IDX:BOGA 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
Operating Revenue	361,600	678,904	901,839	733,735	556,343
Revenue	361,600	678,904	901,839	733,735	556,343
Revenue Growth (YoY)	-46.74%	-24.72%	22.91%	31.89%	16.38%
Cost of Revenue	315,084	634,286	834,360	673,283	493,104
Gross Profit	46,517	44,619	67,479	60,453	63,240
Selling, General & Admin	36,589	40,389	44,440	31,996	35,297
Operating Expenses	36,589	40,389	44,440	31,996	35,297
Operating Income	9,927	4,230	23,039	28,456	27,943
Interest Expense	-24,420	-25,479	-25,577	-20,962	-2,899
Other Non Operating Income (Expenses)	23,190	9,166	23,365	17,633	12,427
Pretax Income	8,697	-12,082	20,827	25,126	37,472
Income Tax Expense	6,277	15,910	13,341	10,370	9,949
Earnings From Continuing Operations	2,420	-27,992	7,486	14,757	27,523
Minority Interest in Earnings	-12.22	38.08	-27.8	-33.93	-25.33
Net Income	2,408	-27,954	7,459	14,723	27,498
Net Income to Common	2,408	-27,954	7,459	14,723	27,498
Net Income Growth	-	-	-49.34%	-46.46%	182.22%
Shares Outstanding (Basic)	3,804	3,804	3,804	3,804	3,804
Shares Outstanding (Diluted)	3,804	3,804	3,804	3,804	3,804
EPS (Basic)	0.63	-7.35	1.96	3.87	7.23
EPS (Diluted)	0.63	-7.35	1.96	3.87	7.23
EPS Growth	-	-	-49.35%	-46.47%	182.40%
Free Cash Flow	15,678	-88,912	33,226	-41,087	37,850
Free Cash Flow Per Share	4.12	-23.38	8.74	-10.80	9.95
Gross Margin	12.86%	6.57%	7.48%	8.24%	11.37%
Operating Margin	2.74%	0.62%	2.56%	3.88%	5.02%
Profit Margin	0.67%	-4.12%	0.83%	2.01%	4.94%
Free Cash Flow Margin	4.34%	-13.10%	3.68%	-5.60%	6.80%
EBITDA	23,160	12,666	31,001	38,740	38,569
EBITDA Margin	6.40%	1.86%	3.44%	5.28%	6.93%
D&A For EBITDA	13,233	8,436	7,961	10,284	10,626
EBIT	9,927	4,230	23,039	28,456	27,943
EBIT Margin	2.74%	0.62%	2.56%	3.88%	5.02%
Effective Tax Rate	72.17%	-	64.06%	41.27%	26.55%

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