Bayan Resources Tbk PT
F:BNB
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Bayan Resources Tbk PT
Income Statement
Bayan Resources Tbk PT
| Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
21
|
7
|
0
|
0
|
32
|
8
|
16
|
24
|
31
|
0
|
0
|
0
|
28
|
18
|
30
|
41
|
43
|
41
|
37
|
32
|
26
|
18
|
11
|
5
|
3
|
4
|
5
|
7
|
9
|
14
|
21
|
27
|
31
|
31
|
44
|
37
|
16
|
0
|
19
|
0
|
0
|
0
|
2
|
2
|
4
|
10
|
9
|
14
|
15
|
13
|
0
|
0
|
|
| Revenue |
295
N/A
|
461
+56%
|
507
+10%
|
574
+13%
|
646
+13%
|
686
+6%
|
744
+8%
|
805
+8%
|
821
+2%
|
873
+6%
|
962
+10%
|
1 118
+16%
|
1 282
+15%
|
1 359
+6%
|
1 509
+11%
|
1 553
+3%
|
1 567
+1%
|
1 529
-2%
|
1 423
-7%
|
1 349
-5%
|
1 261
-7%
|
1 190
-6%
|
1 148
-4%
|
1 062
-7%
|
972
-8%
|
955
-2%
|
828
-13%
|
703
-15%
|
624
-11%
|
508
-19%
|
465
-8%
|
460
-1%
|
457
-1%
|
520
+14%
|
555
+7%
|
649
+17%
|
757
+17%
|
896
+18%
|
1 067
+19%
|
1 288
+21%
|
1 481
+15%
|
1 592
+7%
|
1 677
+5%
|
1 634
-3%
|
1 698
+4%
|
1 576
-7%
|
1 392
-12%
|
1 352
-3%
|
1 229
-9%
|
1 253
+2%
|
1 395
+11%
|
1 570
+13%
|
1 723
+10%
|
2 141
+24%
|
2 852
+33%
|
3 135
+10%
|
3 834
+22%
|
4 451
+16%
|
4 704
+6%
|
4 969
+6%
|
4 738
-5%
|
4 113
-13%
|
3 581
-13%
|
3 301
-8%
|
3 076
-7%
|
3 294
+7%
|
3 446
+5%
|
3 567
+4%
|
3 534
-1%
|
3 417
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(240)
|
(366)
|
(410)
|
(465)
|
(523)
|
(566)
|
(635)
|
(685)
|
(694)
|
(705)
|
(737)
|
(809)
|
(902)
|
(962)
|
(1 070)
|
(1 146)
|
(1 196)
|
(1 211)
|
(1 164)
|
(1 222)
|
(1 159)
|
(1 125)
|
(984)
|
(913)
|
(844)
|
(804)
|
(731)
|
(627)
|
(541)
|
(433)
|
(342)
|
(317)
|
(307)
|
(322)
|
(345)
|
(365)
|
(398)
|
(442)
|
(514)
|
(626)
|
(684)
|
(757)
|
(830)
|
(839)
|
(959)
|
(948)
|
(902)
|
(926)
|
(897)
|
(899)
|
(932)
|
(914)
|
(859)
|
(902)
|
(1 106)
|
(975)
|
(1 074)
|
(1 206)
|
(1 544)
|
(1 758)
|
(1 964)
|
(2 049)
|
(1 917)
|
(1 917)
|
(1 893)
|
(2 039)
|
(2 113)
|
(2 231)
|
(2 257)
|
(2 225)
|
|
| Gross Profit |
54
N/A
|
95
+74%
|
98
+3%
|
109
+11%
|
124
+14%
|
120
-3%
|
109
-9%
|
120
+10%
|
127
+6%
|
168
+32%
|
225
+34%
|
309
+37%
|
379
+23%
|
397
+5%
|
439
+11%
|
407
-7%
|
372
-9%
|
318
-15%
|
259
-19%
|
127
-51%
|
102
-20%
|
65
-36%
|
163
+152%
|
149
-9%
|
128
-14%
|
151
+18%
|
97
-36%
|
75
-22%
|
83
+10%
|
75
-10%
|
123
+64%
|
143
+16%
|
150
+5%
|
198
+31%
|
210
+7%
|
284
+35%
|
359
+27%
|
454
+27%
|
554
+22%
|
662
+20%
|
797
+20%
|
835
+5%
