Also trades as: BANPU-R.BK (SET) · $vol 17M · BANPU.BK (SET) · $vol 17M · BPFG.F (FSX) · $vol 0M

$1.60

+0.00 (+0.00%)

OTC · Energy · Coal · Tech Score Sell · Power 48 · $40.1M mcap · 21M float · 0.0007% daily turnover · Short 99% of daily vol

Revenue

$5.3B +2.5% ▲

5Y CAGR: +18.3%

Gross Profit

$1.2B -4.0% ▼

5Y CAGR: +21.1%

Operating Income

$216M -29.0% ▼

5Y CAGR: +19.0%

Net Income

-$61M -159.7% ▼

EPS (Diluted)

$-2.40 -4185.7% ▼

EBITDA

$987M -17.0% ▼

5Y CAGR: +10.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.1B	$7.7B	$5.2B	$5.1B	$5.3B
YoY Growth	+80.7%	+86.6%	-32.9%	-0.2%	+2.5%
Cost of Revenue	$2.4B	$3.6B	$3.7B	$3.9B	$4.1B
Gross Profit	$1.7B	$4.1B	$1.5B	$1.2B	$1.2B
Gross Margin	42.0%	53.0%	28.9%	24.2%	22.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$475M	$674M	$556M	$615M	$688M
Operating Expenses	$769M	$674M	$935M	$944M	$982M
Operating Income	$1.2B	$2.8B	$558M	$304M	$216M
Operating Margin	29.7%	36.5%	10.8%	5.9%	4.1%
Interest Expense	$184M	$267M	$374M	$401M	$341M
Income Before Tax	$691M	$2.1B	$490M	$208M	$23M
Tax Expense	$198M	$521M	$119M	$97M	-$7M
Net Income	$492M	$1.2B	$160M	-$24M	-$61M
Net Margin	11.9%	15.1%	3.1%	-0.5%	-1.2%
EPS (Diluted)	$1.50	$5.00	$0.36	$-0.06	$-2.40
EBITDA	$1.1B	$3.0B	$1.4B	$1.2B	$987M
Shares Outstanding	329M	329M	442M	426M	25M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.3B	$1.4B	$1.3B	$1.2B	$1.4B	$1.4B	$1.3B	$1.4B
Cost of Revenue	$1.0B	$1.0B	$1000M	$984M	$1.1B	$1.0B	$1.0B	$1.2B
Gross Profit	$338M	$348M	$284M	$253M	$280M	$381M	$310M	$245M
Gross Margin	25.3%	25.4%	22.1%	20.5%	20.6%	27.3%	23.1%	17.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$158M	$189M	$149M	$157M	$162M	$219M	$178M	$185M
Operating Expenses	$249M	$281M	$218M	$228M	$233M	$304M	$178M	$185M
Operating Income	$89M	$67M	$66M	$25M	$47M	$77M	$132M	$59M
Operating Margin	6.7%	4.9%	5.2%	2.1%	3.5%	5.5%	9.8%	4.1%
Interest Expense	$92M	$93M	$84M	$92M	$86M	$87M	$95M	$0
Income Before Tax	-$78M	$18M	$24M	-$37M	$66M	-$30M	$190M	$118M
Tax Expense	-$109M	$94M	$13M	-$28M	$10M	-$1M	$132M	$38M
Net Income	-$24M	-$69M	-$14M	-$29M	$33M	-$51M	$12M	$49M
Net Margin	-1.8%	-5.0%	-1.1%	-2.3%	2.4%	-3.7%	0.9%	3.4%
EPS (Diluted)	$-0.05	$-0.16	$-0.03	$-0.06	$1.30	$-2.00	$0.48	$0.10
EBITDA	$187M	$279M	$235M	$234M	$283M	$235M	$297M	$283M
Shares Outstanding	501M	426M	501M	501M	25M	25M	25M	501M

BNPJY OTC