PT Wulandari Bangun Laksana Tbk (IDX:BSBK)
Indonesia
· Delayed Price · Currency is IDR 50.00
+1.00 (2.00%)
Jun 2, 2025, 11:49 AM WIB
IDX:BSBK 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 | 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 | 2019 |
| Revenue | 369,622 | 361,493 | 347,099 | 264,971 | 238,092 | 150,500 | Upgrade
|
| Revenue Growth (YoY) | 6.49% | 4.15% | 31.00% | 11.29% | 58.20% | -37.83% | Upgrade
|
| Cost of Revenue | 117,970 | 112,968 | 147,542 | 107,207 | 168,265 | 111,523 | Upgrade
|
| Gross Profit | 251,652 | 248,525 | 199,557 | 157,763 | 69,827 | 38,977 | Upgrade
|
| Selling, General & Admin | 102,284 | 100,565 | 83,414 | 71,476 | 65,793 | 76,421 | Upgrade
|
| Other Operating Expenses | 3,658 | 3,587 | 2,901 | 6,680 | 11,128 | 7,283 | Upgrade
|
| Operating Expenses | 105,942 | 104,152 | 86,315 | 78,156 | 76,921 | 83,704 | Upgrade
|
| Operating Income | 145,710 | 144,373 | 113,243 | 79,608 | -7,094 | -44,728 | Upgrade
|
| Interest Expense | -41,918 | -41,483 | -45,970 | -54,917 | -50,906 | -54,821 | Upgrade
|
| Interest & Investment Income | 138.92 | 151.53 | 231.3 | 3.59 | 4.32 | 167.74 | Upgrade
|
| Other Non Operating Income (Expenses) | 3,697 | 3,409 | -2,673 | -1,204 | -2,219 | -1,843 | Upgrade
|
| EBT Excluding Unusual Items | 107,628 | 106,450 | 64,831 | 23,491 | -60,215 | -101,224 | Upgrade
|
| Gain (Loss) on Sale of Assets | -66.33 | -58.73 | -434.92 | -58.78 | 935,308 | - | Upgrade
|
| Asset Writedown | 270,585 | 270,585 | - | - | - | - | Upgrade
|
| Pretax Income | 378,147 | 376,977 | 64,396 | 23,432 | 875,093 | -101,224 | Upgrade
|
| Income Tax Expense | 28,550 | 27,392 | 24,798 | 19,455 | 11,909 | 8,192 | Upgrade
|
| Net Income | 349,597 | 349,585 | 39,599 | 3,976 | 863,184 | -109,416 | Upgrade
|
| Net Income to Common | 349,597 | 349,585 | 39,599 | 3,976 | 863,184 | -109,416 | Upgrade
|
| Net Income Growth | 782.85% | 782.82% | 895.81% | -99.54% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 25,092 | 25,092 | 25,092 | 21,779 | 20,000 | 20,000 | Upgrade
|
| Shares Outstanding (Diluted) | 25,092 | 25,092 | 25,092 | 21,779 | 20,000 | 20,000 | Upgrade
|
| Shares Change (YoY) | - | - | 15.21% | 8.89% | - | - | Upgrade
|
| EPS (Basic) | 13.93 | 13.93 | 1.58 | 0.18 | 43.16 | -5.47 | Upgrade
|
| EPS (Diluted) | 13.93 | 13.93 | 1.58 | 0.18 | 43.16 | -5.47 | Upgrade
|
| EPS Growth | 782.85% | 782.82% | 764.34% | -99.58% | - | - | Upgrade
|
| Free Cash Flow | 60,755 | 59,490 | 59,697 | 25,089 | -14,872 | -46,060 | Upgrade
|
| Free Cash Flow Per Share | 2.42 | 2.37 | 2.38 | 1.15 | -0.74 | -2.30 | Upgrade
|
| Gross Margin | 68.08% | 68.75% | 57.49% | 59.54% | 29.33% | 25.90% | Upgrade
|
| Operating Margin | 39.42% | 39.94% | 32.63% | 30.04% | -2.98% | -29.72% | Upgrade
|
| Profit Margin | 94.58% | 96.71% | 11.41% | 1.50% | 362.54% | -72.70% | Upgrade
|
| Free Cash Flow Margin | 16.44% | 16.46% | 17.20% | 9.47% | -6.25% | -30.60% | Upgrade
|
| EBITDA | 163,049 | 163,234 | 128,735 | 91,053 | 47,911 | 9,911 | Upgrade
|
| EBITDA Margin | 44.11% | 45.16% | 37.09% | 34.36% | 20.12% | 6.59% | Upgrade
|
| D&A For EBITDA | 17,340 | 18,862 | 15,492 | 11,445 | 55,006 | 54,638 | Upgrade
|
| EBIT | 145,710 | 144,373 | 113,243 | 79,608 | -7,094 | -44,728 | Upgrade
|
| EBIT Margin | 39.42% | 39.94% | 32.63% | 30.04% | -2.98% | -29.72% | Upgrade
|
| Effective Tax Rate | 7.55% | 7.27% | 38.51% | 83.03% | 1.36% | - | Upgrade
|
| Advertising Expenses | - | 2,106 | 1,528 | 1,182 | 2,616 | 4,728 | Upgrade
|
Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.