|
847
+1%
|
795
-6%
|
739
-7%
|
628
-15%
|
489
-22%
|
426
-13%
|
332
-22%
|
354
+6%
|
463
+31%
|
656
+42%
|
864
+32%
|
1 239
+43%
|
1 746
+41%
|
2 160
+24%
|
2 760
+28%
|
3 245
+18%
|
3 160
-3%
|
3 211
+2%
|
2 773
-14%
|
2 064
-26%
|
1 664
-19%
|
1 384
-17%
|
1 183
-15%
|
1 255
+6%
|
1 333
+6%
|
1 336
+0%
|
1 277
-4%
|
1 191
-7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(49)
|
(77)
|
(77)
|
(78)
|
(85)
|
(77)
|
(74)
|
(71)
|
(74)
|
(75)
|
(81)
|
(87)
|
(92)
|
(103)
|
(173)
|
(163)
|
(169)
|
(163)
|
(139)
|
(134)
|
(131)
|
(129)
|
(113)
|
(109)
|
(103)
|
(105)
|
(220)
|
(259)
|
(105)
|
(252)
|
(96)
|
(157)
|
(97)
|
(109)
|
(91)
|
(144)
|
(99)
|
(96)
|
(106)
|
(119)
|
(134)
|
(145)
|
(152)
|
(163)
|
(188)
|
(192)
|
(173)
|
(169)
|
(153)
|
(157)
|
(178)
|
(17)
|
(21)
|
(38)
|
(68)
|
(242)
|
(285)
|
(295)
|
(218)
|
(197)
|
(175)
|
(115)
|
(57)
|
(37)
|
(20)
|
(21)
|
(120)
|
(118)
|
(112)
|
(109)
|
|
| Selling, General & Administrative |
(49)
|
(77)
|
(77)
|
(78)
|
(85)
|
(77)
|
(74)
|
(71)
|
(74)
|
(75)
|
(81)
|
(87)
|
(92)
|
(103)
|
(173)
|
(191)
|
(197)
|
(192)
|
(138)
|
(133)
|
(131)
|
(128)
|
(113)
|
(108)
|
(102)
|
(104)
|
(105)
|
(102)
|
(104)
|
(96)
|
(95)
|
(101)
|
(96)
|
(108)
|
(90)
|
(97)
|
(99)
|
(95)
|
(106)
|
(118)
|
(133)
|
(145)
|
(152)
|
(163)
|
(188)
|
(192)
|
(172)
|
(168)
|
(152)
|
(155)
|
(175)
|
(180)
|
(185)
|
(202)
|
(67)
|
(241)
|
(284)
|
(294)
|
(217)
|
(196)
|
(174)
|
(121)
|
(55)
|
(35)
|
(18)
|
(19)
|
(118)
|
(117)
|
(110)
|
(107)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
(156)
|
0
|
(156)
|
0
|
(55)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
166
|
166
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
5
N/A
|
18
+244%
|
21
+17%
|
30
+45%
|
39
+28%
|
43
+10%
|
35
-18%
|
50
+41%
|
53
+8%
|
93
+74%
|
144
+55%
|
222
+54%
|
287
+30%
|
294
+2%
|
266
-10%
|
244
-8%
|
203
-17%
|
154
-24%
|
120
-22%
|
(7)
N/A
|
(29)
-326%
|
(64)
-118%
|
50
N/A
|
40
-21%
|
25
-37%
|
45
+80%
|
(123)
N/A
|
(183)
-50%
|
(22)
+88%
|
(177)
-713%
|
27
N/A
|
(14)
N/A
|
53
N/A
|
88
+66%
|
119
+35%
|
140
+17%
|
260
+86%
|
359
+38%
|
447
+25%
|
543
+21%
|
664
+22%
|
690
+4%
|
695
+1%
|
632
-9%
|
551
-13%
|
436
-21%
|
317
-27%
|
257
-19%
|
179
-30%
|
197
+10%
|
285
+45%
|
639
+124%
|
843
+32%
|
1 201
+43%
|
1 678
+40%
|
1 918
+14%
|
2 474
+29%
|
2 950
+19%
|
2 942
0%
|
3 013
+2%
|
2 598
-14%
|
1 949
-25%
|
1 607
-18%
|
