Semiconductor Manufacturing International Corporation (HKG:0981)
Hong Kong · Delayed Price · Currency is HKD 70.80
+3.25 (4.81%)
Aug 14, 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 | Jun '26 Jun 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 |
| 10,382 | 9,327 | 8,030 | 6,322 | 7,273 | 5,443 | |
Revenue Growth | 17.51% | 16.15% | 27.02% | -13.08% | 33.62% | 39.32% |
Cost of Revenue | 8,116 | 7,370 | 6,582 | 5,104 | 4,512 | 3,767 |
Gross Profit | 2,265 | 1,957 | 1,448 | 1,218 | 2,762 | 1,676 |
Selling, General & Admin | 468.62 | 569.2 | 619.89 | 518.42 | 527.56 | 303.35 |
Research & Development | 838.44 | 773.63 | 765.28 | 707.28 | 733.1 | 638.84 |
Other Operating Expenses | -29.44 | -27.77 | -223.52 | -128.02 | -146.08 | -1 |
Operating Expenses | 1,282 | 1,319 | 1,162 | 1,097 | 1,115 | 941.19 |
Operating Income | 983.35 | 637.33 | 285.96 | 120.87 | 1,647 | 734.58 |
Interest Expense | -385.23 | -373.11 | -297.11 | -209.42 | -125.58 | -110.14 |
Interest & Investment Income | 307.57 | 398.08 | 546.06 | 736.59 | 349.14 | 223.04 |
Earnings From Equity Investments | 209.24 | -10.2 | 28.61 | 28.79 | 121.52 | 252.68 |
Currency Exchange Gain (Loss) | 74.4 | 28.5 | 11.26 | 11.16 | 6.59 | 12.87 |
Other Non Operating Income (Expenses) | -21.15 | -92.66 | -0.67 | -5.19 | 9.21 | 0.63 |
EBT Excluding Unusual Items | 1,168 | 587.95 | 574.11 | 682.79 | 2,008 | 1,114 |
Gain (Loss) on Sale of Investments | 12.39 | 12.59 | 97.76 | 268.23 | 17.56 | 68.69 |
Gain (Loss) on Sale of Assets | -24.3 | - | - | - | - | 279.66 |
Other Unusual Items | 472.72 | 472.72 | 187.69 | 236.43 | 188.61 | 378.32 |
Pretax Income | 1,629 | 1,073 | 859.56 | 1,187 | 2,214 | 1,840 |
Income Tax Expense | 146.02 | 84.31 | 129.57 | 62.51 | 16.02 | 65.17 |
Earnings From Continuing Operations | 1,483 | 988.94 | 729.99 | 1,125 | 2,198 | 1,775 |
Minority Interest in Earnings | -441.72 | -303.81 | -237.25 | -222.41 | -380.14 | -73.36 |
Net Income | 1,041 | 685.13 | 492.75 | 902.53 | 1,818 | 1,702 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 0.08 |
Net Income to Common | 1,041 | 685.13 | 492.75 | 902.53 | 1,818 | 1,702 |
Net Income Growth | 80.49% | 39.04% | -45.40% | -50.36% | 6.83% | 140.51% |
Shares Outstanding (Basic) | 8,011 | 7,988 | 7,959 | 7,929 | 7,908 | 7,898 |
Shares Outstanding (Diluted) | 8,026 | 8,009 | 7,984 | 7,964 | 7,939 | 7,934 |
Shares Change | 0.33% | 0.31% | 0.25% | 0.31% | 0.07% | 15.95% |
EPS (Basic) | 0.13 | 0.09 | 0.06 | 0.11 | 0.23 | 0.22 |
EPS (Diluted) | 0.13 | 0.09 | 0.06 | 0.11 | 0.23 | 0.21 |
EPS Growth | 85.67% | 42.94% | -45.45% | -51.96% | 6.75% | 103.05% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | -2,342 | -5,206 | -4,489 | -4,272 | -824.19 | -1,108 |
Free Cash Flow Per Share | -0.29 | -0.65 | -0.56 | -0.54 | -0.10 | -0.14 |
Gross Margin | 21.82% | 20.98% | 18.03% | 19.26% | 37.97% | 30.79% |
Operating Margin | 9.47% | 6.83% | 3.56% | 1.91% | 22.64% | 13.50% |
Profit Margin | 10.03% | 7.35% | 6.14% | 14.28% | 25.00% | 31.26% |
Free Cash Flow Margin | -22.56% | -55.81% | -55.90% | -67.58% | -11.33% | -20.36% |
EBITDA | 5,338 | 4,422 | 3,468 | 2,730 | 3,820 | 2,497 |
EBITDA Margin | 51.41% | 47.41% | 43.19% | 43.19% | 52.52% | 45.87% |
D&A For EBITDA | 4,354 | 3,784 | 3,182 | 2,609 | 2,173 | 1,762 |
EBIT | 983.35 | 637.33 | 285.96 | 120.87 | 1,647 | 734.58 |
EBIT Margin | 9.47% | 6.83% | 3.56% | 1.91% | 22.64% | 13.50% |
Effective Tax Rate | 8.96% | 7.86% | 15.07% | 5.27% | 0.72% | 3.54% |