PT Formosa Ingredient Factory Tbk (IDX:BOBA)
Indonesia · Delayed Price · Currency is IDR 322.00
+60.00 (22.90%)
Apr 28, 2026, 4:57 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 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 |
| 178,396 | 167,855 | 178,263 | 153,777 | 121,509 | 74,192 | |
Revenue Growth (YoY) | 2.40% | -5.84% | 15.92% | 26.56% | 63.78% | 8.20% |
Cost of Revenue | 118,357 | 113,102 | 126,702 | 112,429 | 84,798 | 43,096 |
Gross Profit | 60,040 | 54,754 | 51,561 | 41,348 | 36,711 | 31,096 |
Selling, General & Admin | 32,611 | 31,721 | 30,891 | 21,577 | 22,181 | 8,766 |
Amortization of Goodwill & Intangibles | - | - | - | 6.08 | 9.53 | 15.14 |
Other Operating Expenses | 127.68 | 138.9 | 81.95 | 100.37 | 41.96 | 6.62 |
Operating Expenses | 33,239 | 32,337 | 31,376 | 22,046 | 22,476 | 8,885 |
Operating Income | 26,801 | 22,416 | 20,185 | 19,302 | 14,236 | 22,211 |
Interest Expense | -22.38 | -18.26 | -32.14 | -53.04 | -42.09 | -33.71 |
Interest & Investment Income | 391.86 | 372.07 | 307.54 | 240.66 | 731.13 | 296.47 |
Earnings From Equity Investments | - | - | 9.5 | -86.17 | -108.69 | - |
Currency Exchange Gain (Loss) | -877.19 | -940.62 | 482.82 | 12.69 | -1,219 | -153.78 |
Other Non Operating Income (Expenses) | -426.86 | -340.94 | -538.76 | -312.02 | 126.95 | 11.15 |
EBT Excluding Unusual Items | 25,867 | 21,489 | 20,414 | 19,104 | 13,724 | 22,331 |
Gain (Loss) on Sale of Assets | - | - | - | -35.14 | - | - |
Asset Writedown | -24.79 | -24.79 | -13.99 | - | - | - |
Pretax Income | 25,842 | 21,464 | 20,400 | 19,069 | 13,724 | 22,331 |
Income Tax Expense | 5,879 | 4,775 | 4,415 | 4,110 | 2,985 | 4,865 |
Net Income | 19,963 | 16,689 | 15,985 | 14,958 | 10,739 | 17,466 |
Net Income to Common | 19,963 | 16,689 | 15,985 | 14,958 | 10,739 | 17,466 |
Net Income Growth | 23.69% | 4.41% | 6.86% | 39.30% | -38.52% | -7.08% |
Shares Outstanding (Basic) | 1,156 | 1,156 | 1,156 | 1,156 | 1,156 | 879 |
Shares Outstanding (Diluted) | 1,156 | 1,156 | 1,156 | 1,156 | 1,156 | 879 |
Shares Change (YoY) | - | - | - | - | 31.55% | 152.38% |
EPS (Basic) | 17.27 | 14.44 | 13.83 | 12.94 | 9.29 | 19.88 |
EPS (Diluted) | 17.27 | 14.44 | 13.83 | 12.94 | 9.29 | 19.88 |
EPS Growth | 23.69% | 4.41% | 6.86% | 39.30% | -53.26% | -63.18% |
Free Cash Flow | 5,547 | 7,059 | 13,874 | 5,087 | -22,578 | -41,529 |
Free Cash Flow Per Share | 4.80 | 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 | 33.66% | 32.62% | 28.92% | 26.89% | 30.21% | 41.91% |
Operating Margin | 15.02% | 13.36% | 11.32% | 12.55% | 11.72% | 29.94% |
Profit Margin | 11.19% | 9.94% | 8.97% | 9.73% | 8.84% | 23.54% |
Free Cash Flow Margin | 3.11% | 4.21% | 7.78% | 3.31% | -18.58% | -55.97% |
EBITDA | 34,814 | 30,285 | 27,295 | 24,802 | 17,575 | 23,987 |
EBITDA Margin | 19.52% | 18.04% | 15.31% | 16.13% | 14.46% | 32.33% |
D&A For EBITDA | 8,013 | 7,869 | 7,110 | 5,500 | 3,340 | 1,776 |
EBIT | 26,801 | 22,416 | 20,185 | 19,302 | 14,236 | 22,211 |
EBIT Margin | 15.02% | 13.36% | 11.32% | 12.55% | 11.72% | 29.94% |
Effective Tax Rate | 22.75% | 22.25% | 21.64% | 21.55% | 21.75% | 21.79% |
Advertising Expenses | - | 293.45 | 309.04 | 357.13 | 268.16 | 190.72 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.