1 347
-16%
|
1 163
-14%
|
1 233
+6%
|
1 213
-2%
|
1 217
+0%
|
1 165
-4%
|
1 083
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(12)
|
(20)
|
(15)
|
(23)
|
(23)
|
(14)
|
(18)
|
(17)
|
(20)
|
(18)
|
(22)
|
(31)
|
(24)
|
34
|
(28)
|
(25)
|
(18)
|
(32)
|
(34)
|
(33)
|
(76)
|
(74)
|
(67)
|
(68)
|
(42)
|
(31)
|
(53)
|
(46)
|
(48)
|
(39)
|
(35)
|
(37)
|
(34)
|
(44)
|
(40)
|
(36)
|
(31)
|
(27)
|
(17)
|
(11)
|
(5)
|
0
|
1
|
3
|
2
|
(5)
|
(5)
|
(12)
|
(20)
|
(27)
|
(34)
|
(49)
|
(43)
|
(23)
|
(13)
|
5
|
7
|
(4)
|
10
|
23
|
21
|
21
|
(6)
|
(13)
|
(3)
|
(7)
|
1
|
14
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
(43)
|
(43)
|
(44)
|
(43)
|
0
|
(156)
|
0
|
(55)
|
0
|
(101)
|
(101)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
7
|
7
|
11
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(9)
|
(12)
|
(3)
|
(8)
|
25
|
29
|
6
|
(9)
|
(9)
|
(13)
|
8
|
(2)
|
(2)
|
3
|
(3)
|
(4)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
(10)
|
(12)
|
0
|
(1)
|
2
|
5
|
(0)
|
(5)
|
(3)
|
(4)
|
2
|
6
|
4
|
5
|
0
|
(5)
|
(5)
|
(5)
|
3
|
2
|
2
|
2
|
(28)
|
(21)
|
(21)
|
(28)
|
1
|
(3)
|
(9)
|
(0)
|
4
|
(9)
|
1
|
(3)
|
0
|
(4)
|
(4)
|
2
|
|
| Pre-Tax Income |
5
N/A
|
11
+153%
|
10
-10%
|
21
+107%
|
23
+8%
|
27
+15%
|
18
-31%
|
29
+59%
|
34
+15%
|
69
+104%
|
119
+72%
|
191
+60%
|
245
+29%
|
268
+9%
|
291
+9%
|
242
-17%
|
208
-14%
|
142
-31%
|
79
-45%
|
(50)
N/A
|
(75)
-52%
|
(133)
-76%
|
(68)
+49%
|
(70)
-3%
|
(78)
-11%
|
(38)
+51%
|
(200)
-427%
|
(237)
-18%
|
(225)
+5%
|
(225)
+0%
|
(68)
+70%
|
(49)
+28%
|
(95)
-93%
|
(59)
+37%
|
30
N/A
|
99
+235%
|
226
+129%
|
333
+47%
|
420
+26%
|
521
+24%
|
650
+25%
|
681
+5%
|
697
+2%
|
639
-8%
|
558
-13%
|
444
-20%
|
312
-30%
|
247
-21%
|
161
-35%
|
172
+7%
|
427
+148%
|
606
+42%
|
795
+31%
|
1 160
+46%
|
1 628
+40%
|
1 884
+16%
|
2 459
+31%
|
2 935
+19%
|
2 945
+0%
|
3 035
+3%
|
2 627
-13%
|
1 971
-25%
|
1 633
-17%
|
1 334
-18%
|
1 152
-14%
|
1 227
+7%
|
1 206
-2%
|
1 214
+1%
|
1 175
-3%
|
1 085
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(3)
|
(6)
|
(10)
|
(8)
|
(9)
|
(3)
|
(9)
|
(12)
|
(16)
|
(33)
|
(46)
|
(65)
|
(72)
|
(78)
|
(67)
|
(56)
|
(37)
|
(24)
|
5
|
15
|
20
|
12
|
(1)
|
0
|
(12)
|
11
|
31
|
33
|
34
|
(14)
|
(15)
|
(12)
|
(22)
|
(11)
|
(24)
|
(42)
|
(60)
|
(82)
|
(111)
|
(153)
|
(162)
|
(172)
|
(156)
|
(134)
|
(108)
|
(77)
|
(59)
|
(38)
|
(39)
|
(82)
|
(125)
|
(167)
|
(253)
|
(362)
|
(415)
|
