Semiconductor Manufacturing International Corporation (HKG:0981)
Hong Kong · Delayed Price · Currency is HKD 58.25
+2.55 (4.58%)
Apr 10, 2026, 4:09 PM HKT
smic Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 66,580 | 57,108 | 44,826 | 50,165 | 34,578 |
Other Revenue | 742.95 | 687.84 | - | - | - |
| 67,323 | 57,796 | 44,826 | 50,165 | 34,578 | |
Revenue Growth (YoY) | 16.48% | 28.93% | -10.64% | 45.08% | 35.56% |
Cost of Revenue | 54,244 | 48,253 | 36,191 | 31,118 | 23,932 |
Gross Profit | 13,079 | 9,543 | 8,635 | 19,048 | 10,645 |
Selling, General & Admin | 3,306 | 3,907 | 3,676 | 3,639 | 1,927 |
Research & Development | 5,070 | 4,980 | 5,015 | 5,056 | 4,058 |
Other Operating Expenses | -1,482 | -1,248 | -907.79 | -1,008 | -6.33 |
Operating Expenses | 6,924 | 7,641 | 7,778 | 7,687 | 5,979 |
Operating Income | 6,155 | 1,902 | 857.07 | 11,360 | 4,666 |
Interest Expense | -2,663 | -2,114 | -1,485 | -866.16 | -699.69 |
Interest & Investment Income | 2,845 | 4,983 | 5,223 | 2,408 | 1,417 |
Earnings From Equity Investments | - | - | 204.14 | 838.18 | 1,605 |
Currency Exchange Gain (Loss) | 203.67 | 80.38 | 79.1 | 45.42 | 81.76 |
Other Non Operating Income (Expenses) | -15.73 | -15.12 | -36.79 | 63.5 | 4 |
EBT Excluding Unusual Items | 6,525 | 4,836 | 4,842 | 13,849 | 7,075 |
Gain (Loss) on Sale of Investments | 32.49 | 4.27 | 1,902 | 121.09 | 436.37 |
Gain (Loss) on Sale of Assets | 148.44 | 107.68 | - | - | 1,777 |
Asset Writedown | 16.5 | 16.36 | - | - | - |
Other Unusual Items | 1,063 | 1,328 | 1,676 | 1,301 | 2,403 |
Pretax Income | 7,786 | 6,292 | 8,420 | 15,271 | 11,691 |
Income Tax Expense | 576.74 | 918.9 | 443.28 | 110.51 | 413.97 |
Earnings From Continuing Operations | 7,209 | 5,373 | 7,977 | 15,161 | 11,277 |
Minority Interest in Earnings | -2,168 | -1,674 | -1,577 | -2,622 | -465.99 |
Net Income | 5,041 | 3,699 | 6,400 | 12,539 | 10,811 |
Preferred Dividends & Other Adjustments | - | - | - | - | 0.52 |
Net Income to Common | 5,041 | 3,699 | 6,400 | 12,539 | 10,810 |
Net Income Growth | 36.29% | -42.21% | -48.96% | 15.98% | 131.42% |
Shares Outstanding (Basic) | 7,988 | 7,959 | 7,929 | 7,908 | 7,898 |
Shares Outstanding (Diluted) | 8,009 | 7,984 | 7,964 | 7,939 | 7,934 |
Shares Change (YoY) | 0.31% | 0.25% | 0.31% | 0.07% | 15.95% |
EPS (Basic) | 0.63 | 0.46 | 0.81 | 1.59 | 1.37 |
EPS (Diluted) | 0.63 | 0.46 | 0.78 | 1.58 | 1.36 |
EPS Growth | 35.78% | -40.42% | -50.61% | 15.90% | 97.57% |
Free Cash Flow | -39,870 | -31,901 | -30,293 | -5,685 | -7,041 |
Free Cash Flow Per Share | -4.98 | -4.00 | -3.80 | -0.72 | -0.89 |
Gross Margin | 19.43% | 16.51% | 19.26% | 37.97% | 30.79% |
Operating Margin | 9.14% | 3.29% | 1.91% | 22.64% | 13.50% |
Profit Margin | 7.49% | 6.40% | 14.28% | 25.00% | 31.26% |
Free Cash Flow Margin | -59.22% | -55.20% | -67.58% | -11.33% | -20.36% |
EBITDA | 33,286 | 24,831 | 19,359 | 26,348 | 15,862 |
EBITDA Margin | 49.44% | 42.96% | 43.19% | 52.52% | 45.87% |
D&A For EBITDA | 27,131 | 22,929 | 18,502 | 14,988 | 11,196 |
EBIT | 6,155 | 1,902 | 857.07 | 11,360 | 4,666 |
EBIT Margin | 9.14% | 3.29% | 1.91% | 22.64% | 13.50% |
Effective Tax Rate | 7.41% | 14.60% | 5.27% | 0.72% | 3.54% |
Revenue as Reported | 67,323 | 57,796 | - | - | - |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.