PT Bakrie & Brothers Tbk (IDX:BNBR)
Indonesia
· Delayed Price · Currency is IDR 89.00
+8.00 (9.88%)
At close: Dec 5, 2025
PT Bakrie & Brothers Tbk 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Revenue | 3,801,493 | 3,869,905 | 3,759,484 | 3,626,696 | 2,393,477 | 2,454,947 | Upgrade
|
| Revenue Growth (YoY) | 11.72% | 2.94% | 3.66% | 51.52% | -2.50% | -24.13% | Upgrade
|
| Cost of Revenue | 3,106,382 | 3,012,787 | 2,889,732 | 2,920,372 | 1,980,779 | 2,221,258 | Upgrade
|
| Gross Profit | 695,111 | 857,118 | 869,752 | 706,324 | 412,698 | 233,689 | Upgrade
|
| Selling, General & Admin | 616,484 | 574,246 | 521,442 | 474,399 | 392,004 | 512,793 | Upgrade
|
| Other Operating Expenses | - | - | - | 15,359 | 14,306 | - | Upgrade
|
| Operating Expenses | 616,484 | 574,246 | 521,442 | 489,758 | 406,310 | 512,793 | Upgrade
|
| Operating Income | 78,627 | 282,872 | 348,310 | 216,566 | 6,388 | -279,104 | Upgrade
|
| Interest Expense | -104,818 | -55,668 | -65,300 | -56,361 | -40,049 | -50,485 | Upgrade
|
| Interest & Investment Income | 56,379 | 13,815 | 12,703 | 4,867 | 5,140 | 13,995 | Upgrade
|
| Currency Exchange Gain (Loss) | 8,340 | 21,653 | 30,291 | -154,559 | 216,912 | -29,731 | Upgrade
|
| Other Non Operating Income (Expenses) | 71,723 | 7,721 | -44,414 | -332,468 | -79,170 | -158,635 | Upgrade
|
| EBT Excluding Unusual Items | 110,251 | 270,393 | 281,590 | -321,955 | 109,221 | -503,960 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1,095 | -1,095 | 34,635 | 472,639 | - | -395,835 | Upgrade
|
| Gain (Loss) on Sale of Assets | -280,717 | -233,532 | 1,743 | 203,036 | 6,682 | 28,582 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -56,093 | Upgrade
|
| Other Unusual Items | - | 353,464 | - | - | - | - | Upgrade
|
| Pretax Income | -171,561 | 389,230 | 317,968 | 353,720 | 115,903 | -927,306 | Upgrade
|
| Income Tax Expense | 27,199 | 53,182 | 53,510 | 47,559 | 29,123 | 3,019 | Upgrade
|
| Earnings From Continuing Operations | -198,760 | 336,048 | 264,458 | 306,161 | 86,780 | -930,325 | Upgrade
|
| Minority Interest in Earnings | 22,030 | -8,458 | -26,990 | -40,027 | -23,102 | 860 | Upgrade
|
| Net Income | -176,730 | 327,590 | 237,468 | 266,134 | 63,678 | -929,465 | Upgrade
|
| Net Income to Common | -176,730 | 327,590 | 237,468 | 266,134 | 63,678 | -929,465 | Upgrade
|
| Net Income Growth | - | 37.95% | -10.77% | 317.94% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 141,295 | 44,931 | 33,213 | 21,184 | 21,089 | 20,863 | Upgrade
|
| Shares Outstanding (Diluted) | 141,295 | 44,931 | 33,213 | 21,184 | 21,089 | 20,863 | Upgrade
|
| Shares Change (YoY) | 179.71% | 35.28% | 56.78% | 0.45% | 1.08% | - | Upgrade
|
| EPS (Basic) | -1.25 | 7.29 | 7.15 | 12.56 | 3.02 | -44.55 | Upgrade
|
| EPS (Diluted) | -1.25 | 7.29 | 7.15 | 12.56 | 3.02 | -44.55 | Upgrade
|
| EPS Growth | - | 1.97% | -43.07% | 315.97% | - | - | Upgrade
|
| Free Cash Flow | 235,621 | -358,606 | -417,806 | 347,213 | 22,636 | -145,589 | Upgrade
|
| Free Cash Flow Per Share | 1.67 | -7.98 | -12.58 | 16.39 | 1.07 | -6.98 | Upgrade
|
| Gross Margin | 18.29% | 22.15% | 23.14% | 19.48% | 17.24% | 9.52% | Upgrade
|
| Operating Margin | 2.07% | 7.31% | 9.26% | 5.97% | 0.27% | -11.37% | Upgrade
|
| Profit Margin | -4.65% | 8.46% | 6.32% | 7.34% | 2.66% | -37.86% | Upgrade
|
| Free Cash Flow Margin | 6.20% | -9.27% | -11.11% | 9.57% | 0.95% | -5.93% | Upgrade
|
| EBITDA | 182,166 | 396,048 | 402,066 | 344,529 | 160,229 | -46,568 | Upgrade
|
| EBITDA Margin | 4.79% | 10.23% | 10.70% | 9.50% | 6.69% | -1.90% | Upgrade
|
| D&A For EBITDA | 103,539 | 113,176 | 53,756 | 127,963 | 153,841 | 232,536 | Upgrade
|
| EBIT | 78,627 | 282,872 | 348,310 | 216,566 | 6,388 | -279,104 | Upgrade
|
| EBIT Margin | 2.07% | 7.31% | 9.26% | 5.97% | 0.27% | -11.37% | Upgrade
|
| Effective Tax Rate | - | 13.66% | 16.83% | 13.44% | 25.13% | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.