Semiconductor Manufacturing International Corporation (HKG:0981)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
43.00
-2.15 (-4.76%)
May 9, 2025, 4:08 PM HKT

smic Income Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
8,5278,0306,3227,2735,4433,907
Upgrade
Revenue Growth (YoY)
29.01%27.02%-13.08%33.62%39.32%25.40%
Upgrade
Cost of Revenue
6,8136,5825,1044,5123,7672,986
Upgrade
Gross Profit
1,7141,4481,2182,7621,676920.91
Upgrade
Selling, General & Admin
655.15619.89518.42527.56303.35295.84
Upgrade
Research & Development
726.07765.28707.28733.1638.84677.41
Upgrade
Other Operating Expenses
-260.57-223.52-128.02-146.08-10.2
Upgrade
Operating Expenses
1,1211,1621,0971,115941.19973.46
Upgrade
Operating Income
593.12285.96120.871,647734.58-52.54
Upgrade
Interest Expense
-307.38-297.11-209.42-125.58-110.14-73.23
Upgrade
Interest & Investment Income
504.39546.06736.59349.14223.04170.79
Upgrade
Earnings From Equity Investments
43.5328.6128.79121.52252.68187.34
Upgrade
Currency Exchange Gain (Loss)
11.9211.2611.166.5912.8789.49
Upgrade
Other Non Operating Income (Expenses)
3.4-0.67-5.199.210.63-2.89
Upgrade
EBT Excluding Unusual Items
848.98574.11682.792,0081,114318.96
Upgrade
Gain (Loss) on Sale of Investments
97.7697.76268.2317.5668.6953.96
Upgrade
Gain (Loss) on Sale of Assets
----279.663.15
Upgrade
Asset Writedown
------1.15
Upgrade
Other Unusual Items
187.69187.69236.43188.61378.32362.48
Upgrade
Pretax Income
1,134859.561,1872,2141,840737.41
Upgrade
Income Tax Expense
144.52129.5762.5116.0265.1768.31
Upgrade
Earnings From Continuing Operations
989.9729.991,1252,1981,775669.1
Upgrade
Minority Interest in Earnings
-380.91-237.25-222.41-380.14-73.3646.45
Upgrade
Net Income
608.99492.75902.531,8181,702715.55
Upgrade
Preferred Dividends & Other Adjustments
----0.088
Upgrade
Net Income to Common
608.99492.75902.531,8181,702707.55
Upgrade
Net Income Growth
-18.06%-45.40%-50.36%6.82%137.83%204.90%
Upgrade
Shares Outstanding (Basic)
7,9677,9597,9297,9087,8986,353
Upgrade
Shares Outstanding (Diluted)
7,9947,9847,9647,9397,9346,843
Upgrade
Shares Change (YoY)
0.31%0.25%0.31%0.07%15.95%18.31%
Upgrade
EPS (Basic)
0.080.060.110.230.220.11
Upgrade
EPS (Diluted)
0.070.060.110.230.210.11
Upgrade
EPS Growth
-22.26%-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
3,8953,4682,7303,8202,4971,161
Upgrade
EBITDA Margin
45.68%43.19%43.19%52.52%45.87%29.73%
Upgrade
D&A For EBITDA
3,3023,1822,6092,1731,7621,214
Upgrade
EBIT
593.12285.96120.871,647734.58-52.54
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.