PT Maharaksa Biru Energi Tbk (IDX:OASA)
Indonesia · Delayed Price · Currency is IDR 360.00
-2.00 (-0.56%)
Feb 9, 2026, 4:10 PM WIB
IDX:OASA 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 |
| 46,834 | 66,776 | 44,151 | 40,809 | 3,411 | 1,212 | |
Revenue Growth (YoY) | -27.31% | 51.24% | 8.19% | 1096.46% | 181.48% | -92.82% |
Cost of Revenue | 54,561 | 53,804 | 14,806 | 5,376 | 2,103 | 973.82 |
Gross Profit | -7,727 | 12,971 | 29,345 | 35,433 | 1,307 | 237.89 |
Selling, General & Admin | 42,268 | 37,485 | 30,890 | 24,315 | 1,667 | 2,110 |
Amortization of Goodwill & Intangibles | 1,118 | 279.38 | - | - | - | - |
Other Operating Expenses | 1,792 | 1,459 | 569.67 | 2,248 | - | 169.96 |
Operating Expenses | 52,886 | 46,396 | 36,698 | 30,141 | 1,834 | 2,615 |
Operating Income | -60,613 | -33,425 | -7,353 | 5,291 | -526.14 | -2,377 |
Interest Expense | -3,120 | -2,056 | -822.17 | -1,064 | -11.69 | -23.45 |
Interest & Investment Income | 2.31 | 108.44 | 2,565 | 88.01 | 640.85 | 1,718 |
Currency Exchange Gain (Loss) | -168.23 | -168.23 | -0.32 | 28.01 | 561.13 | 287.99 |
Other Non Operating Income (Expenses) | -13,438 | -28,284 | 8,792 | 373.51 | 129.7 | - |
EBT Excluding Unusual Items | -77,337 | -63,825 | 3,181 | 4,717 | 793.85 | -395.04 |
Gain (Loss) on Sale of Investments | -631 | -631 | 506.67 | 1,134 | 506.96 | 260.41 |
Gain (Loss) on Sale of Assets | - | - | - | 127.91 | - | - |
Other Unusual Items | -3,450 | -3,450 | - | - | - | - |
Pretax Income | -81,417 | -67,905 | 3,688 | 5,978 | 1,301 | -134.63 |
Income Tax Expense | -3,396 | -4,399 | 1,125 | 1,577 | - | 333.49 |
Earnings From Continuing Operations | -78,021 | -63,506 | 2,563 | 4,402 | 1,301 | -468.12 |
Minority Interest in Earnings | 1,200 | 703.15 | 392.25 | 664.4 | -0.01 | 0 |
Net Income | -76,821 | -62,803 | 2,955 | 5,066 | 1,301 | -468.12 |
Net Income to Common | -76,821 | -62,803 | 2,955 | 5,066 | 1,301 | -468.12 |
Net Income Growth | - | - | -41.67% | 289.45% | - | - |
Shares Outstanding (Basic) | 6,347 | 6,347 | 6,347 | 359 | 359 | 359 |
Shares Outstanding (Diluted) | 6,347 | 6,347 | 6,347 | 359 | 359 | 359 |
Shares Change (YoY) | - | - | 1670.00% | - | - | - |
EPS (Basic) | -12.10 | -9.89 | 0.47 | 14.13 | 3.63 | -1.31 |
EPS (Diluted) | -12.10 | -9.89 | 0.47 | 14.13 | 3.63 | -1.31 |
EPS Growth | - | - | -96.70% | 289.45% | - | - |
Free Cash Flow | -86,187 | -46,295 | -550,743 | -108,868 | 1,283 | -5.91 |
Free Cash Flow Per Share | -13.58 | -7.29 | -86.77 | -303.59 | 3.58 | -0.02 |
Gross Margin | -16.50% | 19.43% | 66.47% | 86.83% | 38.33% | 19.63% |
Operating Margin | -129.42% | -50.06% | -16.65% | 12.97% | -15.43% | -196.19% |
Profit Margin | -164.03% | -94.05% | 6.69% | 12.41% | 38.14% | -38.63% |
Free Cash Flow Margin | -184.03% | -69.33% | -1247.40% | -266.78% | 37.63% | -0.49% |
EBITDA | -57,326 | -30,059 | -4,594 | 6,390 | -443.12 | -2,268 |
EBITDA Margin | -122.40% | -45.01% | -10.41% | 15.66% | -12.99% | -187.21% |
D&A For EBITDA | 3,287 | 3,366 | 2,759 | 1,098 | 83.02 | 108.8 |
EBIT | -60,613 | -33,425 | -7,353 | 5,291 | -526.14 | -2,377 |
EBIT Margin | -129.42% | -50.06% | -16.65% | 12.97% | -15.43% | -196.19% |
Effective Tax Rate | - | - | 30.51% | 26.38% | - | - |
Advertising Expenses | - | - | 504.32 | 306.78 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.