PT Buma Internasional Grup Tbk (IDX:DOID)
Indonesia · Delayed Price · Currency is IDR 224.00
+14.00 (6.67%)
Jul 21, 2026, 4:14 PM WIB
IDX:DOID Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 1,447 | 1,480 | 1,756 | 1,833 | 1,554 | 910.54 | |
Revenue Growth (YoY) | -13.99% | -15.72% | -4.20% | 18.00% | 70.64% | 51.33% |
Cost of Revenue | 1,389 | 1,447 | 1,604 | 1,587 | 1,350 | 775.79 |
Gross Profit | 57.97 | 33.51 | 152.68 | 246.37 | 203.71 | 134.75 |
Selling, General & Admin | 107.07 | 102.93 | 94.82 | 90.09 | 72.38 | 51.2 |
Amortization of Goodwill & Intangibles | 2.8 | 2.79 | 2.74 | 2.26 | - | - |
Other Operating Expenses | 5.27 | 5.27 | 9.11 | 4.49 | 4.09 | - |
Operating Expenses | 134.5 | 134.75 | 111.26 | 104.09 | 76.47 | 52.93 |
Operating Income | -76.53 | -101.25 | 41.42 | 142.28 | 127.24 | 81.82 |
Interest Expense | -79.46 | -81.5 | -93.41 | -85.53 | -68.86 | -51.3 |
Interest & Investment Income | 4.12 | 4.1 | 10.44 | 7.41 | 1.38 | 1.25 |
Earnings From Equity Investments | -4.47 | -2.42 | -1.98 | -1.33 | -0.23 | - |
Currency Exchange Gain (Loss) | 19.36 | 16.53 | -18.76 | 4.45 | -19.84 | - |
Other Non Operating Income (Expenses) | -14.06 | -12.39 | -0.56 | -0.93 | 0.95 | -15.07 |
EBT Excluding Unusual Items | -151.03 | -176.93 | -62.84 | 66.36 | 40.64 | 16.71 |
Gain (Loss) on Sale of Investments | 55.44 | 41.21 | -5.82 | -4.92 | - | - |
Gain (Loss) on Sale of Assets | 5.06 | -6.51 | -1.07 | -1.06 | -0.64 | 0.76 |
Asset Writedown | -11.43 | -11.43 | - | - | - | - |
Other Unusual Items | -0.4 | -0.4 | -7.83 | - | - | -9.63 |
Pretax Income | -102.18 | -153.87 | -77.55 | 60.38 | 40.42 | 8.02 |
Income Tax Expense | -20.69 | -26.26 | -11.69 | 24.37 | 11.78 | 7.74 |
Earnings From Continuing Operations | -81.48 | -127.61 | -65.87 | 36.01 | 28.64 | 0.28 |
Minority Interest in Earnings | 6.74 | 11.35 | 4.53 | 0 | -0 | -0 |
Net Income | -74.75 | -116.26 | -61.33 | 36.01 | 28.64 | 0.28 |
Preferred Dividends & Other Adjustments | 0 | 0 | - | - | - | - |
Net Income to Common | -74.75 | -116.26 | -61.33 | 36.01 | 28.64 | 0.28 |
Net Income Growth | - | - | - | 25.74% | 10108.31% | - |
Shares Outstanding (Basic) | 7,365 | 7,387 | 7,539 | 7,540 | 7,668 | 8,621 |
Shares Outstanding (Diluted) | 7,365 | 7,387 | 7,539 | 7,540 | 7,668 | 8,687 |
Shares Change (YoY) | -2.66% | -2.01% | -0.01% | -1.67% | -11.73% | 0.78% |
EPS (Basic) | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 |
EPS (Diluted) | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 |
EPS Growth | - | - | - | 27.91% | 12346.67% | - |
Free Cash Flow | -22.45 | -64.4 | 85.74 | 212.25 | 61.93 | -62.26 |
Free Cash Flow Per Share | -0.00 | -0.01 | 0.01 | 0.03 | 0.01 | -0.01 |
Dividend Per Share | - | - | - | 0.001 | 0.000 | - |
Dividend Growth | - | - | - | 435.27% | - | - |
Gross Margin | 4.01% | 2.26% | 8.69% | 13.44% | 13.11% | 14.80% |
Operating Margin | -5.29% | -6.84% | 2.36% | 7.76% | 8.19% | 8.99% |
Profit Margin | -5.17% | -7.85% | -3.49% | 1.96% | 1.84% | 0.03% |
Free Cash Flow Margin | -1.55% | -4.35% | 4.88% | 11.58% | 3.99% | -6.84% |
EBITDA | 103.21 | 93.78 | 228.01 | 319.63 | 279.21 | 163.58 |
EBITDA Margin | 7.13% | 6.33% | 12.98% | 17.43% | 17.97% | 17.96% |
D&A For EBITDA | 179.73 | 195.02 | 186.59 | 177.35 | 151.98 | 81.76 |
EBIT | -76.53 | -101.25 | 41.42 | 142.28 | 127.24 | 81.82 |
EBIT Margin | -5.29% | -6.84% | 2.36% | 7.76% | 8.19% | 8.99% |
Effective Tax Rate | - | - | - | 40.36% | 29.15% | 96.50% |