PT Buma Internasional Grup Tbk (IDX:DOID)
Indonesia · Delayed Price · Currency is IDR 298.00
-2.00 (-0.67%)
At close: Feb 27, 2026
IDX:DOID Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
| 1,538 | 1,756 | 1,833 | 1,554 | 910.54 | 601.69 | |
Revenue Growth (YoY) | -15.47% | -4.20% | 18.00% | 70.64% | 51.33% | -31.77% |
Cost of Revenue | 1,489 | 1,604 | 1,587 | 1,350 | 775.79 | 550.07 |
Gross Profit | 49.08 | 152.68 | 246.37 | 203.71 | 134.75 | 51.63 |
Selling, General & Admin | 104.69 | 94.82 | 90.09 | 72.38 | 51.2 | 29.9 |
Amortization of Goodwill & Intangibles | 2.72 | 2.74 | 2.26 | - | - | - |
Other Operating Expenses | 9.3 | 9.3 | 4.49 | 4.09 | - | - |
Operating Expenses | 121.78 | 111.46 | 104.09 | 76.47 | 52.93 | 31.92 |
Operating Income | -72.7 | 41.22 | 142.28 | 127.24 | 81.82 | 19.7 |
Interest Expense | -49.09 | -53.41 | -85.53 | -68.86 | -51.3 | -49.44 |
Interest & Investment Income | 4.87 | 10.44 | 7.41 | 1.38 | 1.25 | 9.71 |
Earnings From Equity Investments | -2.19 | -1.98 | -1.33 | -0.23 | - | - |
Currency Exchange Gain (Loss) | -5.23 | -18.76 | 4.45 | -19.84 | - | -3.49 |
Other Non Operating Income (Expenses) | -52.11 | -40.36 | -0.93 | 0.95 | -15.07 | -1.39 |
EBT Excluding Unusual Items | -176.47 | -62.84 | 66.36 | 40.64 | 16.71 | -24.9 |
Gain (Loss) on Sale of Investments | 17.28 | -5.82 | -4.92 | - | - | - |
Gain (Loss) on Sale of Assets | -1.14 | -1.07 | -1.06 | -0.64 | 0.76 | 0.23 |
Other Unusual Items | - | -7.83 | - | - | -9.63 | - |
Pretax Income | -160.08 | -77.55 | 60.38 | 40.42 | 8.02 | -24.36 |
Income Tax Expense | -30.15 | -11.69 | 24.37 | 11.78 | 7.74 | -0.93 |
Earnings From Continuing Operations | -129.93 | -65.87 | 36.01 | 28.64 | 0.28 | -23.44 |
Minority Interest in Earnings | 9.89 | 4.53 | 0 | -0 | -0 | 0 |
Net Income | -120.04 | -61.33 | 36.01 | 28.64 | 0.28 | -23.44 |
Net Income to Common | -120.04 | -61.33 | 36.01 | 28.64 | 0.28 | -23.44 |
Net Income Growth | - | - | 25.74% | 10108.31% | - | - |
Shares Outstanding (Basic) | 7,357 | 7,539 | 7,540 | 7,668 | 8,621 | 8,620 |
Shares Outstanding (Diluted) | 7,357 | 7,539 | 7,540 | 7,668 | 8,687 | 8,620 |
Shares Change (YoY) | -2.05% | -0.01% | -1.67% | -11.73% | 0.78% | -0.17% |
EPS (Basic) | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | -0.00 |
EPS (Diluted) | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | -0.00 |
EPS Growth | - | - | 27.91% | 12346.67% | - | - |
Free Cash Flow | -82.1 | 85.74 | 212.25 | 61.93 | -62.26 | 181.26 |
Free Cash Flow Per Share | -0.01 | 0.01 | 0.03 | 0.01 | -0.01 | 0.02 |
Dividend Per Share | - | - | 0.001 | 0.000 | - | - |
Dividend Growth | - | - | 435.27% | - | - | - |
Gross Margin | 3.19% | 8.69% | 13.44% | 13.11% | 14.80% | 8.58% |
Operating Margin | -4.73% | 2.35% | 7.76% | 8.19% | 8.99% | 3.28% |
Profit Margin | -7.81% | -3.49% | 1.96% | 1.84% | 0.03% | -3.90% |
Free Cash Flow Margin | -5.34% | 4.88% | 11.58% | 3.99% | -6.84% | 30.12% |
EBITDA | 70.97 | 227.81 | 319.63 | 279.21 | 163.58 | 91.81 |
EBITDA Margin | 4.61% | 12.97% | 17.43% | 17.97% | 17.96% | 15.26% |
D&A For EBITDA | 143.67 | 186.59 | 177.35 | 151.98 | 81.76 | 72.1 |
EBIT | -72.7 | 41.22 | 142.28 | 127.24 | 81.82 | 19.7 |
EBIT Margin | -4.73% | 2.35% | 7.76% | 8.19% | 8.99% | 3.28% |
Effective Tax Rate | - | - | 40.36% | 29.15% | 96.50% | - |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.