PT Industri dan Perdagangan Bintraco Dharma Tbk (IDX:CARS)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
107.00
+9.00 (9.18%)
Aug 8, 2025, 3:49 PM WIB

Sumo Logic Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Operating Revenue
5,571,2246,185,1806,484,0835,485,1465,176,6873,764,348
Upgrade
Other Revenue
3.894.86937.5915,551118,475388,933
Upgrade
5,571,2286,185,1856,485,0215,500,6985,295,1624,153,281
Upgrade
Revenue Growth (YoY)
-14.79%-4.62%17.89%3.88%27.49%-44.32%
Upgrade
Cost of Revenue
4,856,5285,423,0015,695,8344,782,7454,482,0693,316,694
Upgrade
Gross Profit
685,768730,145747,299570,896192,459-473,692
Upgrade
Selling, General & Admin
418,257428,126448,906392,136398,547414,940
Upgrade
Other Operating Expenses
-96,384-87,092-29,190116,006-8,583-4,967
Upgrade
Operating Expenses
321,873341,035419,716508,141389,964409,973
Upgrade
Operating Income
363,895389,110327,58362,755-197,505-883,665
Upgrade
Interest Expense
-63,766-71,244-76,501-116,365-124,658-136,885
Upgrade
Interest & Investment Income
12,71939,10840,72046,8187,43029,970
Upgrade
Earnings From Equity Investments
17,30520,76913,413-4,599-7,027-7,420
Upgrade
Currency Exchange Gain (Loss)
-52,747-52,7635,656-27,307--
Upgrade
Other Non Operating Income (Expenses)
-2,455-2,074-4,802-3,535-4,487-3,743
Upgrade
EBT Excluding Unusual Items
274,951322,907306,071-42,234-326,247-1,001,741
Upgrade
Impairment of Goodwill
-2,245-2,245-2,105-9,488-20,660-
Upgrade
Gain (Loss) on Sale of Investments
22,091--28,908--
Upgrade
Gain (Loss) on Sale of Assets
21,78511,1084,2519,69013,8533,387
Upgrade
Asset Writedown
-2,786-2,786-222,340-53,286-
Upgrade
Other Unusual Items
-----60,554
Upgrade
Pretax Income
313,796328,984308,217209,217-386,341-937,801
Upgrade
Income Tax Expense
94,66098,776106,90166,18160,52871,145
Upgrade
Earnings From Continuing Operations
219,136230,207201,316143,036-446,869-1,008,945
Upgrade
Minority Interest in Earnings
-13,367-19,761-27,542-6,19918,23717,153
Upgrade
Net Income
205,769210,446173,774136,838-428,631-991,793
Upgrade
Net Income to Common
205,769210,446173,774136,838-428,631-991,793
Upgrade
Net Income Growth
19.47%21.10%26.99%---
Upgrade
Shares Outstanding (Basic)
15,00015,00015,00015,00015,00015,000
Upgrade
Shares Outstanding (Diluted)
15,00015,00015,00015,00015,00015,000
Upgrade
EPS (Basic)
13.7214.0311.589.12-28.58-66.12
Upgrade
EPS (Diluted)
13.7214.0311.589.12-28.58-66.12
Upgrade
EPS Growth
19.52%21.15%26.97%---
Upgrade
Free Cash Flow
25,027-21,508269,145190,745598,631850,631
Upgrade
Free Cash Flow Per Share
1.67-1.4317.9412.7239.9156.71
Upgrade
Gross Margin
12.31%11.80%11.52%10.38%3.64%-11.40%
Upgrade
Operating Margin
6.53%6.29%5.05%1.14%-3.73%-21.28%
Upgrade
Profit Margin
3.69%3.40%2.68%2.49%-8.09%-23.88%
Upgrade
Free Cash Flow Margin
0.45%-0.35%4.15%3.47%11.30%20.48%
Upgrade
EBITDA
409,067435,917423,024159,044-51,468-809,356
Upgrade
EBITDA Margin
7.34%7.05%6.52%2.89%-0.97%-19.49%
Upgrade
D&A For EBITDA
45,17246,80795,44096,289146,03774,309
Upgrade
EBIT
363,895389,110327,58362,755-197,505-883,665
Upgrade
EBIT Margin
6.53%6.29%5.05%1.14%-3.73%-21.28%
Upgrade
Effective Tax Rate
30.17%30.03%34.68%31.63%--
Upgrade
Revenue as Reported
5,571,2286,185,1856,485,0215,500,6985,295,1624,153,281
Upgrade
Advertising Expenses
-35,77721,54525,90926,32919,140
Upgrade
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.