PT Bintang Samudera Mandiri Lines Tbk (IDX:BSML)
Indonesia · Delayed Price · Currency is IDR 525.00
+10.00 (1.94%)
Aug 10, 2026, 4:06 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 43,043 | 63,400 | 244,611 | 317,056 | 346,766 | 61,159 | |
Revenue Growth | -74.18% | -74.08% | -22.85% | -8.57% | 466.99% | 126.84% |
Cost of Revenue | 27,144 | 44,019 | 199,614 | 268,891 | 302,562 | 43,034 |
Gross Profit | 15,900 | 19,382 | 44,997 | 48,165 | 44,204 | 18,124 |
Selling, General & Admin | 13,216 | 14,153 | 20,507 | 17,380 | 17,666 | 10,269 |
Other Operating Expenses | 416.03 | 444.72 | 1,061 | 2,542 | -1,167 | -518.49 |
Operating Expenses | 13,632 | 14,597 | 21,568 | 19,922 | 16,499 | 9,750 |
Operating Income | 2,268 | 4,784 | 23,429 | 28,243 | 27,704 | 8,374 |
Interest Expense | -3,286 | -4,994 | -12,177 | -7,426 | -8,126 | -5,523 |
Interest & Investment Income | 10.27 | 10.27 | 39.97 | 58.1 | 117.43 | 19 |
EBT Excluding Unusual Items | -1,008 | -199.96 | 11,292 | 20,875 | 19,696 | 2,870 |
Gain (Loss) on Sale of Assets | 3,420 | 3,420 | -14,785 | 1 | - | 2,237 |
Pretax Income | 2,412 | 3,220 | 11,271 | 20,876 | 20,756 | 5,107 |
Income Tax Expense | 482.51 | 701.75 | 2,932 | 3,805 | 4,735 | 730.51 |
Earnings From Continuing Operations | 1,929 | 2,518 | 8,338 | 17,072 | 16,021 | 4,376 |
Minority Interest in Earnings | 0.46 | 0.49 | 1.29 | 0.4 | -0.63 | 0.34 |
Net Income | 1,930 | 2,519 | 8,340 | 17,072 | 16,020 | 4,377 |
Net Income to Common | 1,930 | 2,519 | 8,340 | 17,072 | 16,020 | 4,377 |
Net Income Growth | -62.92% | -69.80% | -51.15% | 6.57% | 266.05% | 921.24% |
Shares Outstanding (Basic) | 1,852 | 1,850 | 1,850 | 1,850 | 1,850 | 1,850 |
Shares Outstanding (Diluted) | 1,852 | 1,850 | 1,850 | 1,850 | 1,850 | 1,850 |
Shares Change | 0.08% | - | - | - | - | 351.27% |
EPS (Basic) | 1.04 | 1.36 | 4.51 | 9.23 | 8.66 | 2.37 |
EPS (Diluted) | 1.04 | 1.36 | 4.51 | 9.23 | 8.66 | 2.37 |
EPS Growth | -62.89% | -69.80% | -51.15% | 6.57% | 266.05% | 126.30% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -11,017 | -3,813 | 23,929 | 4,820 | 11,447 | -10,072 |
Free Cash Flow Per Share | -5.95 | -2.06 | 12.93 | 2.60 | 6.19 | -5.44 |
Dividend Per Share | - | - | - | 1.620 | 1.620 | 1.080 |
Dividend Growth | - | - | - | 0% | 50.00% | - |
Gross Margin | 36.94% | 30.57% | 18.39% | 15.19% | 12.75% | 29.64% |
Operating Margin | 5.27% | 7.55% | 9.58% | 8.91% | 7.99% | 13.69% |
Profit Margin | 4.48% | 3.97% | 3.41% | 5.38% | 4.62% | 7.16% |
Free Cash Flow Margin | -25.59% | -6.02% | 9.78% | 1.52% | 3.30% | -16.47% |
EBITDA | 8,942 | 13,916 | 34,078 | 38,925 | 38,192 | 18,708 |
EBITDA Margin | 20.77% | 21.95% | 13.93% | 12.28% | 11.01% | 30.59% |
D&A For EBITDA | 6,675 | 9,132 | 10,649 | 10,681 | 10,488 | 10,334 |
EBIT | 2,268 | 4,784 | 23,429 | 28,243 | 27,704 | 8,374 |
EBIT Margin | 5.27% | 7.55% | 9.58% | 8.91% | 7.99% | 13.69% |
Effective Tax Rate | 20.01% | 21.80% | 26.02% | 18.22% | 22.81% | 14.31% |