Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Global Mediacom Tbk PT banner

Global Mediacom Tbk PT
IDX:BMTR

Watchlist Manager
Global Mediacom Tbk PT Logo
Global Mediacom Tbk PT
IDX:BMTR
Watchlist
Price: 145 IDR 0.69% Market Closed
Market Cap: Rp2.4T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-26%
5Y
-20%
10Y
-10%
Operating Income
+
3Y
-55%
5Y
-51%
10Y
-28%
Net Income
+
3Y
-59%
5Y
-58%
10Y
-

Earnings Waterfall
Global Mediacom Tbk PT

Income Statement
Global Mediacom Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 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
79 022
17 104
31 271
33 396
36 834
76 204
116 447
147 046
177 900
187 985
194 959
192 671
194 865
206 336
213 404
226 731
231 851
252 447
312 231
345 747
419 190
446 514
515 207
541 133
600 711
639 159
559 601
519 400
409 532
363 933
341 843
342 062
337 935
319 143
332 388
369 719
404 314
415 609
372 916
0
0
0
0
0
0
0
0
0
0
0
0
103 168
232 766
297 982
430 202
437 950
402 798
507 407
461 264
477 399
515 594
480 815
614 774
658 283
667 924
745 030
722 841
764 238
830 612
873 419
789 313
723 644
787 012
699 557
760 535
862 615
718 221
703 084
667 870
583 857
633 009
553 605
536 733
563 941
600 957
722 774
651 344
662 592
656 582
671 322
730 896
708 793
0
0
Revenue
1 648 785
N/A
1 643 952
0%
1 660 939
+1%
1 685 839
+1%
1 798 792
+7%
946 359
-47%
788 215
-17%
1 165 363
+48%
1 570 843
+35%
1 539 753
-2%
1 633 652
+6%
1 727 223
+6%
1 845 474
+7%
1 997 951
+8%
2 121 430
+6%
2 289 622
+8%
2 276 788
-1%
2 305 098
+1%
2 461 667
+7%
2 770 253
+13%
3 065 391
+11%
3 303 992
+8%
3 752 539
+14%
4 174 259
+11%
4 583 592
+10%
4 829 161
+5%
5 174 267
+7%
5 316 882
+3%
5 384 640
+1%
5 517 012
+2%
5 238 953
-5%
4 997 620
-5%
5 034 905
+1%
5 209 141
+3%
5 576 591
+7%
6 027 235
+8%
6 326 514
+5%
6 548 142
+4%
6 599 021
+1%
6 807 599
+3%
7 162 935
+5%
7 446 768
+4%
8 058 233
+8%
8 255 405
+2%
8 925 419
+8%
9 246 947
+4%
9 591 117
+4%
9 969 697
+4%
10 019 977
+1%
10 273 654
+3%
10 477 990
+2%
10 702 780
+2%
10 657 152
0%
10 880 506
+2%
10 906 576
+0%
10 854 428
0%
10 581 319
-3%
10 415 521
-2%
10 603 157
+2%
10 738 219
+1%
10 459 641
-3%
10 613 766
+1%
10 642 824
+0%
10 524 683
-1%
10 829 450
+3%
10 995 324
+2%
11 013 892
+0%
11 325 852
+3%
11 695 216
+3%
12 029 091
+3%
12 377 395
+3%
12 680 990
+2%
12 936 503
+2%
12 940 518
+0%
12 437 752
-4%
12 232 176
-2%
12 064 088
-1%
12 430 469
+3%
13 444 672
+8%
13 575 389
+1%
13 976 648
+3%
14 099 249
+1%
13 661 563
-3%
13 200 792
-3%
12 233 495
-7%
12 024 020
-2%
11 213 621
-7%
10 623 133
-5%
10 163 157
-4%
9 862 038
-3%
9 733 617
-1%
9 691 344
0%
10 059 317
+4%
9 978 510
-1%
9 687 678
-3%
9 809 732
+1%
Gross Profit
Cost of Revenue
(755 109)
(677 615)
(632 964)
(652 854)
