PT Bintang Samudera Mandiri Lines Tbk (IDX:BSML)
Indonesia
· Delayed Price · Currency is IDR 72.00
+1.00 (1.41%)
May 15, 2025, 4:11 PM WIB
IDX:BSML 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 | 2018 - 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 | 2018 - 2019 |
| Revenue | 217,520 | 244,611 | 317,056 | 346,766 | 61,159 | 26,962 | Upgrade
|
| Revenue Growth (YoY) | -22.29% | -22.85% | -8.57% | 466.99% | 126.84% | -35.52% | Upgrade
|
| Cost of Revenue | 176,628 | 199,614 | 268,891 | 302,562 | 43,034 | 17,530 | Upgrade
|
| Gross Profit | 40,893 | 44,997 | 48,165 | 44,204 | 18,124 | 9,431 | Upgrade
|
| Selling, General & Admin | 20,903 | 20,507 | 17,380 | 17,666 | 10,269 | 5,280 | Upgrade
|
| Other Operating Expenses | 999.81 | 1,061 | 2,542 | -1,167 | -518.49 | -10.99 | Upgrade
|
| Operating Expenses | 21,903 | 21,568 | 19,922 | 16,499 | 9,750 | 5,269 | Upgrade
|
| Operating Income | 18,989 | 23,429 | 28,243 | 27,704 | 8,374 | 4,162 | Upgrade
|
| Interest Expense | -10,775 | -12,177 | -7,426 | -8,126 | -5,523 | -4,459 | Upgrade
|
| Interest & Investment Income | 39.97 | 39.97 | 58.1 | 117.43 | 19 | - | Upgrade
|
| EBT Excluding Unusual Items | 8,254 | 11,292 | 20,875 | 19,696 | 2,870 | -296.24 | Upgrade
|
| Gain (Loss) on Sale of Assets | -14,785 | -14,785 | 1 | - | 2,237 | - | Upgrade
|
| Pretax Income | 8,234 | 11,271 | 20,876 | 20,756 | 5,107 | 705.32 | Upgrade
|
| Income Tax Expense | 2,778 | 2,932 | 3,805 | 4,735 | 730.51 | 276.76 | Upgrade
|
| Earnings From Continuing Operations | 5,455 | 8,338 | 17,072 | 16,021 | 4,376 | 428.55 | Upgrade
|
| Minority Interest in Earnings | 1.15 | 1.29 | 0.4 | -0.63 | 0.34 | - | Upgrade
|
| Net Income | 5,456 | 8,340 | 17,072 | 16,020 | 4,377 | 428.55 | Upgrade
|
| Net Income to Common | 5,456 | 8,340 | 17,072 | 16,020 | 4,377 | 428.55 | Upgrade
|
| Net Income Growth | -67.38% | -51.15% | 6.57% | 266.05% | 921.24% | -71.99% | Upgrade
|
| Shares Outstanding (Basic) | 1,852 | 1,850 | 1,850 | 1,850 | 1,850 | 410 | Upgrade
|
| Shares Outstanding (Diluted) | 1,852 | 1,850 | 1,850 | 1,850 | 1,850 | 410 | Upgrade
|
| Shares Change (YoY) | 0.09% | - | - | - | 351.27% | - | Upgrade
|
| EPS (Basic) | 2.95 | 4.51 | 9.23 | 8.66 | 2.37 | 1.05 | Upgrade
|
| EPS (Diluted) | 2.95 | 4.51 | 9.23 | 8.66 | 2.37 | 1.05 | Upgrade
|
| EPS Growth | -67.41% | -51.15% | 6.57% | 266.05% | 126.30% | -71.99% | Upgrade
|
| Free Cash Flow | 19,481 | 23,929 | 4,820 | 11,447 | -10,072 | 4,339 | Upgrade
|
| Free Cash Flow Per Share | 10.52 | 12.93 | 2.60 | 6.19 | -5.44 | 10.58 | Upgrade
|
| Dividend Per Share | - | - | 1.620 | 1.620 | 1.080 | - | Upgrade
|
| Dividend Growth | - | - | - | 50.00% | - | - | Upgrade
|
| Gross Margin | 18.80% | 18.39% | 15.19% | 12.75% | 29.64% | 34.98% | Upgrade
|
| Operating Margin | 8.73% | 9.58% | 8.91% | 7.99% | 13.69% | 15.44% | Upgrade
|
| Profit Margin | 2.51% | 3.41% | 5.38% | 4.62% | 7.16% | 1.59% | Upgrade
|
| Free Cash Flow Margin | 8.96% | 9.78% | 1.52% | 3.30% | -16.47% | 16.09% | Upgrade
|
| EBITDA | 29,630 | 34,078 | 38,925 | 38,192 | 18,708 | 14,861 | Upgrade
|
| EBITDA Margin | 13.62% | 13.93% | 12.28% | 11.01% | 30.59% | 55.12% | Upgrade
|
| D&A For EBITDA | 10,641 | 10,649 | 10,681 | 10,488 | 10,334 | 10,699 | Upgrade
|
| EBIT | 18,989 | 23,429 | 28,243 | 27,704 | 8,374 | 4,162 | Upgrade
|
| EBIT Margin | 8.73% | 9.58% | 8.91% | 7.99% | 13.69% | 15.44% | Upgrade
|
| Effective Tax Rate | 33.75% | 26.02% | 18.22% | 22.81% | 14.31% | 39.24% | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.