PT Bali Bintang Sejahtera Tbk (IDX:BOLA)
Indonesia · Delayed Price · Currency is IDR 126.00
-2.00 (-1.56%)
Jun 11, 2026, 4:11 PM WIB
IDX:BOLA 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 |
| 374,249 | 356,827 | 335,005 | 363,338 | 353,136 | 191,658 | |
Revenue Growth (YoY) | 10.43% | 6.51% | -7.80% | 2.89% | 84.25% | 150.80% |
Cost of Revenue | 57,983 | 45,723 | 41,531 | 43,992 | 25,582 | 10,077 |
Gross Profit | 316,266 | 311,104 | 293,474 | 319,347 | 327,554 | 181,582 |
Selling, General & Admin | 255,378 | 255,378 | 274,727 | 346,981 | 268,159 | 149,428 |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 3,208 |
Other Operating Expenses | 19,847 | 19,847 | 13,740 | 17,276 | 13,495 | 6,861 |
Operating Expenses | 305,604 | 305,604 | 314,589 | 390,048 | 297,592 | 176,500 |
Operating Income | 10,662 | 5,500 | -21,116 | -70,701 | 29,962 | 5,082 |
Interest Expense | -2,344 | -2,344 | -1,221 | -1,241 | -1,094 | -1,084 |
Interest & Investment Income | 6,546 | 6,546 | 5,651 | 5,392 | 8,377 | 6,434 |
Earnings From Equity Investments | -1,463 | -1,463 | -145.75 | -150.94 | -833.94 | -703.03 |
Other Non Operating Income (Expenses) | -87,242 | -7,439 | 1,498 | -3,004 | -4,990 | -240.19 |
EBT Excluding Unusual Items | -73,841 | 799.56 | -15,332 | -69,705 | 31,421 | 9,488 |
Gain (Loss) on Sale of Investments | 120,986 | 120,986 | -25,351 | 71,680 | 982.03 | 175,052 |
Gain (Loss) on Sale of Assets | 230 | 230 | 527.1 | - | - | - |
Pretax Income | 47,374 | 122,015 | -40,156 | 1,975 | 32,403 | 184,541 |
Income Tax Expense | 4,178 | 4,178 | 3,821 | 3,719 | 14,429 | -398.75 |
Earnings From Continuing Operations | 43,196 | 117,837 | -43,977 | -1,744 | 17,975 | 184,939 |
Minority Interest in Earnings | -211.01 | -1,472 | 3,117 | -1,970 | -1,572 | -1,691 |
Net Income | 42,985 | 116,365 | -40,860 | -3,713 | 16,402 | 183,248 |
Net Income to Common | 42,985 | 116,365 | -40,860 | -3,713 | 16,402 | 183,248 |
Net Income Growth | - | - | - | - | -91.05% | 3406.76% |
Shares Outstanding (Basic) | 6,001 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
Shares Outstanding (Diluted) | 6,001 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
Shares Change (YoY) | 0.16% | - | - | - | - | - |
EPS (Basic) | 7.16 | 19.39 | -6.81 | -0.62 | 2.73 | 30.54 |
EPS (Diluted) | 7.16 | 19.39 | -6.81 | -0.62 | 2.73 | 30.54 |
EPS Growth | - | - | - | - | -91.05% | 3410.35% |
Free Cash Flow | -28,026 | -39,990 | -14,182 | -61,222 | -56,799 | -37,195 |
Free Cash Flow Per Share | -4.67 | -6.67 | -2.36 | -10.20 | -9.47 | -6.20 |
Dividend Per Share | - | - | - | - | - | 1.000 |
Gross Margin | 84.51% | 87.19% | 87.60% | 87.89% | 92.76% | 94.74% |
Operating Margin | 2.85% | 1.54% | -6.30% | -19.46% | 8.48% | 2.65% |
Profit Margin | 11.49% | 32.61% | -12.20% | -1.02% | 4.64% | 95.61% |
Free Cash Flow Margin | -7.49% | -11.21% | -4.23% | -16.85% | -16.08% | -19.41% |
EBITDA | 38,036 | 31,926 | 5,454 | -47,491 | 47,856 | 20,395 |
EBITDA Margin | 10.16% | 8.95% | 1.63% | -13.07% | 13.55% | 10.64% |
D&A For EBITDA | 27,374 | 26,426 | 26,570 | 23,210 | 17,894 | 15,313 |
EBIT | 10,662 | 5,500 | -21,116 | -70,701 | 29,962 | 5,082 |
EBIT Margin | 2.85% | 1.54% | -6.30% | -19.46% | 8.48% | 2.65% |
Effective Tax Rate | 8.82% | 3.42% | - | 188.29% | 44.53% | - |
Advertising Expenses | - | 1,421 | 1,421 | 1,420 | 1,064 | - |