IDX:BOBA Income Statement

Financials in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	167,855	178,263	153,777	121,509	74,192
Revenue Growth (YoY)	-5.84%	15.92%	26.56%	63.78%	8.20%
Cost of Revenue	113,102	126,702	112,429	84,798	43,096
Gross Profit	54,754	51,561	41,348	36,711	31,096
Selling, General & Admin	31,721	30,891	21,577	22,181	8,766
Amortization of Goodwill & Intangibles	-	-	6.08	9.53	15.14
Other Operating Expenses	138.9	81.95	100.37	41.96	6.62
Operating Expenses	32,337	31,376	22,046	22,476	8,885
Operating Income	22,416	20,185	19,302	14,236	22,211
Interest Expense	-18.26	-32.14	-53.04	-42.09	-33.71
Interest & Investment Income	372.07	307.54	240.66	731.13	296.47
Earnings From Equity Investments	-	9.5	-86.17	-108.69	-
Currency Exchange Gain (Loss)	-940.62	482.82	12.69	-1,219	-153.78
Other Non Operating Income (Expenses)	-340.94	-538.76	-312.02	126.95	11.15
EBT Excluding Unusual Items	21,489	20,414	19,104	13,724	22,331
Gain (Loss) on Sale of Assets	-	-	-35.14	-	-
Asset Writedown	-24.79	-13.99	-	-	-
Pretax Income	21,464	20,400	19,069	13,724	22,331
Income Tax Expense	4,775	4,415	4,110	2,985	4,865
Net Income	16,689	15,985	14,958	10,739	17,466
Net Income to Common	16,689	15,985	14,958	10,739	17,466
Net Income Growth	4.41%	6.86%	39.30%	-38.52%	-7.08%
Shares Outstanding (Basic)	1,156	1,156	1,156	1,156	879
Shares Outstanding (Diluted)	1,156	1,156	1,156	1,156	879
Shares Change (YoY)	-	-	-	31.55%	152.38%
EPS (Basic)	14.44	13.83	12.94	9.29	19.88
EPS (Diluted)	14.44	13.83	12.94	9.29	19.88
EPS Growth	4.41%	6.86%	39.30%	-53.26%	-63.18%
Free Cash Flow	7,059	13,874	5,087	-22,578	-41,529
Free Cash Flow Per Share	6.11	12.00	4.40	-19.54	-47.27
Dividend Per Share	-	7.000	7.000	2.000	-
Dividend Growth	-	-	250.00%	-	-
Gross Margin	32.62%	28.92%	26.89%	30.21%	41.91%
Operating Margin	13.36%	11.32%	12.55%	11.72%	29.94%
Profit Margin	9.94%	8.97%	9.73%	8.84%	23.54%
Free Cash Flow Margin	4.21%	7.78%	3.31%	-18.58%	-55.97%
EBITDA	30,285	27,295	24,802	17,575	23,987
EBITDA Margin	18.04%	15.31%	16.13%	14.46%	32.33%
D&A For EBITDA	7,869	7,110	5,500	3,340	1,776
EBIT	22,416	20,185	19,302	14,236	22,211
EBIT Margin	13.36%	11.32%	12.55%	11.72%	29.94%
Effective Tax Rate	22.25%	21.64%	21.55%	21.75%	21.79%
Advertising Expenses	293.45	309.04	357.13	268.16	190.72

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.