Rp3,300.00 ($0.18)

+0.00 (+0.00%)

Weekly Expected Move ±3.7%

Rp3057 Rp3178 Rp3300 Rp3422 Rp3543

JKT · Real Estate · Real Estate - Development · Tech Score Strong Sell · Power 33 · Rp18.67T mcap · 564M float · 0.463% daily turnover

Revenue

$2.39T +9.2% ▲

4Y CAGR: +1075.5%

Gross Profit

$1.53T +26.2% ▲

4Y CAGR: +1153.5%

Operating Income

$1.32T +23.3% ▲

4Y CAGR: +1914.0%

Net Income

$1.36T +47.5% ▲

4Y CAGR: +1059.6%

EPS (Diluted)

$241.45 +48.0% ▲

4Y CAGR: +1060.8%

EBITDA

$1.55T +44.5% ▲

4Y CAGR: +1374.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$125M	$574M	$2.0B	$2.19T	$2.39T
YoY Growth	+0.0%	+358.7%	+240.3%	+111953.0%	+9.2%
Cost of Revenue	$63M	$177M	$967M	$979.9B	$863.2B
Gross Profit	$62M	$397M	$987M	$1.21T	$1.53T
Gross Margin	49.4%	69.2%	50.5%	55.2%	63.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$27M	$26M	$82M	$0	$0
Operating Expenses	$54M	$142M	$226M	$0	$208.6B
Operating Income	$8M	$255M	$761M	$1.07T	$1.32T
Operating Margin	6.4%	44.4%	39.0%	48.8%	55.1%
Interest Expense	$4M	$26M	$64M	$0	$25.6B
Income Before Tax	$29M	$258M	$826M	$1.11T	$1.52T
Tax Expense	$499	$6K	$22M	$14.0B	$49.1B
Net Income	$75M	$276M	$579M	$924.8B	$1.36T
Net Margin	60.3%	48.1%	29.6%	42.2%	57.1%
EPS (Diluted)	$0.01	$0.05	$0.10	$163.13	$241.45
EBITDA	$33M	$291M	$896M	$1.07T	$1.55T
Shares Outstanding	5.67B	5.67B	5.67B	5.67B	5.65B

Line Item	FY2024 Q2	FY2024 Q3	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$463.0B	$597.7B	$426.3B	$769.1B	$1.07T	$165.9B	$720.9B	$1.42T
Cost of Revenue	$199.1B	$245.9B	$188.1B	$281.7B	$234.5B	$154.0B	$130.3B	$227.3B
Gross Profit	$263.8B	$351.8B	$238.2B	$487.4B	$832.9B	$11.9B	$590.5B	$1.19T
Gross Margin	57.0%	58.9%	55.9%	63.4%	78.1%	7.2%	81.9%	84.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$24.8B	$0	$27.0B	$23.8B	$0	$0	$0	$24.7B
Operating Expenses	$43.9B	$0	$74.8B	$77.7B	$44.5B	$54.6B	$58.6B	$51.7B
Operating Income	$220.0B	$313.2B	$163.5B	$409.7B	$786.9B	-$42.7B	$531.9B	$1.14T
Operating Margin	47.5%	52.4%	38.3%	53.3%	73.8%	-25.7%	73.8%	80.3%
Interest Expense	$7.7B	$0	$8.0B	$5.1B	$0	$6.5B	$4.3B	$5.3B
Income Before Tax	$233.3B	$331.4B	$166.6B	$421.1B	$827.0B	$101.7B	$546.2B	$1.15T
Tax Expense	$5.8B	$4.2B	$343M	$221M	$148M	$48.4B	$0	$0
Net Income	$193.6B	$216.5B	$129.9B	$387.1B	$794.5B	$52.7B	$541.4B	$1.14T
Net Margin	41.8%	36.2%	30.5%	50.3%	74.5%	31.8%	75.1%	80.5%
EPS (Diluted)	$34.14	$38.19	$22.92	$68.28	$140.16	$9.30	$95.58	$201.76
EBITDA	$241.6B	$314.3B	$176.0B	$427.1B	$788.3B	$111.0B	$552.4B	$1.15T
Shares Outstanding	5.67B	5.67B	5.67B	5.67B	5.67B	5.67B	5.66B	5.66B

CBDK.JK JKT