PT Tower Bersama Infrastructure Tbk (IDX:TBIG)
Indonesia · Delayed Price · Currency is IDR 1,340.00
-60.00 (-4.29%)
Aug 11, 2026, 4:03 PM WIB
IDX:TBIG 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 |
| 6,919,334 | 6,909,629 | 6,867,399 | 6,640,645 | 6,524,369 | 6,179,584 | |
Revenue Growth | 0.23% | 0.61% | 3.42% | 1.78% | 5.58% | 15.99% |
Cost of Revenue | 1,972,018 | 1,946,487 | 1,941,212 | 1,902,397 | 1,783,325 | 1,472,780 |
Gross Profit | 4,947,316 | 4,963,142 | 4,926,187 | 4,738,248 | 4,741,044 | 4,706,804 |
Selling, General & Admin | 500,885 | 482,890 | 492,647 | 430,874 | 385,391 | 336,409 |
Other Operating Expenses | 26,695 | 23,435 | 21,453 | 17,603 | 23,326 | 14,770 |
Operating Expenses | 621,204 | 600,817 | 594,734 | 494,341 | 473,346 | 407,690 |
Operating Income | 4,326,112 | 4,362,325 | 4,331,453 | 4,243,907 | 4,267,698 | 4,299,114 |
Interest Expense | -2,024,612 | -2,054,692 | -2,049,277 | -1,836,345 | -1,828,852 | -2,136,045 |
Interest & Investment Income | 55,468 | 60,295 | 32,033 | 31,044 | 13,785 | 12,156 |
Currency Exchange Gain (Loss) | - | - | - | - | 1,779 | 1,382 |
Other Non Operating Income (Expenses) | -140,471 | -173,632 | -196,926 | -68,368 | -64,867 | -13,774 |
EBT Excluding Unusual Items | 2,216,497 | 2,194,296 | 2,117,283 | 2,370,238 | 2,389,543 | 2,162,833 |
Asset Writedown | - | - | - | - | 15,656 | 57,638 |
Pretax Income | 2,216,497 | 2,194,296 | 2,117,283 | 2,370,238 | 2,405,199 | 2,220,471 |
Income Tax Expense | 719,891 | 708,734 | 694,248 | 748,544 | 715,758 | 619,118 |
Earnings From Continuing Operations | 1,496,606 | 1,485,562 | 1,423,035 | 1,621,694 | 1,689,441 | 1,601,353 |
Minority Interest in Earnings | -56,484 | -58,726 | -61,411 | -61,387 | -51,862 | -52,378 |
Net Income | 1,440,122 | 1,426,836 | 1,361,624 | 1,560,307 | 1,637,579 | 1,548,975 |
Net Income to Common | 1,440,122 | 1,426,836 | 1,361,624 | 1,560,307 | 1,637,579 | 1,548,975 |
Net Income Growth | -0.92% | 4.79% | -12.73% | -4.72% | 5.72% | 53.42% |
Shares Outstanding (Basic) | 22,416 | 22,397 | 22,552 | 22,576 | 22,298 | 20,861 |
Shares Outstanding (Diluted) | 22,416 | 22,397 | 22,552 | 22,576 | 22,298 | 20,861 |
Shares Change | 0.11% | -0.69% | -0.11% | 1.24% | 6.89% | - |
EPS (Basic) | 64.25 | 63.71 | 60.38 | 69.11 | 73.44 | 74.25 |
EPS (Diluted) | 64.25 | 63.71 | 60.38 | 69.11 | 73.44 | 74.25 |
EPS Growth | -1.03% | 5.51% | -12.64% | -5.89% | -1.10% | 53.42% |
Free Cash Flow | 2,951,496 | 3,275,480 | 3,007,171 | 2,231,517 | 1,471,830 | -1,484,245 |
Free Cash Flow Per Share | 131.67 | 146.25 | 133.35 | 98.85 | 66.01 | -71.15 |
Dividend Per Share | 47.000 | 47.000 | 48.730 | 55.200 | 35.346 | 36.000 |
Dividend Growth | 98.06% | -3.55% | -11.72% | 56.17% | -1.82% | 12.50% |
Gross Margin | 71.50% | 71.83% | 71.73% | 71.35% | 72.67% | 76.17% |
Operating Margin | 62.52% | 63.13% | 63.07% | 63.91% | 65.41% | 69.57% |
Profit Margin | 20.81% | 20.65% | 19.83% | 23.50% | 25.10% | 25.07% |
Free Cash Flow Margin | 42.66% | 47.41% | 43.79% | 33.60% | 22.56% | -24.02% |
EBITDA | 5,407,494 | 5,420,765 | 5,404,417 | 5,280,779 | 5,222,923 | 5,027,022 |
EBITDA Margin | 78.15% | 78.45% | 78.70% | 79.52% | 80.05% | 81.35% |
D&A For EBITDA | 1,081,382 | 1,058,440 | 1,072,964 | 1,036,872 | 955,225 | 727,908 |
EBIT | 4,326,112 | 4,362,325 | 4,331,453 | 4,243,907 | 4,267,698 | 4,299,114 |
EBIT Margin | 62.52% | 63.13% | 63.07% | 63.91% | 65.41% | 69.57% |
Effective Tax Rate | 32.48% | 32.30% | 32.79% | 31.58% | 29.76% | 27.88% |