 | 81.95 | 100.37 | 41.96 | 6.62 | 6.16 | Upgrade
|
| Operating Expenses | 31,933 | 31,376 | 22,046 | 22,476 | 8,885 | 7,068 | Upgrade
|
| Operating Income | 20,444 | 20,185 | 19,302 | 14,236 | 22,211 | 24,131 | Upgrade
|
| Interest Expense | -27.24 | -32.14 | -53.04 | -42.09 | -33.71 | -230.9 | Upgrade
|
| Interest & Investment Income | 313.34 | 307.54 | 240.66 | 731.13 | 296.47 | 15.09 | Upgrade
|
| Earnings From Equity Investments | -8.36 | -9.5 | -86.17 | -108.69 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -163.26 | 482.82 | 12.69 | -1,219 | -153.78 | 198.16 | Upgrade
|
| Other Non Operating Income (Expenses) | -39.1 | -533.75 | -312.02 | 126.95 | 11.15 | -7 | Upgrade
|
| EBT Excluding Unusual Items | 20,520 | 20,400 | 19,104 | 13,724 | 22,331 | 24,106 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -35.14 | - | - | - | Upgrade
|
| Pretax Income | 20,520 | 20,400 | 19,069 | 13,724 | 22,331 | 24,106 | Upgrade
|
| Income Tax Expense | 4,379 | 4,415 | 4,110 | 2,985 | 4,865 | 5,309 | Upgrade
|
| Net Income | 16,140 | 15,985 | 14,958 | 10,739 | 17,466 | 18,797 | Upgrade
|
| Net Income to Common | 16,140 | 15,985 | 14,958 | 10,739 | 17,466 | 18,797 | Upgrade
|
| Net Income Growth | -2.35% | 6.86% | 39.30% | -38.52% | -7.08% | 7.24% | Upgrade
|
| Shares Outstanding (Basic) | 1,156 | 1,156 | 1,156 | 1,156 | 879 | 348 | Upgrade
|
| Shares Outstanding (Diluted) | 1,156 | 1,156 | 1,156 | 1,156 | 879 | 348 | Upgrade
|
| Shares Change (YoY) | - | - | - | 31.55% | 152.38% | - | Upgrade
|
| EPS (Basic) | 13.97 | 13.83 | 12.94 | 9.29 | 19.88 | 54.00 | Upgrade
|
| EPS (Diluted) | 13.97 | 13.83 | 12.94 | 9.29 | 19.88 | 54.00 | Upgrade
|
| EPS Growth | -2.35% | 6.86% | 39.30% | -53.26% | -63.18% | 7.24% | Upgrade
|
| Free Cash Flow | 12,241 | 13,874 | 5,087 | -22,578 | -41,529 | -3,563 | Upgrade
|
| Free Cash Flow Per Share | 10.59 | 12.00 | 4.40 | -19.54 | -47.27 | -10.23 | Upgrade
|
| Dividend Per Share | - | - | - | 2.000 | - | 1.370 | Upgrade
|
| Gross Margin | 30.07% | 28.92% | 26.89% | 30.21% | 41.91% | 45.50% | Upgrade
|
| Operating Margin | 11.73% | 11.32% | 12.55% | 11.72% | 29.94% | 35.19% | Upgrade
|
| Profit Margin | 9.26% | 8.97% | 9.73% | 8.84% | 23.54% | 27.41% | Upgrade
|
| Free Cash Flow Margin | 7.03% | 7.78% | 3.31% | -18.58% | -55.97% | -5.20% | Upgrade
|
| EBITDA | 22,089 | 27,295 | 24,802 | 17,575 | 23,987 | 24,132 | Upgrade
|
| EBITDA Margin | 12.68% | 15.31% | 16.13% | 14.46% | 32.33% | 35.19% | Upgrade
|
| D&A For EBITDA | 1,645 | 7,110 | 5,500 | 3,340 | 1,776 | 1.25 | Upgrade
|
| EBIT | 20,444 | 20,185 | 19,302 | 14,236 | 22,211 | 24,131 | Upgrade
|
| EBIT Margin | 11.73% | 11.32% | 12.55% | 11.72% | 29.94% | 35.19% | Upgrade
|
| Effective Tax Rate | 21.34% | 21.64% | 21.55% | 21.75% | 21.79% | 22.02% | Upgrade
|
| Advertising Expenses | - | 309.04 | 357.13 | 268.16 | 190.72 | 110.79 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.