(695 642)
(364 937)
(375 438)
(536 853)
(683 557)
(666 486)
(728 758)
(847 641)
(1 033 256)
(1 125 419)
(1 155 663)
(1 230 710)
(1 283 342)
(1 297 685)
(1 324 157)
(1 391 228)
(1 441 886)
(1 477 407)
(1 603 001)
(1 777 507)
(1 943 877)
(2 078 073)
(2 644 656)
(2 532 861)
(2 846 923)
(3 068 236)
(2 741 105)
(2 979 879)
(2 612 963)
(2 579 535)
(2 757 251)
(2 999 775)
(3 161 505)
(3 801 377)
(3 782 010)
(3 818 238)
(3 919 690)
(4 474 197)
(4 905 787)
(4 984 902)
(4 800 472)
(5 029 396)
(5 062 934)
(5 383 732)
(5 500 181)
(5 746 613)
(5 980 895)
(6 217 330)
(6 157 361)
(6 345 705)
(6 479 498)
(6 483 892)
(6 554 623)
(6 364 070)
(6 429 760)
(6 427 854)
(6 280 925)
(6 241 799)
(6 141 958)
(5 650 488)
(5 611 010)
(5 583 495)
(5 552 887)
(5 897 795)
(6 121 801)
(6 273 419)
(6 493 727)
(6 759 442)
(6 690 042)
(6 583 945)
(6 296 720)
(6 158 307)
(6 185 336)
(6 407 324)
(7 029 373)
(7 175 721)
(7 393 357)
(7 412 378)
(7 104 424)
(6 890 373)
(6 414 757)
(6 312 917)
(6 294 270)
(6 163 724)
(6 175 305)
(5 891 988)
(5 809 187)
(5 879 095)
(6 019 583)
(6 294 891)
(5 980 813)
(5 971 758)
Gross Profit
893 676
N/A
966 337
+8%
1 027 975
+6%
1 032 985
+0%
1 103 150
+7%
581 422
-47%
412 777
-29%
628 510
+52%
887 286
+41%
863 538
-3%
902 315
+4%
879 582
-3%
812 218
-8%
872 532
+7%
965 767
+11%
1 058 912
+10%
993 446
-6%
1 007 413
+1%
1 137 510
+13%
1 379 025
+21%
1 623 505
+18%
1 826 585
+13%
2 149 538
+18%
2 396 752
+12%
2 639 715
+10%
2 751 088
+4%
2 529 611
-8%
2 784 021
+10%
2 537 717
-9%
2 448 776
-4%
2 497 848
+2%
2 017 741
-19%
2 421 942
+20%
2 629 606
+9%
2 819 340
+7%
3 027 460
+7%
3 165 009
+5%
2 746 765
-13%
2 817 011
+3%
2 989 361
+6%
3 243 245
+8%
2 972 571
-8%
3 152 446
+6%
3 270 503
+4%
4 124 947
+26%
4 217 551
+2%
4 528 183
+7%
4 585 965
+1%
4 519 796
-1%
4 527 041
+0%
4 497 095
-1%
4 485 450
0%
4 499 791
+0%
4 534 801
+1%
4 427 078
-2%
4 370 536
-1%
4 026 696
-8%
4 051 451
+1%
4 173 397
+3%
4 310 365
+3%
4 178 716
-3%
4 371 967
+5%
4 500 866
+3%
4 874 195
+8%
5 218 440
+7%
5 411 829
+4%
5 461 005
+1%
5 428 057
-1%
5 573 415
+3%
5 755 672
+3%
5 883 668
+2%
5 921 548
+1%
6 246 461
+5%
6 356 573
+2%
6 141 032
-3%
6 073 869
-1%
5 878 752
-3%
6 023 145
+2%
6 415 299
+7%
6 399 668
0%
6 583 291
+3%
6 686 871
+2%
6 557 139
-2%
6 310 419
-4%
5 818 738
-8%
5 711 103
-2%
4 919 351
-14%
4 459 409
-9%
3 987 852
-11%
3 970 050
0%
3 924 430
-1%
3 812 249
-3%
4 039 734
+6%
3 683 619
-9%
3 706 865
+1%
3 837 974
+4%
Operating Income
Operating Expenses
(826 046)
(829 014)
(932 112)
(958 614)
(959 585)
(447 037)
(386 860)
(565 642)
(866 375)
(851 043)
(901 921)
(982 533)
(906 614)
(925 281)
(975 122)
(1 036 313)
(873 526)
(878 738)
(943 818)
(938 157)
(1 071 565)
(1 148 230)
(1 319 150)
