Semiconductor Manufacturing International Corporation (HKG:0981)
Hong Kong · Delayed Price · Currency is HKD 79.85
+5.65 (7.61%)
May 22, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 66,112 | 65,235 | 58,611 | 44,826 | 50,165 | 34,578 | |
Revenue Growth (YoY) | 6.85% | 11.30% | 30.75% | -10.64% | 45.08% | 35.56% |
Cost of Revenue | 52,632 | 51,550 | 48,042 | 36,191 | 31,118 | 23,932 |
Gross Profit | 13,480 | 13,685 | 10,569 | 8,635 | 19,048 | 10,645 |
Selling, General & Admin | 3,700 | 3,981 | 4,525 | 3,676 | 3,639 | 1,927 |
Research & Development | 5,600 | 5,411 | 5,586 | 5,015 | 5,056 | 4,058 |
Other Operating Expenses | 181.71 | -194.21 | -1,631 | -907.79 | -1,008 | -6.33 |
Operating Expenses | 9,510 | 9,227 | 8,482 | 7,778 | 7,687 | 5,979 |
Operating Income | 3,970 | 4,458 | 2,087 | 857.07 | 11,360 | 4,666 |
Interest Expense | -2,675 | -2,610 | -2,169 | -1,485 | -866.16 | -699.69 |
Interest & Investment Income | 2,368 | 2,784 | 3,986 | 5,223 | 2,408 | 1,417 |
Earnings From Equity Investments | 28.22 | -71.31 | 208.83 | 204.14 | 838.18 | 1,605 |
Currency Exchange Gain (Loss) | 306.94 | 199.35 | 82.2 | 79.1 | 45.42 | 81.76 |
Other Non Operating Income (Expenses) | -590.98 | -648.11 | -4.85 | -36.79 | 63.5 | 4 |
EBT Excluding Unusual Items | 3,407 | 4,112 | 4,191 | 4,842 | 13,849 | 7,075 |
Gain (Loss) on Sale of Investments | 86.82 | 88.05 | 713.55 | 1,902 | 121.09 | 436.37 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 1,777 |
Other Unusual Items | 3,261 | 3,306 | 1,370 | 1,676 | 1,301 | 2,403 |
Pretax Income | 6,755 | 7,507 | 6,274 | 8,420 | 15,271 | 11,691 |
Income Tax Expense | 571.64 | 589.72 | 945.71 | 443.28 | 110.51 | 413.97 |
Earnings From Continuing Operations | 6,183 | 6,917 | 5,328 | 7,977 | 15,161 | 11,277 |
Minority Interest in Earnings | -1,393 | -2,125 | -1,732 | -1,577 | -2,622 | -465.99 |
Net Income | 4,791 | 4,792 | 3,597 | 6,400 | 12,539 | 10,811 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 0.52 |
Net Income to Common | 4,791 | 4,792 | 3,597 | 6,400 | 12,539 | 10,810 |
Net Income Growth | 8.40% | 33.24% | -43.80% | -48.96% | 15.98% | 131.42% |
Shares Outstanding (Basic) | 7,994 | 7,988 | 7,959 | 7,929 | 7,908 | 7,898 |
Shares Outstanding (Diluted) | 8,011 | 8,009 | 7,984 | 7,964 | 7,939 | 7,934 |
Shares Change (YoY) | 0.21% | 0.31% | 0.25% | 0.31% | 0.07% | 15.95% |
EPS (Basic) | 0.60 | 0.60 | 0.45 | 0.81 | 1.59 | 1.37 |
EPS (Diluted) | 0.60 | 0.60 | 0.44 | 0.78 | 1.58 | 1.36 |
EPS Growth | 18.00% | 36.98% | -43.85% | -50.61% | 15.90% | 97.57% |
Free Cash Flow | -26,492 | -36,410 | -32,763 | -30,293 | -5,685 | -7,041 |
Free Cash Flow Per Share | -3.31 | -4.55 | -4.10 | -3.80 | -0.72 | -0.89 |
Gross Margin | 20.39% | 20.98% | 18.03% | 19.26% | 37.97% | 30.79% |
Operating Margin | 6.00% | 6.83% | 3.56% | 1.91% | 22.64% | 13.50% |
Profit Margin | 7.25% | 7.35% | 6.14% | 14.28% | 25.00% | 31.26% |
Free Cash Flow Margin | -40.07% | -55.81% | -55.90% | -67.58% | -11.33% | -20.36% |
EBITDA | 31,606 | 30,926 | 25,312 | 19,359 | 26,348 | 15,862 |
EBITDA Margin | 47.81% | 47.41% | 43.19% | 43.19% | 52.52% | 45.87% |
D&A For EBITDA | 27,637 | 26,468 | 23,225 | 18,502 | 14,988 | 11,196 |
EBIT | 3,970 | 4,458 | 2,087 | 857.07 | 11,360 | 4,666 |
EBIT Margin | 6.00% | 6.83% | 3.56% | 1.91% | 22.64% | 13.50% |
Effective Tax Rate | 8.46% | 7.86% | 15.07% | 5.27% | 0.72% | 3.54% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.