Semiconductor Manufacturing International Corporation (HKG:0981)
Hong Kong
· Delayed Price · Currency is HKD 40.55
-0.85 (-2.05%)
May 30, 2025, 4:08 PM HKT
smic Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Revenue | 8,527 | 8,030 | 6,322 | 7,273 | 5,443 | 3,907 | Upgrade
|
| Revenue Growth (YoY) | 29.13% | 27.02% | -13.08% | 33.62% | 39.32% | 25.40% | Upgrade
|
| Cost of Revenue | 6,813 | 6,582 | 5,104 | 4,512 | 3,767 | 2,986 | Upgrade
|
| Gross Profit | 1,714 | 1,448 | 1,218 | 2,762 | 1,676 | 920.91 | Upgrade
|
| Selling, General & Admin | 655.15 | 619.89 | 518.42 | 527.56 | 303.35 | 295.84 | Upgrade
|
| Research & Development | 726.07 | 765.28 | 707.28 | 733.1 | 638.84 | 677.41 | Upgrade
|
| Other Operating Expenses | -260.57 | -223.52 | -128.02 | -146.08 | -1 | 0.2 | Upgrade
|
| Operating Expenses | 1,121 | 1,162 | 1,097 | 1,115 | 941.19 | 973.46 | Upgrade
|
| Operating Income | 593.12 | 285.96 | 120.87 | 1,647 | 734.58 | -52.54 | Upgrade
|
| Interest Expense | -307.38 | -297.11 | -209.42 | -125.58 | -110.14 | -73.23 | Upgrade
|
| Interest & Investment Income | 504.39 | 546.06 | 736.59 | 349.14 | 223.04 | 170.79 | Upgrade
|
| Earnings From Equity Investments | 43.53 | 28.61 | 28.79 | 121.52 | 252.68 | 187.34 | Upgrade
|
| Currency Exchange Gain (Loss) | 11.92 | 11.26 | 11.16 | 6.59 | 12.87 | 89.49 | Upgrade
|
| Other Non Operating Income (Expenses) | 3.4 | -0.67 | -5.19 | 9.21 | 0.63 | -2.89 | Upgrade
|
| EBT Excluding Unusual Items | 848.98 | 574.11 | 682.79 | 2,008 | 1,114 | 318.96 | Upgrade
|
| Gain (Loss) on Sale of Investments | 97.76 | 97.76 | 268.23 | 17.56 | 68.69 | 53.96 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 279.66 | 3.15 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -1.15 | Upgrade
|
| Other Unusual Items | 187.69 | 187.69 | 236.43 | 188.61 | 378.32 | 362.48 | Upgrade
|
| Pretax Income | 1,134 | 859.56 | 1,187 | 2,214 | 1,840 | 737.41 | Upgrade
|
| Income Tax Expense | 144.52 | 129.57 | 62.51 | 16.02 | 65.17 | 68.31 | Upgrade
|
| Earnings From Continuing Operations | 989.9 | 729.99 | 1,125 | 2,198 | 1,775 | 669.1 | Upgrade
|
| Minority Interest in Earnings | -380.91 | -237.25 | -222.41 | -380.14 | -73.36 | 46.45 | Upgrade
|
| Net Income | 608.99 | 492.75 | 902.53 | 1,818 | 1,702 | 715.55 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 0.08 | 8 | Upgrade
|
| Net Income to Common | 608.99 | 492.75 | 902.53 | 1,818 | 1,702 | 707.55 | Upgrade
|
| Net Income Growth | -17.92% | -45.40% | -50.36% | 6.82% | 137.83% | 204.90% | Upgrade
|
| Shares Outstanding (Basic) | 7,967 | 7,959 | 7,929 | 7,908 | 7,898 | 6,353 | Upgrade
|
| Shares Outstanding (Diluted) | 7,994 | 7,984 | 7,964 | 7,939 | 7,934 | 6,843 | Upgrade
|
| Shares Change (YoY) | -1.30% | 0.25% | 0.31% | 0.07% | 15.95% | 18.31% | Upgrade
|
| EPS (Basic) | 0.08 | 0.06 | 0.11 | 0.23 | 0.22 | 0.11 | Upgrade
|
| EPS (Diluted) | 0.07 | 0.06 | 0.11 | 0.23 | 0.21 | 0.11 | Upgrade
|
| EPS Growth | -19.97% | -45.45% | -51.96% | 6.75% | 103.05% | 143.90% | Upgrade
|
| Free Cash Flow | -5,045 | -4,489 | -4,272 | -824.19 | -1,108 | -3,614 | Upgrade
|
| Free Cash Flow Per Share | -0.63 | -0.56 | -0.54 | -0.10 | -0.14 | -0.53 | Upgrade
|
| Gross Margin | 20.10% | 18.03% | 19.26% | 37.97% | 30.79% | 23.57% | Upgrade
|
| Operating Margin | 6.96% | 3.56% | 1.91% | 22.64% | 13.50% | -1.34% | Upgrade
|
| Profit Margin | 7.14% | 6.14% | 14.28% | 25.00% | 31.26% | 18.11% | Upgrade
|
| Free Cash Flow Margin | -59.16% | -55.90% | -67.58% | -11.33% | -20.36% | -92.51% | Upgrade
|
| EBITDA | 3,895 | 3,468 | 2,730 | 3,820 | 2,497 | 1,161 | Upgrade
|
| EBITDA Margin | 45.68% | 43.19% | 43.19% | 52.52% | 45.87% | 29.73% | Upgrade
|
| D&A For EBITDA | 3,302 | 3,182 | 2,609 | 2,173 | 1,762 | 1,214 | Upgrade
|
| EBIT | 593.12 | 285.96 | 120.87 | 1,647 | 734.58 | -52.54 | Upgrade
|
| EBIT Margin | 6.96% | 3.56% | 1.91% | 22.64% | 13.50% | -1.34% | Upgrade
|
| Effective Tax Rate | 12.74% | 15.07% | 5.27% | 0.72% | 3.54% | 9.26% | Upgrade
|
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.