(1 504 772)
(1 658 520)
(1 791 397)
(1 602 869)
(2 081 277)
(1 964 977)
(1 864 678)
(1 903 194)
(1 306 633)
(1 809 031)
(1 867 575)
(1 924 395)
(1 982 075)
(1 781 422)
(1 256 682)
(1 208 094)
(1 119 441)
(1 313 179)
(910 824)
(958 470)
(1 030 763)
(1 470 760)
(1 640 573)
(1 713 929)
(2 150 929)
(1 687 928)
(1 718 158)
(1 753 476)
(1 417 949)
(2 085 070)
(2 148 267)
(2 161 107)
(2 185 561)
(2 220 837)
(2 293 653)
(2 181 806)
(2 245 898)
(2 498 151)
(2 497 054)
(2 726 588)
(2 952 314)
(2 498 499)
(2 577 690)
(2 589 859)
(2 385 578)
(2 516 750)
(2 487 591)
(2 518 509)
(2 436 645)
(2 786 603)
(2 798 297)
(2 744 950)
(2 839 521)
(2 609 824)
(3 124 123)
(3 259 744)
(2 866 605)
(2 697 474)
(2 804 157)
(2 802 207)
(2 807 194)
(2 534 460)
(2 475 137)
(2 372 130)
(2 417 646)
(2 425 012)
(2 406 162)
(2 344 902)
(2 297 368)
(2 299 985)
(2 257 235)
(2 307 728)
(2 263 752)
Selling, General & Administrative
0
0
0
(87 289)
(174 889)
(214 383)
(218 420)
(331 512)
(424 626)
(365 648)
(359 138)
(314 563)
(398 516)
0
0
0
(462 185)
(152 306)
(371 499)
(612 841)
(720 723)
(783 523)
(909 034)
(1 081 605)
(1 207 950)
(1 299 313)
(1 101 496)
(1 458 841)
(1 403 817)
(1 343 169)
(1 444 349)
(947 203)
(1 291 835)
(1 307 705)
(1 320 805)
(1 325 727)
(1 179 245)
(943 740)
(1 038 832)
(1 110 960)
(1 313 179)
(950 634)
(1 012 690)
(1 084 009)
(1 363 371)
(1 500 467)
(1 560 089)
(1 582 821)
(1 456 738)
(1 471 485)
(1 451 940)
(1 488 088)
(1 534 150)
(1 570 631)
(1 606 750)
(1 585 479)
(1 929 048)
(1 925 170)
(1 958 934)
(1 900 253)
(1 952 085)
(2 050 416)
(1 996 950)
(2 061 769)
(2 102 080)
(2 035 759)
(2 068 698)
(2 035 325)
(2 064 487)
(2 011 107)
(2 056 562)
(2 050 002)
(2 226 780)
(2 239 632)
(2 183 452)
(2 273 077)
(2 264 014)
(2 282 630)
(2 338 197)
(2 308 355)
(2 269 890)
(2 330 565)
(2 337 469)
(2 292 741)
(2 044 137)
(2 008 515)
(1 868 541)
(1 939 838)
(1 931 098)
(1 897 769)
(1 865 512)
(1 838 356)
(1 843 782)
(1 813 970)
(1 857 778)
(1 811 161)
Depreciation & Amortization
0
0
0
(25 038)
(51 457)
(59 197)
(29 926)
(51 120)
(142 421)
(171 383)
(238 715)
(307 116)
(275 239)
0
0
0
(258 701)
(82 039)
(189 965)
(263 289)
(350 842)
(364 707)
(410 116)
(423 167)
(450 570)
(492 084)
(501 373)
(622 436)
(561 160)
(521 509)
(458 845)
(359 430)
(517 196)
(559 870)
(603 590)
(656 348)
(602 177)
0
0
0
0
0
0
0
(116 271)
(28 205)
(57 915)
(82 091)
(205 758)
(198 213)
(209 613)
(217 813)
(288 553)
(289 631)
(275 148)
(263 862)
(107 998)
(121 291)
(130 338)
(253 233)
(181 398)
(303 563)
(353 580)
(390 779)
(268 833)
(384 408)
(427 896)
(246 712)
(278 006)
(183 198)
(141 973)
(210 972)
(313 221)
(336 180)
(351 766)
(343 067)
(345 810)
(357 286)
(358 302)
(398 629)
(427 584)
(473 592)
(464 738)
(514 453)
(490 323)
