PT Trimitra Trans Persada Tbk (IDX:BLOG)

IDX:BLOG Income Statement

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	1,199,297	1,079,432	966,711	800,304
Revenue Growth (YoY)	49.85%	11.66%	20.79%	-
Cost of Revenue	959,459	871,874	783,297	646,063
Gross Profit	239,838	207,558	183,414	154,241
Selling, General & Admin	70,331	63,401	52,589	40,804
Other Operating Expenses	332.1	338.82	-719.95	-341.3
Operating Expenses	70,290	63,740	51,869	40,463
Operating Income	169,549	143,818	131,544	113,778
Interest Expense	-18,529	-14,402	-14,393	-13,978
Interest & Investment Income	2,573	3,010	2,140	605.79
EBT Excluding Unusual Items	153,593	132,426	119,292	100,406
Gain (Loss) on Sale of Assets	15,463	12,072	12,547	14,688
Pretax Income	169,056	144,497	131,839	115,094
Income Tax Expense	38,158	32,635	29,359	24,759
Earnings From Continuing Operations	130,899	111,862	102,480	90,335
Minority Interest in Earnings	-1.27	-0.64	-0.03	0
Net Income	130,897	111,861	102,480	90,335
Net Income to Common	130,897	111,861	102,480	90,335
Net Income Growth	44.90%	9.15%	13.44%	-
Shares Outstanding (Basic)	924	941	316	316
Shares Outstanding (Diluted)	924	941	316	316
Shares Change (YoY)	192.16%	197.63%	-	-
EPS (Basic)	141.67	118.84	324.06	285.65
EPS (Diluted)	141.67	118.84	324.06	285.65
EPS Growth	-50.40%	-63.33%	13.44%	-
Free Cash Flow	-96,497	-616.86	129,367	-2,673
Free Cash Flow Per Share	-104.44	-0.66	409.08	-8.45
Gross Margin	20.00%	19.23%	18.97%	19.27%
Operating Margin	14.14%	13.32%	13.61%	14.22%
Profit Margin	10.91%	10.36%	10.60%	11.29%
Free Cash Flow Margin	-8.05%	-0.06%	13.38%	-0.33%
EBITDA	272,965	252,948	131,659	216,340
EBITDA Margin	22.76%	23.43%	13.62%	27.03%
D&A For EBITDA	103,416	109,130	114.46	102,562
EBIT	169,549	143,818	131,544	113,778
EBIT Margin	14.14%	13.32%	13.61%	14.22%
Effective Tax Rate	22.57%	22.59%	22.27%	21.51%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.