PT Buyung Poetra Sembada Tbk (IDX:HOKI)
Indonesia · Delayed Price · Currency is IDR 55.00
-1.00 (-1.79%)
Aug 12, 2026, 4:14 PM WIB
IDX:HOKI Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 1,397,744 | 1,211,043 | 1,298,675 | 1,284,510 | 925,709 | 933,597 | |
Revenue Growth | 23.74% | -6.75% | 1.10% | 38.76% | -0.84% | -20.42% |
Cost of Revenue | 1,352,299 | 1,123,201 | 1,196,040 | 1,183,275 | 833,299 | 822,842 |
Gross Profit | 45,445 | 87,842 | 102,635 | 101,236 | 92,410 | 110,755 |
Selling, General & Admin | 110,952 | 105,493 | 92,100 | 91,273 | 70,018 | 71,445 |
Other Operating Expenses | 2,286 | 2,292 | 1,054 | 1,535 | 1,324 | 358.71 |
Operating Expenses | 115,057 | 109,611 | 91,132 | 92,762 | 74,532 | 74,500 |
Operating Income | -69,612 | -21,769 | 11,504 | 8,473 | 17,878 | 36,255 |
Interest Expense | -23,267 | -24,287 | -27,807 | -16,210 | -21,214 | -22,605 |
Interest & Investment Income | 11,291 | 11,083 | 9,603 | 2,325 | 15.56 | 9.88 |
Earnings From Equity Investments | -229.52 | 105.83 | 349.36 | 40.44 | - | - |
Currency Exchange Gain (Loss) | - | - | - | - | - | 0.07 |
Other Non Operating Income (Expenses) | -66.08 | 687.13 | 1,469 | 2,925 | 3,982 | 3,456 |
EBT Excluding Unusual Items | -81,883 | -34,180 | -4,883 | -2,446 | 661.98 | 17,116 |
Gain (Loss) on Sale of Assets | 63.97 | 63.97 | 297.63 | -18.39 | - | -1.1 |
Other Unusual Items | - | - | - | 152.29 | - | - |
Pretax Income | -81,819 | -34,116 | -4,585 | -2,312 | 661.98 | 17,115 |
Income Tax Expense | 823.45 | 773.76 | 1,527 | 1,059 | 571.41 | 5,270 |
Earnings From Continuing Operations | -82,642 | -34,890 | -6,112 | -3,371 | 90.57 | 11,845 |
Minority Interest in Earnings | 1,441 | 647.08 | 3,111 | 1,905 | 1,707 | 271.41 |
Net Income | -81,202 | -34,243 | -3,001 | -1,466 | 1,797 | 12,116 |
Net Income to Common | -81,202 | -34,243 | -3,001 | -1,466 | 1,797 | 12,116 |
Net Income Growth | - | - | - | - | -85.17% | -68.15% |
Shares Outstanding (Basic) | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 |
Shares Outstanding (Diluted) | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 | 9,678 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -8.39 | -3.54 | -0.31 | -0.15 | 0.19 | 1.25 |
EPS (Diluted) | -8.39 | -3.54 | -0.31 | -0.15 | 0.19 | 1.25 |
EPS Growth | - | - | - | - | -85.17% | -68.14% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -99,850 | 101,978 | -81,458 | -73,025 | 151,630 | -71,782 |
Free Cash Flow Per Share | -10.32 | 10.54 | -8.42 | -7.55 | 15.67 | -7.42 |
Dividend Per Share | - | - | 1.000 | 1.000 | 1.000 | 1.000 |
Dividend Growth | - | - | 0% | 0% | 0% | 0% |
Gross Margin | 3.25% | 7.25% | 7.90% | 7.88% | 9.98% | 11.86% |
Operating Margin | -4.98% | -1.80% | 0.89% | 0.66% | 1.93% | 3.88% |
Profit Margin | -5.81% | -2.83% | -0.23% | -0.11% | 0.19% | 1.30% |
Free Cash Flow Margin | -7.14% | 8.42% | -6.27% | -5.68% | 16.38% | -7.69% |
EBITDA | -40,336 | 7,294 | 43,434 | 40,405 | 50,405 | 64,984 |
EBITDA Margin | -2.89% | 0.60% | 3.34% | 3.15% | 5.45% | 6.96% |
D&A For EBITDA | 29,275 | 29,063 | 31,930 | 31,931 | 32,527 | 28,729 |
EBIT | -69,612 | -21,769 | 11,504 | 8,473 | 17,878 | 36,255 |
EBIT Margin | -4.98% | -1.80% | 0.89% | 0.66% | 1.93% | 3.88% |
Effective Tax Rate | - | - | - | - | 86.32% | 30.79% |
Advertising Expenses | - | 13,322 | 8,566 | 4,483 | 4,988 | 2,245 |