Sembcorp Industries Income Statement

Financials in millions SGD. Fiscal year is January - December.

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	5,799	6,417	7,042	7,825	6,408
Revenue Growth (YoY)	-9.63%	-8.88%	-10.01%	22.11%	17.64%
Selling, General & Admin	443	469	424	491	386
Amortization of Goodwill & Intangibles	-	6	6	8	7
Other Operating Expenses	4,387	4,819	5,426	6,444	5,508
Total Operating Expenses	4,830	5,294	5,856	6,943	5,901
Operating Income	969	1,123	1,186	882	507
Interest Expense	-386	-365	-403	-305	-291
Interest Income	29	28	59	39	25
Net Interest Expense	-357	-337	-344	-266	-266
Income (Loss) on Equity Investments	496	317	264	248	206
Currency Exchange Gain (Loss)	-10	-16	-7	14	10
Other Non-Operating Income (Expenses)	-41	162	128	-9	-1
EBT Excluding Unusual Items	1,057	1,249	1,227	869	456
Total Merger & Restructuring Charges	-	-1	-2	-	-
Gain (Loss) on Sale of Investments	-13	-3	5	-5	-205
Gain (Loss) on Sale of Assets	125	2	-	1	13
Asset Writedown	5	-	-	-	-
Other Unusual Items	2	4	-	-	10
Pretax Income	1,176	1,251	1,230	865	274
Income Tax Expense	156	206	182	138	123
Earnings From Continuing Ops.	1,020	1,045	1,048	727	151
Earnings From Discontinued Ops.	-	-9	-78	144	149
Net Income to Company	1,020	1,036	970	871	300
Minority Interest in Earnings	-36	-25	-28	-23	-21
Net Income	984	1,011	942	848	279
Net Income to Common	984	1,011	942	848	279
Net Income Growth	-2.67%	7.32%	11.09%	203.94%	-
Shares Outstanding (Basic)	1,778	1,782	1,783	1,782	1,784
Shares Outstanding (Diluted)	1,799	1,811	1,812	1,821	1,806
Shares Change (YoY)	-0.68%	-0.06%	-0.49%	0.83%	0.33%
EPS (Basic)	0.55	0.57	0.53	0.48	0.16
EPS (Diluted)	0.55	0.56	0.52	0.47	0.15
EPS Growth	-1.99%	7.38%	11.63%	201.41%	-
Free Cash Flow	185	-180	655	1,044	937
Free Cash Flow Per Share	0.10	-0.10	0.36	0.57	0.52
Dividend Per Share	0.250	0.230	0.130	0.080	0.050
Dividend Growth	8.70%	76.92%	62.50%	60.00%	25.00%
Profit Margin	16.97%	15.75%	13.38%	10.84%	4.35%
Free Cash Flow Margin	3.19%	-2.80%	9.30%	13.34%	14.62%
EBITDA	1,445	1,526	1,615	1,231	812
EBITDA Margin	24.92%	23.78%	22.93%	15.73%	12.67%
D&A For EBITDA	476	403	429	349	305
EBIT	969	1,123	1,186	882	507
EBIT Margin	16.71%	17.50%	16.84%	11.27%	7.91%
Effective Tax Rate	13.26%	16.47%	14.80%	15.95%	44.89%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.