(466 622)
(503 589)
(477 808)
(493 914)
(508 393)
(479 390)
(459 012)
(456 203)
(443 265)
(449 950)
(452 591)
Other Operating Expenses
(826 046)
(829 014)
(932 112)
(846 287)
(733 239)
(173 457)
(138 514)
(183 010)
(299 328)
(314 012)
(304 068)
(360 854)
(232 859)
(925 281)
(975 122)
(1 036 313)
(152 640)
(644 393)
(382 354)
(62 027)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(312 942)
(169 262)
(8 481)
0
39 810
54 220
53 246
8 882
(111 901)
(95 925)
(486 017)
(25 432)
(48 460)
(91 923)
287 952
(262 367)
(288 005)
(279 209)
(336 220)
(183 791)
(247 192)
(92 534)
(92 412)
(364 668)
(143 075)
(376 058)
(499 766)
(127 586)
(157 523)
(93 265)
(103 541)
(174 257)
(293 286)
(319 974)
(175 671)
(246 602)
(222 485)
(209 732)
(223 377)
0
(484 207)
(563 245)
(159 621)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
67 630
N/A
137 323
+103%
95 863
-30%
74 371
-22%
143 565
+93%
134 385
-6%
25 917
-81%
62 868
+143%
20 911
-67%
22 224
+6%
2 973
-87%
(102 951)
N/A
(94 396)
+8%
(52 749)
+44%
(9 355)
+82%
22 599
N/A
119 920
+431%
128 675
+7%
193 692
+51%
440 868
+128%
551 940
+25%
678 355
+23%
830 388
+22%
891 980
+7%
981 195
+10%
959 691
-2%
926 742
-3%
702 744
-24%
572 740
-18%
584 098
+2%
594 654
+2%
711 108
+20%
612 911
-14%
762 031
+24%
894 945
+17%
1 045 385
+17%
1 383 587
+32%
1 490 083
+8%
1 608 917
+8%
1 869 920
+16%
1 930 066
+3%
2 061 747
+7%
2 193 976
+6%
2 239 740
+2%
2 654 187
+19%
2 576 978
-3%
2 814 254
+9%
2 435 036
-13%
2 831 868
+16%
2 808 883
-1%
2 743 619
-2%
3 067 501
+12%
2 414 721
-21%
2 386 534
-1%
2 265 971
-5%
2 184 975
-4%
1 805 859
-17%
1 757 798
-3%
1 991 591
+13%
2 064 467
+4%
1 680 565
-19%
1 874 913
+12%
1 774 278
-5%
1 921 881
+8%
2 719 941
+42%
2 834 139
+4%
2 871 146
+1%
3 042 479
+6%
3 056 665
+0%
3 268 081
+7%
3 365 159
+3%
3 484 903
+4%
3 459 858
-1%
3 558 276
+3%
3 396 082
-5%
3 234 348
-5%
3 268 928
+1%
2 899 022
-11%
3 155 555
+9%
3 533 063
+12%
3 885 817
+10%
3 882 714
0%
3 754 932
-3%
3 503 225
-7%
3 284 278
-6%
3 235 966
-1%
2 547 221
-21%
2 041 763
-20%
1 562 840
-23%
1 563 888
+0%
1 579 528
+1%
1 514 881
-4%
1 739 749
+15%
1 426 384
-18%
1 399 137
-2%
1 574 222
+13%
Pre-Tax Income
Interest Income Expense
590 513
638 854
638 358
706 648
307 858
30 407
362 396
286 005
242 393
220 558
(219 672)
(266 738)
(261 372)
(299 038)
(313 843)
(330 268)
96 951
240 956
274 813
366 110
8 718
(156 427)
842 466
960 464
723 865
753 708
(345 389)
(584 729)
(217 843)
(705 455)
(442 479)
(242 627)
(39 219)
78 024
(88 146)
(142 864)
(205 399)
(206 721)
(179 264)
(277 867)
(340 760)
4 920
(60 688)
21 861
37 477
32 270
(3 252)
(164 005)
(1 210 605)
(1 139 385)
(1 329 019)
(1 359 160)
(497 174)
(905 340)
(885 379)
(1 666 968)
(1 173 173)
(887 636)
