Samart Digital PCL (BKK:SDC)
Thailand · Delayed Price · Currency is THB 0.0200
0.00 (0.00%)
Jun 22, 2026, 11:30 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 512.8 | 539.07 | 648.4 | 1,899 | 632.12 | 393.73 |
Other Revenue | 4.8 | 3.31 | 4.34 | 8.7 | 5.42 | 12.85 |
| 517.6 | 542.38 | 652.74 | 1,907 | 637.54 | 406.57 | |
Revenue Growth (YoY) | -14.16% | -16.91% | -65.78% | 199.17% | 56.81% | -37.93% |
Cost of Revenue | 309.83 | 324.87 | 452.92 | 1,922 | 661.74 | 400.62 |
Gross Profit | 207.77 | 217.51 | 199.82 | -15.06 | -24.2 | 5.95 |
Selling, General & Admin | 52 | 52.11 | 61.05 | 85.57 | 105.5 | 140.71 |
Other Operating Expenses | 43.86 | 6.98 | 6.95 | 62.12 | 0.06 | 1.13 |
Operating Expenses | 97.2 | 60.43 | 68 | 147.69 | 105.56 | 141.84 |
Operating Income | 110.57 | 157.08 | 131.82 | -162.75 | -129.75 | -135.89 |
Interest Expense | -80.34 | -84.21 | -119.58 | -172.21 | -173.96 | -195.36 |
Interest & Investment Income | 1.06 | 1.06 | 2.71 | 1.15 | 0.53 | 0.4 |
Currency Exchange Gain (Loss) | 0.47 | 0.26 | 0.01 | 11.5 | 4.01 | 11.29 |
Other Non Operating Income (Expenses) | -10.51 | -11.41 | -11.35 | -2.07 | -137.13 | -15.79 |
EBT Excluding Unusual Items | 21.25 | 62.77 | 3.62 | -324.38 | -436.3 | -335.35 |
Impairment of Goodwill | - | - | - | - | -59.32 | - |
Gain (Loss) on Sale of Assets | 0.19 | 0.19 | 0.51 | 3.02 | 1.39 | 0.32 |
Asset Writedown | -2.3 | -2.3 | 0.87 | -459.14 | -471.13 | - |
Other Unusual Items | - | - | - | 43.65 | - | - |
Pretax Income | 19.13 | 60.66 | 5 | -736.86 | -965.36 | -335.02 |
Income Tax Expense | -1.1 | -0.84 | -1.17 | 1.65 | 299.94 | 20.63 |
Earnings From Continuing Operations | 20.23 | 61.5 | 6.17 | -738.5 | -1,265 | -355.66 |
Minority Interest in Earnings | 0.99 | 0.06 | -1.13 | -15.03 | 90.17 | 23.45 |
Net Income | 21.22 | 61.56 | 5.04 | -753.53 | -1,175 | -332.21 |
Net Income to Common | 21.22 | 61.56 | 5.04 | -753.53 | -1,175 | -332.21 |
Net Income Growth | -49.33% | 1122.19% | - | - | - | - |
Shares Outstanding (Basic) | 34,516 | 34,516 | 32,232 | 15,065 | 13,316 | 11,529 |
Shares Outstanding (Diluted) | 34,516 | 34,516 | 32,232 | 15,065 | 13,316 | 11,529 |
Shares Change (YoY) | -6.30% | 7.09% | 113.95% | 13.14% | 15.50% | 1.80% |
EPS (Basic) | 0.00 | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 |
EPS (Diluted) | 0.00 | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 |
EPS Growth | -46.00% | 1042.95% | - | - | - | - |
Free Cash Flow | 255.49 | 279.24 | 377.57 | -81.93 | -227.58 | -517.62 |
Free Cash Flow Per Share | 0.01 | 0.01 | 0.01 | -0.01 | -0.02 | -0.04 |
Gross Margin | 40.14% | 40.10% | 30.61% | -0.79% | -3.80% | 1.46% |
Operating Margin | 21.36% | 28.96% | 20.20% | -8.53% | -20.35% | -33.42% |
Profit Margin | 4.10% | 11.35% | 0.77% | -39.51% | -184.32% | -81.71% |
Free Cash Flow Margin | 49.36% | 51.48% | 57.84% | -4.29% | -35.70% | -127.31% |
EBITDA | 287.23 | 333.77 | 319.75 | -6.64 | -30.14 | -38.39 |
EBITDA Margin | 55.49% | 61.54% | 48.99% | -0.35% | -4.73% | -9.44% |
D&A For EBITDA | 176.67 | 176.69 | 187.93 | 156.11 | 99.61 | 97.5 |
EBIT | 110.57 | 157.08 | 131.82 | -162.75 | -129.75 | -135.89 |
EBIT Margin | 21.36% | 28.96% | 20.20% | -8.53% | -20.35% | -33.42% |
Revenue as Reported | 518.25 | 542.82 | 654.33 | 1,965 | 642.95 | 418.19 |