Stars Microelectronics (Thailand) Public Company Limited (BKK: SMT)
Thailand
· Delayed Price · Currency is THB 1.970
-0.170 (-7.94%)
Sep 6, 2024, 4:39 PM ICT
SMT Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 2,224 | 2,580 | 2,835 | 2,183 | 1,908 | 1,783 | Upgrade
|
| Other Revenue | 22.4 | 34.15 | 13.16 | 17.91 | 14.64 | 10.41 | Upgrade
|
| Revenue | 2,246 | 2,615 | 2,849 | 2,201 | 1,923 | 1,794 | Upgrade
|
| Revenue Growth (YoY) | -23.69% | -8.22% | 29.45% | 14.42% | 7.22% | 0.14% | Upgrade
|
| Cost of Revenue | 1,971 | 2,084 | 2,244 | 1,761 | 1,553 | 1,543 | Upgrade
|
| Gross Profit | 275.31 | 530.9 | 604.14 | 439.86 | 370.57 | 250.19 | Upgrade
|
| Selling, General & Admin | 279.92 | 308.9 | 314.73 | 278.07 | 273.9 | 266.39 | Upgrade
|
| Other Operating Expenses | -12.68 | -16.53 | -30.04 | -27.86 | -22.03 | -16.55 | Upgrade
|
| Operating Expenses | 267.24 | 292.37 | 255.39 | 250.22 | 251.87 | 249.84 | Upgrade
|
| Operating Income | 8.07 | 238.53 | 348.74 | 189.65 | 118.7 | 0.35 | Upgrade
|
| Interest Expense | -1.72 | -9.72 | -29.14 | -30.04 | -35.88 | -53.52 | Upgrade
|
| Interest & Investment Income | 2.36 | 0.23 | 0.1 | 0.06 | 0.25 | 0.33 | Upgrade
|
| Currency Exchange Gain (Loss) | 13.17 | -4.73 | -4.9 | 9.67 | 7.74 | 8.9 | Upgrade
|
| Other Non Operating Income (Expenses) | 7.93 | 16.1 | 2.41 | 1.9 | -5.3 | - | Upgrade
|
| EBT Excluding Unusual Items | 29.81 | 240.4 | 317.21 | 171.24 | 85.5 | -43.94 | Upgrade
|
| Pretax Income | 29.81 | 240.4 | 317.21 | 171.24 | 85.5 | -43.94 | Upgrade
|
| Income Tax Expense | -13.25 | 4.4 | 13.41 | -38.98 | 2.09 | -2.06 | Upgrade
|
| Earnings From Continuing Operations | 43.05 | 236.01 | 303.81 | 210.21 | 83.42 | -41.88 | Upgrade
|
| Minority Interest in Earnings | -1.23 | -0.66 | -0.28 | -0.51 | -2.03 | 2.52 | Upgrade
|
| Net Income | 41.83 | 235.35 | 303.52 | 209.7 | 81.39 | -39.37 | Upgrade
|
| Net Income to Common | 41.83 | 235.35 | 303.52 | 209.7 | 81.39 | -39.37 | Upgrade
|
| Net Income Growth | -87.50% | -22.46% | 44.74% | 157.66% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 846 | 846 | 842 | 836 | 836 | 836 | Upgrade
|
| Shares Outstanding (Diluted) | 853 | 863 | 881 | 884 | 836 | 836 | Upgrade
|
| Shares Change (YoY) | -2.18% | -2.05% | -0.36% | 5.68% | - | -1.10% | Upgrade
|
| EPS (Basic) | 0.05 | 0.28 | 0.36 | 0.25 | 0.10 | -0.05 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.27 | 0.34 | 0.24 | 0.10 | -0.05 | Upgrade
|
| EPS Growth | -86.63% | -20.59% | 41.67% | 146.66% | - | - | Upgrade
|
| Free Cash Flow | 299.14 | 455.89 | 500.45 | 209.95 | 190.66 | 121.8 | Upgrade
|
| Free Cash Flow Per Share | 0.35 | 0.53 | 0.57 | 0.24 | 0.23 | 0.15 | Upgrade
|
| Dividend Per Share | 0.070 | 0.070 | 0.060 | 0.050 | - | - | Upgrade
|
| Dividend Growth | 16.67% | 16.67% | 20.00% | - | - | - | Upgrade
|
| Gross Margin | 12.26% | 20.31% | 21.21% | 19.99% | 19.27% | 13.95% | Upgrade
|
| Operating Margin | 0.36% | 9.12% | 12.24% | 8.62% | 6.17% | 0.02% | Upgrade
|
| Profit Margin | 1.86% | 9.00% | 10.66% | 9.53% | 4.23% | -2.19% | Upgrade
|
| Free Cash Flow Margin | 13.32% | 17.44% | 17.57% | 9.54% | 9.91% | 6.79% | Upgrade
|
| EBITDA | 212.34 | 445.41 | 569.46 | 407.67 | 382.48 | 264.84 | Upgrade
|
| EBITDA Margin | 9.45% | 17.04% | 19.99% | 18.53% | 19.89% | 14.77% | Upgrade
|
| D&A For EBITDA | 204.28 | 206.89 | 220.71 | 218.02 | 263.78 | 264.5 | Upgrade
|
| EBIT | 8.07 | 238.53 | 348.74 | 189.65 | 118.7 | 0.35 | Upgrade
|
| EBIT Margin | 0.36% | 9.12% | 12.24% | 8.62% | 6.17% | 0.02% | Upgrade
|
| Effective Tax Rate | - | 1.83% | 4.23% | - | 2.44% | - | Upgrade
|
| Revenue as Reported | 2,292 | 2,647 | 2,917 | 2,240 | 1,953 | 1,819 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.