PT Buyung Poetra Sembada Tbk (IDX:HOKI)
Indonesia · Delayed Price · Currency is IDR 78.00
+6.00 (8.33%)
At close: Feb 4, 2026
IDX:HOKI Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. 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 |
| 1,058,458 | 1,298,675 | 1,284,510 | 925,709 | 933,597 | 1,173,189 | |
Revenue Growth (YoY) | -27.55% | 1.10% | 38.76% | -0.84% | -20.42% | -29.03% |
Cost of Revenue | 962,129 | 1,196,040 | 1,183,275 | 833,299 | 822,842 | 1,031,042 |
Gross Profit | 96,329 | 102,635 | 101,236 | 92,410 | 110,755 | 142,147 |
Selling, General & Admin | 102,110 | 92,100 | 91,273 | 70,018 | 71,445 | 73,217 |
Other Operating Expenses | 1,911 | 1,054 | 1,535 | 1,324 | 358.71 | 177.63 |
Operating Expenses | 104,573 | 91,132 | 92,762 | 74,532 | 74,500 | 74,428 |
Operating Income | -8,243 | 11,504 | 8,473 | 17,878 | 36,255 | 67,719 |
Interest Expense | -26,349 | -27,807 | -16,210 | -21,214 | -22,605 | -18,578 |
Interest & Investment Income | 11,393 | 9,603 | 2,325 | 15.56 | 9.88 | 15.53 |
Earnings From Equity Investments | 265.34 | 349.36 | 40.44 | - | - | - |
Currency Exchange Gain (Loss) | - | - | - | - | 0.07 | 7 |
Other Non Operating Income (Expenses) | -601.99 | 1,469 | 2,925 | 3,982 | 3,456 | 1,711 |
EBT Excluding Unusual Items | -23,536 | -4,883 | -2,446 | 661.98 | 17,116 | 50,875 |
Gain (Loss) on Sale of Assets | 108.11 | 297.63 | -18.39 | - | -1.1 | - |
Other Unusual Items | - | - | 152.29 | - | - | - |
Pretax Income | -23,428 | -4,585 | -2,312 | 661.98 | 17,115 | 50,875 |
Income Tax Expense | 1,075 | 1,527 | 1,059 | 571.41 | 5,270 | 12,836 |
Earnings From Continuing Operations | -24,503 | -6,112 | -3,371 | 90.57 | 11,845 | 38,038 |
Minority Interest in Earnings | 922.73 | 3,111 | 1,905 | 1,707 | 271.41 | 5.38 |
Net Income | -23,580 | -3,001 | -1,466 | 1,797 | 12,116 | 38,044 |
Net Income to Common | -23,580 | -3,001 | -1,466 | 1,797 | 12,116 | 38,044 |
Net Income Growth | - | - | - | -85.17% | -68.15% | -63.32% |
Shares Outstanding (Basic) | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 | 9,552 |
Shares Outstanding (Diluted) | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 |
Shares Change (YoY) | - | - | - | - | - | -0.02% |
EPS (Basic) | -2.44 | -0.31 | -0.15 | 0.19 | 1.25 | 3.98 |
EPS (Diluted) | -2.44 | -0.31 | -0.15 | 0.19 | 1.25 | 3.93 |
EPS Growth | - | - | - | -85.17% | -68.14% | -63.44% |
Free Cash Flow | 64,712 | -82,961 | -73,025 | 151,630 | -71,782 | -38,306 |
Free Cash Flow Per Share | 6.69 | -8.57 | -7.55 | 15.67 | -7.42 | -3.96 |
Dividend Per Share | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 |
Dividend Growth | - | - | - | - | - | -66.67% |
Gross Margin | 9.10% | 7.90% | 7.88% | 9.98% | 11.86% | 12.12% |
Operating Margin | -0.78% | 0.89% | 0.66% | 1.93% | 3.88% | 5.77% |
Profit Margin | -2.23% | -0.23% | -0.11% | 0.19% | 1.30% | 3.24% |
Free Cash Flow Margin | 6.11% | -6.39% | -5.68% | 16.38% | -7.69% | -3.26% |
EBITDA | 21,302 | 43,434 | 40,405 | 50,405 | 64,984 | 79,455 |
EBITDA Margin | 2.01% | 3.34% | 3.15% | 5.45% | 6.96% | 6.77% |
D&A For EBITDA | 29,546 | 31,930 | 31,931 | 32,527 | 28,729 | 11,736 |
EBIT | -8,243 | 11,504 | 8,473 | 17,878 | 36,255 | 67,719 |
EBIT Margin | -0.78% | 0.89% | 0.66% | 1.93% | 3.88% | 5.77% |
Effective Tax Rate | - | - | - | 86.32% | 30.79% | 25.23% |
Advertising Expenses | - | 8,566 | 4,483 | 4,988 | 2,245 | 1,445 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.