(570 372)
295 188
(268 390)
(607 961)
(783 484)
(968 918)
(693 872)
(792 064)
(1 032 716)
(1 387 052)
(1 273 921)
(1 155 332)
(995 586)
(756 781)
(552 226)
(998 349)
(677 060)
(683 939)
(875 776)
(409 718)
(402 264)
(488 892)
(663 863)
(371 037)
(647 632)
(594 883)
(669 706)
(712 846)
(641 693)
(779 565)
(590 129)
(611 490)
(623 173)
(591 189)
(690 617)
(684 145)
(617 698)
(660 009)
Non-Reccuring Items
22 033
22 033
(265 901)
(258 200)
(258 200)
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
0
0
0
0
0
0
0
0
(130 273)
0
0
0
(109 800)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
(239 993)
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
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
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
Total Other Income
50 687
25 203
295 779
68 399
275 862
3 677
(127 899)
(75 523)
(61 983)
(72 128)
62 594
253 770
193 526
215 080
245 364
124 325
(45 253)
(40 620)
(59 541)
(137 027)
18 151
5 138
(20 004)
(97 173)
(8 984)
16 095
81 328
437 601
(50 326)
359 216
298 096
(59 911)
17 192
(4 447)
26 565
58 852
17 411
(32 345)
(45 089)
(58 332)
7 229
(328 376)
(307 258)
(168 772)
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
0
(168 867)
(73 510)
(125 961)
(93 910)
(165 108)
(116 043)
(75 546)
(92 669)
(55 548)
(9 031)
158 388
181 539
113 969
65 178
(15 238)
(21 627)
(8 530)
(12 490)
(82 317)
(117 673)
Pre-Tax Income
730 863
N/A
823 413
+13%
524 106
-36%
591 218
+13%
469 085
-21%
168 469
-64%
260 414
+55%
273 350
+5%
201 321
-26%
170 654
-15%
(154 105)
N/A
(115 919)
+25%
(162 242)
-40%
(136 707)
+16%
(77 834)
+43%
(183 344)
-136%
171 618
N/A
329 011
+92%
408 964
+24%
669 951
+64%
578 809
-14%
527 066
-9%
1 652 850
+214%
1 755 271
+6%
1 696 076
-3%
1 729 494
+2%
662 681
-62%
555 616
-16%
304 571
-45%
237 859
-22%
450 271
+89%
408 570
-9%
590 884
+45%
835 608
+41%
833 364
0%
961 373
+15%
1 195 599
+24%
1 251 017
+5%
1 384 564
+11%
1 533 721
+11%
1 596 535
+4%
1 738 291
+9%
1 826 030
+5%
2 092 829
+15%
2 561 391
+22%
2 609 248
+2%
2 811 002
+8%
2 271 031
-19%
1 511 463
-33%
1 669 498
+10%
1 414 600
-15%
1 708 341
+21%
1 917 547
+12%
1 481 194
-23%
1 380 592
-7%
518 007
-62%
632 686
+22%
870 162
+38%
1 421 219
+63%
2 359 655
+66%
1 412 175
-40%
1 266 952
-10%
990 794
-22%
952 963
-4%
2 026 069
+113%
2 042 075
+1%
1 838 430
-10%
1 655 427
-10%
1 782 744
+8%
2 112 749
+19%
2 369 573
+12%
2 728 122
+15%
2 907 632
+7%
2 559 927
-12%
2 719 022
+6%
2 550 409
-6%
2 224 285
-13%
2 415 794
+9%
2 627 330
+9%
2 950 261
+12%
3 056 846
+4%
3 395 634
+11%
3 031 754
-11%
2 815 673
-7%
2 559 024
-9%
2 514 089
-2%
2 063 916
-18%
1 443 737
-30%
1 086 680
-25%
1 017 576
-6%
941 117
-8%
902 065
-4%
1 040 602
+15%
729 749
-30%
699 122
-4%
