Samart Digital PCL (BKK:SDC)
Thailand
· Delayed Price · Currency is THB 0.0300
-0.0100 (-25.00%)
May 16, 2025, 4:38 PM ICT
Samart Digital PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 598.81 | 648.4 | 1,899 | 632.12 | 393.73 | 636.63 | Upgrade
|
| Other Revenue | -1.22 | -1.01 | 8.7 | 5.42 | 12.85 | 18.42 | Upgrade
|
| Revenue | 597.59 | 647.39 | 1,907 | 637.54 | 406.57 | 655.05 | Upgrade
|
| Revenue Growth (YoY) | -57.38% | -66.06% | 199.17% | 56.81% | -37.93% | -35.59% | Upgrade
|
| Cost of Revenue | 375.26 | 452.92 | 1,922 | 661.74 | 400.62 | 585.59 | Upgrade
|
| Gross Profit | 222.33 | 194.47 | -15.06 | -24.2 | 5.95 | 69.47 | Upgrade
|
| Selling, General & Admin | 59.62 | 61.05 | 85.57 | 105.5 | 140.71 | 186.9 | Upgrade
|
| Other Operating Expenses | 6.93 | 6.95 | 62.12 | 0.06 | 1.13 | 1.49 | Upgrade
|
| Operating Expenses | 66.55 | 68 | 147.69 | 105.56 | 141.84 | 127.36 | Upgrade
|
| Operating Income | 155.77 | 126.47 | -162.75 | -129.75 | -135.89 | -57.9 | Upgrade
|
| Interest Expense | -110.68 | -119.58 | -172.21 | -173.96 | -195.36 | -172.16 | Upgrade
|
| Interest & Investment Income | 2.71 | 2.71 | 1.15 | 0.53 | 0.4 | 0.87 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.01 | 0.01 | 11.5 | 4.01 | 11.29 | 0.49 | Upgrade
|
| Other Non Operating Income (Expenses) | -12.4 | -11.35 | -2.07 | -137.13 | -15.79 | 0.74 | Upgrade
|
| EBT Excluding Unusual Items | 35.41 | -1.74 | -324.38 | -436.3 | -335.35 | -227.96 | Upgrade
|
| Impairment of Goodwill | - | - | - | -59.32 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 5.86 | 5.86 | 3.02 | 1.39 | 0.32 | 3.49 | Upgrade
|
| Asset Writedown | 0.96 | 0.87 | -459.14 | -471.13 | - | - | Upgrade
|
| Other Unusual Items | - | - | 43.65 | - | - | - | Upgrade
|
| Pretax Income | 42.23 | 5 | -736.86 | -965.36 | -335.02 | -224.47 | Upgrade
|
| Income Tax Expense | -1.1 | -1.17 | 1.65 | 299.94 | 20.63 | 129.99 | Upgrade
|
| Earnings From Continuing Operations | 43.33 | 6.17 | -738.5 | -1,265 | -355.66 | -354.46 | Upgrade
|
| Minority Interest in Earnings | -1.45 | -1.13 | -15.03 | 90.17 | 23.45 | 11.52 | Upgrade
|
| Net Income | 41.88 | 5.04 | -753.53 | -1,175 | -332.21 | -342.94 | Upgrade
|
| Net Income to Common | 41.88 | 5.04 | -753.53 | -1,175 | -332.21 | -342.94 | Upgrade
|
| Shares Outstanding (Basic) | 36,837 | 32,232 | 15,065 | 13,316 | 11,529 | 11,324 | Upgrade
|
| Shares Outstanding (Diluted) | 36,837 | 32,232 | 15,065 | 13,316 | 11,529 | 11,324 | Upgrade
|
| Shares Change (YoY) | 138.08% | 113.95% | 13.14% | 15.50% | 1.80% | - | Upgrade
|
| EPS (Basic) | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 | -0.03 | Upgrade
|
| EPS (Diluted) | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 | -0.03 | Upgrade
|
| Free Cash Flow | -507.1 | 377.57 | -81.93 | -227.58 | -517.62 | 293.68 | Upgrade
|
| Free Cash Flow Per Share | -0.01 | 0.01 | -0.01 | -0.02 | -0.04 | 0.03 | Upgrade
|
| Gross Margin | 37.20% | 30.04% | -0.79% | -3.80% | 1.46% | 10.61% | Upgrade
|
| Operating Margin | 26.07% | 19.54% | -8.53% | -20.35% | -33.42% | -8.84% | Upgrade
|
| Profit Margin | 7.01% | 0.78% | -39.51% | -184.32% | -81.71% | -52.35% | Upgrade
|
| Free Cash Flow Margin | -84.86% | 58.32% | -4.29% | -35.70% | -127.31% | 44.83% | Upgrade
|
| EBITDA | 343.38 | 314.4 | -6.64 | -30.14 | -38.39 | 87.54 | Upgrade
|
| EBITDA Margin | 57.46% | 48.56% | -0.35% | -4.73% | -9.44% | 13.36% | Upgrade
|
| D&A For EBITDA | 187.61 | 187.93 | 156.11 | 99.61 | 97.5 | 145.44 | Upgrade
|
| EBIT | 155.77 | 126.47 | -162.75 | -129.75 | -135.89 | -57.9 | Upgrade
|
| EBIT Margin | 26.07% | 19.54% | -8.53% | -20.35% | -33.42% | -8.84% | Upgrade
|
| Revenue as Reported | 604.53 | 654.33 | 1,965 | 642.95 | 418.19 | 659.03 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.