(544)
|
(642)
|
(644)
|
(665)
|
(570)
|
(425)
|
(353)
|
(285)
|
(248)
|
(264)
|
(262)
|
(265)
|
(263)
|
(243)
|
|
| Income from Continuing Operations |
4
|
8
|
4
|
12
|
15
|
18
|
15
|
20
|
22
|
53
|
86
|
145
|
180
|
196
|
214
|
175
|
151
|
106
|
55
|
(45)
|
(61)
|
(113)
|
(55)
|
(71)
|
(78)
|
(50)
|
(189)
|
(206)
|
(192)
|
(191)
|
(82)
|
(64)
|
(106)
|
(82)
|
18
|
75
|
184
|
273
|
338
|
410
|
497
|
518
|
524
|
484
|
423
|
335
|
234
|
187
|
123
|
133
|
344
|
482
|
628
|
906
|
1 266
|
1 469
|
1 915
|
2 293
|
2 302
|
2 370
|
2 056
|
1 545
|
1 280
|
1 048
|
904
|
963
|
943
|
949
|
913
|
842
|
|
| Income to Minority Interest |
0
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(1)
|
(0)
|
2
|
6
|
6
|
6
|
19
|
20
|
18
|
17
|
51
|
50
|
48
|
49
|
17
|
17
|
37
|
36
|
11
|
7
|
(17)
|
(21)
|
(18)
|
(21)
|
(27)
|
(26)
|
(24)
|
(21)
|
(16)
|
(13)
|
(11)
|
(13)
|
(9)
|
(11)
|
(16)
|
(23)
|
(31)
|
(36)
|
(53)
|
(53)
|
(68)
|
(104)
|
(123)
|
(141)
|
(124)
|
(84)
|
(41)
|
(18)
|
(13)
|
(14)
|
(21)
|
(19)
|
(18)
|
(18)
|
|
| Net Income (Common) |
5
N/A
|
8
+71%
|
2
-71%
|
11
+382%
|
12
+12%
|
15
+29%
|
13
-15%
|
18
+34%
|
20
+12%
|
49
+151%
|
82
+65%
|
140
+72%
|
175
+25%
|
192
+9%
|
209
+9%
|
169
-19%
|
150
-11%
|
106
-30%
|
57
-46%
|
(39)
N/A
|
(55)
-43%
|
(106)
-92%
|
(36)
+66%
|
(52)
-43%
|
(60)
-16%
|
(33)
+46%
|
(138)
-323%
|
(156)
-13%
|
(144)
+8%
|
(142)
+1%
|
(64)
+55%
|
(47)
+27%
|
(69)
-47%
|
(46)
+33%
|
29
N/A
|
83
+187%
|
168
+103%
|
253
+51%
|
320
+26%
|
389
+22%
|
470
+21%
|
492
+5%
|
500
+2%
|
463
-8%
|
407
-12%
|
322
-21%
|
223
-31%
|
175
-22%
|
114
-35%
|
122
+7%
|
329
+169%
|
459
+40%
|
597
+30%
|
871
+46%
|
1 213
+39%
|
1 415
+17%
|
1 846
+30%
|
2 190
+19%
|
2 178
-1%
|
2 229
+2%
|
1 932
-13%
|
1 462
-24%
|
1 239
-15%
|
1 030
-17%
|
891
-13%
|
949
+6%
|
923
-3%
|
930
+1%
|
895
-4%
|
824
-8%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.04
+100%
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.04
-33%
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
0.01
N/A
|
0.02
+100%
|
0.05
+150%
|
0.08
+60%
|
0.1
+25%
|
0.12
+20%
|
0.14
+17%
|
0.14
N/A
|
0.15
+7%
|
0.13
-13%
|
0.12
-8%
|
0.1
-17%
|
0.07
-30%
|
0.05
-29%
|
0.03
-40%
|
0.04
+33%
|
0
N/A
|
0.14
N/A
|
0.18
+29%
|
0.26
+44%
|
0.04
-85%
|
0.42
+950%
|
0.55
+31%
|
0.06
-89%
|
0.07
+17%
|
0.06
-14%
|
0.06
N/A
|
0.04
-33%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
|