G
Global Digital Niaga Tbk PT
IDX:BELI
Global Digital Niaga Tbk PT
IDX:BELI
Price:
404
IDR
-1.94%
Market Closed
Market Cap:
Rp54.5T
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
G
|
Global Digital Niaga Tbk PT
IDX:BELI
|
ID |
|
SATS Ltd
SGX:S58
|
SG |
|
Kintor Pharmaceutical Ltd
HKEX:9939
|
CN |
|
Shinyoung Securities Co Ltd
KRX:001725
|
KR |
|
Ecomiam SA
PAR:ALECO
|
FR |
|
Indah Kiat Pulp & Paper Tbk PT
OTC:PIKQF
|
ID |
|
S
|
Sungei Bagan Rubber Company Malaya Bhd
KLSE:SBAGAN
|
MY |
|
Brasilagro Companhia Brasileira de Propriedades Agricolas
BOVESPA:AGRO3
|
BR |
|
O
|
Ozata Denizcilik Sanayi ve Ticaret AS
IST:OZATD.E
|
TR |
Income Statement
Earnings Waterfall
Global Digital Niaga Tbk PT
Global Digital Niaga Tbk PT
Income Statement
Global Digital Niaga Tbk PT
Global Digital Niaga Tbk PT
Currency: IDR
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
74 208
|
105 297
|
134 998
|
115 928
|
138 551
|
160 880
|
220 327
|
250 209
|
248 179
|
0
|
0
|
0
|
|
| Revenue |
19 098 756
N/A
|
23 044 663
+21%
|
26 731 475
+16%
|
14 717 896
-45%
|
14 811 340
+1%
|
14 794 578
0%
|
15 387 077
+4%
|
16 715 576
+9%
|
17 486 213
+5%
|
18 459 000
+6%
|
19 823 344
+7%
|
22 361 030
+13%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(17 299 531)
|
(20 631 885)
|
(23 776 261)
|
(12 315 698)
|
(12 243 399)
|
(12 036 964)
|
(12 378 237)
|
(13 416 973)
|
(14 056 088)
|
(14 933 955)
|
(16 185 936)
|
(18 451 279)
|
|
| Gross Profit |
1 799 225
N/A
|
2 412 778
+34%
|
2 955 214
+22%
|
2 402 198
-19%
|
2 567 941
+7%
|
2 757 614
+7%
|
3 008 840
+9%
|
3 298 603
+10%
|
3 430 125
+4%
|
3 525 045
+3%
|
3 637 408
+3%
|
3 909 751
+7%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(7 684 119)
|
(9 127 513)
|
(10 545 858)
|
(5 987 017)
|
(5 899 873)
|
(5 789 814)
|
(5 751 473)
|
(5 659 809)
|
(5 749 439)
|
(5 872 087)
|
(5 934 000)
|
(5 924 072)
|
|
| Selling, General & Administrative |
(7 185 319)
|
(8 522 066)
|
(9 866 113)
|
(5 542 406)
|
(5 462 223)
|
(5 350 231)
|
(5 333 644)
|
(5 237 496)
|
(5 293 639)
|
(5 380 525)
|
(5 372 558)
|
(5 396 204)
|
|
| Depreciation & Amortization |
(543 191)
|
(656 761)
|
(769 751)
|
(446 453)
|
(447 111)
|
(443 277)
|
(450 465)
|
(488 297)
|
(513 011)
|
(541 372)
|
(562 472)
|
(557 442)
|
|
| Other Operating Expenses |
44 391
|
51 314
|
90 006
|
1 842
|
9 461
|
3 694
|
32 636
|
65 984
|
57 211
|
49 810
|
1 030
|
29 574
|
|
| Operating Income |
(5 884 894)
N/A
|
(6 714 735)
-14%
|
(7 590 644)
-13%
|
(3 584 819)
+53%
|
(3 331 932)
+7%
|
(3 032 200)
+9%
|
(2 742 633)
+10%
|
(2 361 206)
+14%
|
(2 319 314)
+2%
|
(2 347 042)
-1%
|
(2 296 592)
+2%
|
(2 014 321)
+12%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(201 605)
|
(223 796)
|
(242 707)
|
(68 526)
|
(98 194)
|
(9 302)
|
(70 212)
|
(89 392)
|
(91 007)
|
(198 116)
|
(164 759)
|
(171 002)
|
|
| Total Other Income |
(25 028)
|
(30 903)
|
(32 334)
|
(15 856)
|
(13 836)
|
(10 492)
|
(12 714)
|
(11 618)
|
(11 927)
|
(12 097)
|
(12 004)
|
(15 616)
|
|
| Pre-Tax Income |
(6 111 527)
N/A
|
(6 969 434)
-14%
|
(7 865 685)
-13%
|
(3 669 201)
+53%
|
(3 443 962)
+6%
|
(3 051 994)
+11%
|
(2 825 559)
+7%
|
(2 462 216)
+13%
|
(2 422 248)
+2%
|
(2 557 255)
-6%
|
(2 473 355)
+3%
|
(2 200 939)
+11%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(308 377)
|
(327 173)
|
(320 379)
|
(12 061)
|
(49 760)
|
(53 536)
|
(70 245)
|
(68 499)
|
(53 912)
|
(55 738)
|
(52 944)
|
(100 943)
|
|
| Income from Continuing Operations |
(6 419 904)
|
(7 296 607)
|
(8 186 064)
|
(3 681 262)
|
(3 493 722)
|
(3 105 530)
|
(2 895 804)
|
(2 530 715)
|
(2 476 160)
|
(2 612 993)
|
(2 526 299)
|
(2 301 882)
|
|
| Income to Minority Interest |
38 503
|
46 879
|
58 647
|
39 547
|
38 895
|
11 520
|
5 931
|
(664)
|
(2 076)
|
28 041
|
24 998
|
22 998
|
|
| Net Income (Common) |
(6 381 401)
N/A
|
(7 249 728)
-14%
|
(8 127 417)
-12%
|
(3 641 715)
+55%
|
(3 454 827)
+5%
|
(3 094 010)
+10%
|
(2 889 873)
+7%
|
(2 531 379)
+12%
|
(2 478 236)
+2%
|
(2 584 952)
-4%
|
(2 501 301)
+3%
|
(2 278 884)
+9%
|
|
| EPS (Diluted) |
-61.56
N/A
|
-54.37
+12%
|
-68.58
-26%
|
-30.68
+55%
|
-28.41
+7%
|
-25.11
+12%
|
-23.45
+7%
|
-20.37
+13%
|
-18.91
+7%
|
-19.31
-2%
|
-18.68
+3%
|
-17.09
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
