Stars Microelectronics (Thailand) PCL (BKK:SMT)
Thailand · Delayed Price · Currency is THB 6.05
-0.55 (-8.33%)
Nov 9, 2026, 4:39 PM ICT
BKK:SMT 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 | Sep '26 Sep 30, 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 | 2,700 | 2,031 | 2,097 | 2,580 | 2,835 | 2,183 |
Other Revenue | 43.58 | 16.05 | 16.03 | 34.15 | 13.16 | 17.91 |
| 2,744 | 2,047 | 2,113 | 2,615 | 2,849 | 2,201 | |
Revenue Growth | 32.53% | -3.10% | -19.19% | -8.22% | 29.45% | 14.42% |
Cost of Revenue | 2,372 | 1,959 | 2,036 | 2,084 | 2,244 | 1,761 |
Gross Profit | 372.24 | 88.6 | 77.04 | 530.9 | 604.14 | 439.86 |
Selling, General & Admin | 271.18 | 251.33 | 271.22 | 308.9 | 314.73 | 278.07 |
Other Operating Expenses | -4.12 | -14.78 | -11.86 | -16.53 | -30.04 | -27.86 |
Operating Expenses | 267.06 | 236.55 | 259.36 | 292.37 | 255.39 | 250.22 |
Operating Income | 105.18 | -147.95 | -182.32 | 238.53 | 348.74 | 189.65 |
Interest Expense | -1.22 | -1.41 | -0.26 | -9.72 | -29.14 | -30.04 |
Interest & Investment Income | 3.07 | 13.28 | 3.45 | 0.23 | 0.1 | 0.06 |
Currency Exchange Gain (Loss) | 30.46 | -11.07 | 12.25 | -4.73 | -4.9 | 9.67 |
Other Non Operating Income (Expenses) | 1.87 | 1.87 | -1.83 | 16.1 | 2.41 | 1.9 |
EBT Excluding Unusual Items | 139.35 | -145.28 | -168.71 | 240.4 | 317.21 | 171.24 |
Gain (Loss) on Sale of Assets | -0 | 94.72 | - | - | - | - |
Pretax Income | 139.34 | -50.56 | -168.71 | 240.4 | 317.21 | 171.24 |
Income Tax Expense | 6.46 | 9.45 | -1.02 | 4.4 | 13.41 | -38.98 |
Earnings From Continuing Operations | 132.88 | -60.02 | -167.69 | 236.01 | 303.81 | 210.21 |
Minority Interest in Earnings | 0.6 | -0.12 | 3.22 | -0.66 | -0.28 | -0.51 |
Net Income | 133.49 | -60.13 | -164.46 | 235.35 | 303.52 | 209.7 |
Net Income to Common | 133.49 | -60.13 | -164.46 | 235.35 | 303.52 | 209.7 |
Net Income Growth | - | - | - | -22.46% | 44.74% | 157.66% |
Shares Outstanding (Basic) | 939 | 859 | 846 | 846 | 842 | 836 |
Shares Outstanding (Diluted) | 939 | 859 | 846 | 863 | 881 | 884 |
Shares Change | 31.53% | 1.59% | -1.99% | -2.05% | -0.36% | 5.68% |
EPS (Basic) | 0.14 | -0.07 | -0.19 | 0.28 | 0.36 | 0.25 |
EPS (Diluted) | 0.14 | -0.07 | -0.19 | 0.27 | 0.34 | 0.24 |
EPS Growth | - | - | - | -20.59% | 41.67% | 146.66% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -156.16 | 16.29 | 105.45 | 455.89 | 500.45 | 209.95 |
Free Cash Flow Per Share | -0.17 | 0.02 | 0.13 | 0.53 | 0.57 | 0.24 |
Dividend Per Share | 0.030 | 0.030 | 0.040 | 0.070 | 0.060 | 0.050 |
Dividend Growth | -25.00% | -25.00% | -42.86% | 16.67% | 20.00% | - |
Gross Margin | 13.57% | 4.33% | 3.65% | 20.30% | 21.21% | 19.99% |
Operating Margin | 3.83% | -7.23% | -8.63% | 9.12% | 12.24% | 8.62% |
Profit Margin | 4.87% | -2.94% | -7.78% | 9.00% | 10.66% | 9.53% |
Free Cash Flow Margin | -5.69% | 0.80% | 4.99% | 17.44% | 17.57% | 9.54% |
EBITDA | 286.84 | 37.97 | 19.51 | 445.41 | 569.46 | 407.67 |
EBITDA Margin | 10.45% | 1.85% | 0.92% | 17.04% | 19.99% | 18.53% |
D&A For EBITDA | 181.66 | 185.92 | 201.82 | 206.89 | 220.71 | 218.02 |
EBIT | 105.18 | -147.95 | -182.32 | 238.53 | 348.74 | 189.65 |
EBIT Margin | 3.83% | -7.23% | -8.63% | 9.12% | 12.24% | 8.62% |
Effective Tax Rate | 4.64% | - | - | 1.83% | 4.23% | - |
Revenue as Reported | 2,786 | 2,172 | 2,140 | 2,647 | 2,917 | 2,240 |