PT Segar Kumala Indonesia Tbk (IDX:BUAH)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
500.00
0.00 (0.00%)
Mar 26, 2026, 10:48 AM WIB

IDX:BUAH Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
3,272,9752,215,5771,783,2821,386,1251,021,412
Revenue Growth (YoY)
47.73%24.24%28.65%35.71%32.79%
Cost of Revenue
3,051,6402,045,2671,632,8871,268,956930,711
Gross Profit
221,335170,310150,395117,16990,701
Selling, General & Admin
148,803118,34298,26181,53442,527
Other Operating Expenses
6,2095,5183,938--
Operating Expenses
155,012123,860102,20081,93143,134
Operating Income
66,32346,45048,19535,23847,567
Interest Expense
-288.89-294.45-336.34-314.09-297.23
Interest & Investment Income
1,1271,1972,4861,3391,063
Currency Exchange Gain (Loss)
----1,264-555.56
Other Non Operating Income (Expenses)
---16.88363.25
Pretax Income
67,16147,35350,34535,01648,140
Income Tax Expense
16,80012,07011,5778,40010,405
Net Income
50,36135,28338,76826,61637,736
Net Income to Common
50,36135,28338,76826,61637,736
Net Income Growth
42.73%-8.99%45.66%-29.47%37.18%
Shares Outstanding (Basic)
2,0002,0002,0001,758661
Shares Outstanding (Diluted)
2,0002,0002,0001,758661
Shares Change (YoY)
--13.78%165.91%175.43%
EPS (Basic)
25.1817.6419.3815.1457.09
EPS (Diluted)
25.1817.6419.3815.1457.09
EPS Growth
42.73%-8.99%28.02%-73.47%-50.19%
Free Cash Flow
67,292-13,01819,569-42,11038,750
Free Cash Flow Per Share
33.65-6.519.78-23.9658.62
Dividend Per Share
-10.50011.5007.000-
Dividend Growth
--8.70%64.29%--
Gross Margin
6.76%7.69%8.43%8.45%8.88%
Operating Margin
2.03%2.10%2.70%2.54%4.66%
Profit Margin
1.54%1.59%2.17%1.92%3.69%
Free Cash Flow Margin
2.06%-0.59%1.10%-3.04%3.79%
EBITDA
73,24751,75451,49637,12648,683
EBITDA Margin
2.24%2.34%2.89%2.68%4.77%
D&A For EBITDA
6,9245,3033,3011,8881,116
EBIT
66,32346,45048,19535,23847,567
EBIT Margin
2.03%2.10%2.70%2.54%4.66%
Effective Tax Rate
25.01%25.49%23.00%23.99%21.61%
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.