796 540
+14%
Net Income
Tax Provision
(400 982)
(319 106)
(151 826)
(154 550)
(34 617)
(62 893)
(49 691)
(2 474)
10 589
44 116
123 072
33 048
1 993
(27 458)
(77 068)
(10 128)
(107 110)
(144 684)
(165 484)
(231 760)
(119 516)
(93 403)
(128 906)
(107 500)
(109 226)
(114 949)
(81 205)
(36 525)
40 312
61 606
(19 316)
(104 248)
(259 422)
(328 811)
(311 205)
(340 134)
(345 087)
(360 428)
(393 876)
(437 321)
(432 765)
(438 402)
(448 451)
(458 096)
(567 902)
(597 929)
(676 649)
(657 223)
(481 817)
(527 787)
(478 596)
(504 203)
(627 539)
(549 220)
(523 037)
(431 252)
(331 179)
(374 075)
(473 853)
(563 255)
(625 635)
(575 006)
(598 129)
(639 391)
(971 944)
(995 133)
(881 420)
(690 255)
(431 264)
(452 856)
(472 099)
(594 875)
(590 195)
(480 290)
(440 311)
(420 160)
(423 256)
(469 984)
(631 781)
(661 662)
(605 707)
(707 514)
(535 946)
(525 006)
(498 168)
(466 241)
(406 713)
(261 821)
(18 938)
17 951
63 973
53 031
(123 382)
(58 390)
(22 528)
(29 789)
Income from Continuing Operations
329 881
504 307
372 280
436 668
434 468
105 576
210 723
270 876
211 910
214 770
(31 033)
(82 871)
(160 249)
(164 165)
(154 902)
(193 472)
64 508
184 327
243 480
438 191
459 293
433 663
1 523 944
1 647 771
1 586 850
1 614 545
581 476
519 091
344 883
299 465
430 955
304 322
331 462
506 797
522 159
621 239
850 512
890 589
990 688
1 096 400
1 163 770
1 299 889
1 377 579
1 634 733
1 993 489
2 011 319
2 134 353
1 613 808
1 029 646
1 141 711
936 004
1 204 138
1 290 008
931 974
857 555
86 755
301 507
496 087
947 366
1 796 400
786 540
691 946
392 665
313 572
1 054 125
1 046 942
957 010
965 172
1 351 480
1 659 893
1 897 474
2 133 247
2 317 437
2 079 637
2 278 711
2 130 249
1 801 029
1 945 810
1 995 549
2 288 599
2 451 139
2 688 120
2 495 808
2 290 667
2 060 856
2 047 848
1 657 203
1 181 916
1 067 742
1 035 527
1 005 090
955 096
917 220
671 359
676 594
766 751
Income to Minority Interest
405 959
387 141
(30 616)
(30 420)
(45 383)
2 988
48 552
8 070
29 907
28 351
36 119
131 374
145 176
146 244
123 443
115 419
71 489
44 435
46 132
(22 114)
(25 873)
(34 688)
(68 535)
(112 272)
(119 240)
(141 488)
(138 547)
2 896
80 866
88 829
16 362
(101 854)
(174 254)
(239 390)
(242 878)
(236 332)
(271 647)
(267 042)
(283 775)
(363 641)
(384 407)
(441 441)
(498 581)
(591 801)
(694 404)
(694 730)
(731 493)
(563 641)
(409 251)
(509 718)
(441 322)
(525 987)
(585 027)
(440 996)
(464 252)
(200 340)
(231 261)
(303 462)
(433 368)
(780 950)
(582 638)
(550 946)
(411 551)
(344 255)
(560 290)
(520 347)
(530 119)
(563 736)
(524 847)
(650 575)
(720 597)
(781 238)
(913 702)
(799 362)
(920 666)
(892 419)
(888 292)
(995 398)
(1 061 080)
(1 152 764)
(1 062 009)
(1 150 122)
(1 186 984)
(1 020 367)
(883 486)
(877 430)
(532 760)
(363 794)
(390 190)
(345 325)
