Samart Digital PCL (BKK:SDC)
Thailand · Delayed Price · Currency is THB 0.0300
0.00 (0.00%)
Feb 11, 2026, 9:58 AM 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Operating Revenue | 607.18 | 648.4 | 1,899 | 632.12 | 393.73 | 636.63 |
Other Revenue | -4.42 | -1.01 | 8.7 | 5.42 | 12.85 | 18.42 |
| 602.77 | 647.39 | 1,907 | 637.54 | 406.57 | 655.05 | |
Revenue Growth (YoY) | -14.28% | -66.06% | 199.17% | 56.81% | -37.93% | -35.59% |
Cost of Revenue | 382.66 | 452.92 | 1,922 | 661.74 | 400.62 | 585.59 |
Gross Profit | 220.11 | 194.47 | -15.06 | -24.2 | 5.95 | 69.47 |
Selling, General & Admin | 55.44 | 61.05 | 85.57 | 105.5 | 140.71 | 186.9 |
Other Operating Expenses | 6.83 | 6.95 | 62.12 | 0.06 | 1.13 | 1.49 |
Operating Expenses | 63.31 | 68 | 147.69 | 105.56 | 141.84 | 127.36 |
Operating Income | 156.8 | 126.47 | -162.75 | -129.75 | -135.89 | -57.9 |
Interest Expense | -90.2 | -119.58 | -172.21 | -173.96 | -195.36 | -172.16 |
Interest & Investment Income | 1.27 | 2.71 | 1.15 | 0.53 | 0.4 | 0.87 |
Currency Exchange Gain (Loss) | 0.12 | 0.01 | 11.5 | 4.01 | 11.29 | 0.49 |
Other Non Operating Income (Expenses) | -11.35 | -11.35 | -2.07 | -137.13 | -15.79 | 0.74 |
EBT Excluding Unusual Items | 56.65 | -1.74 | -324.38 | -436.3 | -335.35 | -227.96 |
Impairment of Goodwill | - | - | - | -59.32 | - | - |
Gain (Loss) on Sale of Assets | 5.86 | 5.86 | 3.02 | 1.39 | 0.32 | 3.49 |
Asset Writedown | 0.87 | 0.87 | -459.14 | -471.13 | - | - |
Other Unusual Items | - | - | 43.65 | - | - | - |
Pretax Income | 63.38 | 5 | -736.86 | -965.36 | -335.02 | -224.47 |
Income Tax Expense | -1.02 | -1.17 | 1.65 | 299.94 | 20.63 | 129.99 |
Earnings From Continuing Operations | 64.41 | 6.17 | -738.5 | -1,265 | -355.66 | -354.46 |
Minority Interest in Earnings | 0.32 | -1.13 | -15.03 | 90.17 | 23.45 | 11.52 |
Net Income | 64.73 | 5.04 | -753.53 | -1,175 | -332.21 | -342.94 |
Net Income to Common | 64.73 | 5.04 | -753.53 | -1,175 | -332.21 | -342.94 |
Shares Outstanding (Basic) | 34,523 | 32,232 | 15,065 | 13,316 | 11,529 | 11,324 |
Shares Outstanding (Diluted) | 34,523 | 32,232 | 15,065 | 13,316 | 11,529 | 11,324 |
Shares Change (YoY) | 25.55% | 113.95% | 13.14% | 15.50% | 1.80% | - |
EPS (Basic) | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 | -0.03 |
EPS (Diluted) | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 | -0.03 |
Free Cash Flow | 441.51 | 377.57 | -81.93 | -227.58 | -517.62 | 293.68 |
Free Cash Flow Per Share | 0.01 | 0.01 | -0.01 | -0.02 | -0.04 | 0.03 |
Gross Margin | 36.52% | 30.04% | -0.79% | -3.80% | 1.46% | 10.61% |
Operating Margin | 26.01% | 19.54% | -8.53% | -20.35% | -33.42% | -8.84% |
Profit Margin | 10.74% | 0.78% | -39.51% | -184.32% | -81.71% | -52.35% |
Free Cash Flow Margin | 73.25% | 58.32% | -4.29% | -35.70% | -127.31% | 44.83% |
EBITDA | 333.06 | 314.4 | -6.64 | -30.14 | -38.39 | 87.54 |
EBITDA Margin | 55.25% | 48.56% | -0.35% | -4.73% | -9.44% | 13.36% |
D&A For EBITDA | 176.26 | 187.93 | 156.11 | 99.61 | 97.5 | 145.44 |
EBIT | 156.8 | 126.47 | -162.75 | -129.75 | -135.89 | -57.9 |
EBIT Margin | 26.01% | 19.54% | -8.53% | -20.35% | -33.42% | -8.84% |
Revenue as Reported | 609.81 | 654.33 | 1,965 | 642.95 | 418.19 | 659.03 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.