Stars Microelectronics (Thailand) PCL (BKK:SMT)
Thailand · Delayed Price · Currency is THB 1.500
-0.030 (-1.96%)
Aug 1, 2025, 4:38 PM ICT
Exscientia 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Operating Revenue | 2,032 | 2,097 | 2,580 | 2,835 | 2,183 | 1,908 | Upgrade |
Other Revenue | 105.76 | 16.03 | 34.15 | 13.16 | 17.91 | 14.64 | Upgrade |
| 2,138 | 2,113 | 2,615 | 2,849 | 2,201 | 1,923 | Upgrade | |
Revenue Growth (YoY) | -13.68% | -19.19% | -8.22% | 29.45% | 14.42% | 7.22% | Upgrade |
Cost of Revenue | 2,053 | 2,036 | 2,084 | 2,244 | 1,761 | 1,553 | Upgrade |
Gross Profit | 85.52 | 77.04 | 530.9 | 604.14 | 439.86 | 370.57 | Upgrade |
Selling, General & Admin | 268.41 | 271.22 | 308.9 | 314.73 | 278.07 | 273.9 | Upgrade |
Other Operating Expenses | -12.12 | -11.86 | -16.53 | -30.04 | -27.86 | -22.03 | Upgrade |
Operating Expenses | 256.29 | 259.36 | 292.37 | 255.39 | 250.22 | 251.87 | Upgrade |
Operating Income | -170.77 | -182.32 | 238.53 | 348.74 | 189.65 | 118.7 | Upgrade |
Interest Expense | -0.26 | -0.26 | -9.72 | -29.14 | -30.04 | -35.88 | Upgrade |
Interest & Investment Income | 5.22 | 3.45 | 0.23 | 0.1 | 0.06 | 0.25 | Upgrade |
Currency Exchange Gain (Loss) | -2.36 | 12.25 | -4.73 | -4.9 | 9.67 | 7.74 | Upgrade |
Other Non Operating Income (Expenses) | 7.11 | -1.83 | 16.1 | 2.41 | 1.9 | -5.3 | Upgrade |
EBT Excluding Unusual Items | -161.06 | -168.71 | 240.4 | 317.21 | 171.24 | 85.5 | Upgrade |
Pretax Income | -161.06 | -168.71 | 240.4 | 317.21 | 171.24 | 85.5 | Upgrade |
Income Tax Expense | -8.65 | -1.02 | 4.4 | 13.41 | -38.98 | 2.09 | Upgrade |
Earnings From Continuing Operations | -152.41 | -167.69 | 236.01 | 303.81 | 210.21 | 83.42 | Upgrade |
Minority Interest in Earnings | 2.88 | 3.22 | -0.66 | -0.28 | -0.51 | -2.03 | Upgrade |
Net Income | -149.53 | -164.46 | 235.35 | 303.52 | 209.7 | 81.39 | Upgrade |
Net Income to Common | -149.53 | -164.46 | 235.35 | 303.52 | 209.7 | 81.39 | Upgrade |
Net Income Growth | - | - | -22.46% | 44.74% | 157.66% | - | Upgrade |
Shares Outstanding (Basic) | 846 | 846 | 846 | 842 | 836 | 836 | Upgrade |
Shares Outstanding (Diluted) | 846 | 846 | 863 | 881 | 884 | 836 | Upgrade |
Shares Change (YoY) | -0.80% | -1.99% | -2.05% | -0.36% | 5.68% | - | Upgrade |
EPS (Basic) | -0.18 | -0.19 | 0.28 | 0.36 | 0.25 | 0.10 | Upgrade |
EPS (Diluted) | -0.18 | -0.19 | 0.27 | 0.34 | 0.24 | 0.10 | Upgrade |
EPS Growth | - | - | -20.59% | 41.67% | 146.66% | - | Upgrade |
Free Cash Flow | 81.94 | 105.45 | 455.89 | 500.45 | 209.95 | 190.66 | Upgrade |
Free Cash Flow Per Share | 0.10 | 0.13 | 0.53 | 0.57 | 0.24 | 0.23 | Upgrade |
Dividend Per Share | 0.040 | 0.040 | 0.070 | 0.060 | 0.050 | - | Upgrade |
Dividend Growth | -42.86% | -42.86% | 16.67% | 20.00% | - | - | Upgrade |
Gross Margin | 4.00% | 3.65% | 20.30% | 21.21% | 19.99% | 19.27% | Upgrade |
Operating Margin | -7.99% | -8.63% | 9.12% | 12.24% | 8.62% | 6.17% | Upgrade |
Profit Margin | -6.99% | -7.78% | 9.00% | 10.66% | 9.53% | 4.23% | Upgrade |
Free Cash Flow Margin | 3.83% | 4.99% | 17.44% | 17.57% | 9.54% | 9.91% | Upgrade |
EBITDA | 27.76 | 19.51 | 445.41 | 569.46 | 407.67 | 382.48 | Upgrade |
EBITDA Margin | 1.30% | 0.92% | 17.04% | 19.99% | 18.53% | 19.89% | Upgrade |
D&A For EBITDA | 198.53 | 201.82 | 206.89 | 220.71 | 218.02 | 263.78 | Upgrade |
EBIT | -170.77 | -182.32 | 238.53 | 348.74 | 189.65 | 118.7 | Upgrade |
EBIT Margin | -7.99% | -8.63% | 9.12% | 12.24% | 8.62% | 6.17% | Upgrade |
Effective Tax Rate | - | - | 1.83% | 4.23% | - | 2.44% | Upgrade |
Revenue as Reported | 2,155 | 2,140 | 2,647 | 2,917 | 2,240 | 1,953 | Upgrade |
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.