(347 260)
(377 479)
(379 821)
(271 767)
(230 847)
(241 877)
Net Income (Common)
735 840
N/A
891 448
+21%
341 664
-62%
406 248
+19%
389 085
-4%
108 564
-72%
259 275
+139%
278 946
+8%
241 817
-13%
243 121
+1%
5 086
-98%
48 503
+854%
199 509
+311%
196 661
-1%
183 123
-7%
136 529
-25%
135 997
0%
228 762
+68%
289 612
+27%
416 077
+44%
445 770
+7%
411 325
-8%
1 467 759
+257%
1 547 849
+5%
1 467 610
-5%
1 473 057
+0%
442 929
-70%
521 987
+18%
425 749
-18%
388 294
-9%
447 317
+15%
202 468
-55%
157 208
-22%
267 407
+70%
279 281
+4%
384 907
+38%
578 865
+50%
623 547
+8%
706 913
+13%
732 759
+4%
779 363
+6%
858 448
+10%
878 998
+2%
1 042 932
+19%
1 299 085
+25%
1 316 589
+1%
1 402 860
+7%
1 050 167
-25%
620 395
-41%
631 993
+2%
494 682
-22%
678 151
+37%
704 981
+4%
490 978
-30%
393 303
-20%
(113 585)
N/A
70 246
N/A
192 625
+174%
513 998
+167%
1 015 450
+98%
203 902
-80%
141 000
-31%
(18 886)
N/A
(30 683)
-62%
493 835
N/A
526 595
+7%
426 891
-19%
401 436
-6%
826 633
+106%
1 009 318
+22%
1 176 877
+17%
1 352 009
+15%
1 403 735
+4%
1 280 275
-9%
1 358 045
+6%
1 237 830
-9%
912 737
-26%
950 412
+4%
934 469
-2%
1 135 835
+22%
1 389 130
+22%
1 537 998
+11%
1 308 824
-15%
1 270 300
-3%
1 177 370
-7%
1 170 418
-1%
1 124 443
-4%
818 122
-27%
677 552
-17%
690 202
+2%
657 830
-5%
577 617
-12%
537 399
-7%
399 592
-26%
445 747
+12%
524 874
+18%
EPS (Diluted)
70.34
N/A
86.17
+23%
33.02
-62%
39.27
+19%
37.49
-5%
10.46
-72%
24.96
+139%
25.55
+2%
22.98
-10%
23.03
+0%
0.49
-98%
2.65
+441%
17.49
+560%
15.02
-14%
14.07
-6%
10.47
-26%
10.45
0%
17.51
+68%
22.17
+27%
31.85
+44%
34.22
+7%
31.52
-8%
105.96
+236%
115.13
+9%
108.24
-6%
106.92
-1%
31.89
-70%
37.83
+19%
30.91
-18%
28.16
-9%
32.57
+16%
14.6
-55%
11.42
-22%
19.41
+70%
20.27
+4%
27.89
+38%
42.42
+52%
44.47
+5%
51.97
+17%
54.08
+4%
57.41
+6%
62.98
+10%
64.91
+3%
72.44
+12%
97.06
+34%
98.36
+1%
96.35
-2%
82.61
-14%
44.72
-46%
46.96
+5%
34.53
-26%
48.82
+41%
51.32
+5%
34.32
-33%
27.63
-19%
-8.11
N/A
5
N/A
13.63
+173%
36.34
+167%
75.36
+107%
14.69
-81%
10.24
-30%
-1.3
N/A
-2.29
-76%
35.67
N/A
37.71
+6%
31.09
-18%
28.99
-7%
59.71
+106%
72.17
+21%
80.88
+12%
89.38
+11%
94.59
+6%
85.47
-10%
90.72
+6%
80.83
-11%
59.32
-27%
58.95
-1%
56.34
-4%
69.45
+23%
84.95
+22%
94.05
+11%
80.04
-15%
77.68
-3%
72
-7%
71.57
-1%
68.76
-4%
49.98
-27%
41.4
-17%
42.2
+2%
40.22
-5%
35.32
-12%
32.86
-7%
24.44
-26%
27.26
+12%
31.96
+17%

See Also

Summary
BMTR intrinsic value, competitors valuation, and company profile.
DCF Valuation
BMTR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BMTR stock valuation using valuation multiples.
Wall Street Estimates
BMTR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BMTR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.