Semirara Mining and Power Corporation (PSE:SCC)
Philippines · Delayed Price · Currency is PHP 20.00
-0.30 (-1.48%)
At close: Aug 7, 2026
Semirara Mining and Power Income Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. 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 |
| 54,921 | 52,232 | 65,194 | 76,960 | 91,129 | 52,424 | |
Revenue Growth | -8.36% | -19.88% | -15.29% | -15.55% | 73.83% | 85.57% |
Cost of Revenue | 34,359 | 32,219 | 34,631 | 34,165 | 30,802 | 26,693 |
Gross Profit | 20,562 | 20,013 | 30,564 | 42,796 | 60,327 | 25,731 |
Selling, General & Admin | 2,846 | 2,687 | 2,258 | 2,043 | 1,891 | 1,594 |
Other Operating Expenses | 2,789 | 2,989 | 7,420 | 11,688 | 16,759 | 7,144 |
Operating Expenses | 5,830 | 5,871 | 9,799 | 13,808 | 18,751 | 8,821 |
Operating Income | 14,733 | 14,143 | 20,765 | 28,988 | 41,576 | 16,910 |
Interest Expense | -174.14 | -106.46 | -249.24 | -453.38 | -683.51 | -873.38 |
Interest & Investment Income | 328.18 | 304.64 | 885.26 | 1,183 | 410.58 | 20.6 |
Earnings From Equity Investments | -247.99 | -347.39 | 10.72 | - | - | - |
Currency Exchange Gain (Loss) | -146.39 | 29.01 | -113.6 | -175.81 | 1,004 | 339.6 |
Other Non Operating Income (Expenses) | 368.57 | 337.8 | 316.67 | 584.18 | 87.35 | 150.5 |
EBT Excluding Unusual Items | 14,861 | 14,360 | 21,615 | 30,126 | 42,394 | 16,547 |
Gain (Loss) on Sale of Assets | 1.72 | 1.72 | 5.86 | - | 0.42 | -1.99 |
Asset Writedown | - | - | - | -76.09 | -171.77 | - |
Pretax Income | 15,224 | 14,724 | 21,807 | 30,082 | 42,223 | 16,545 |
Income Tax Expense | 2,008 | 1,664 | 2,177 | 2,148 | 2,352 | 345.12 |
Net Income | 13,216 | 13,060 | 19,630 | 27,933 | 39,871 | 16,200 |
Net Income to Common | 13,216 | 13,060 | 19,630 | 27,933 | 39,871 | 16,200 |
Net Income Growth | -14.50% | -33.47% | -29.73% | -29.94% | 146.12% | 392.89% |
Shares Outstanding (Basic) | 4,247 | 4,251 | 4,251 | 4,251 | 4,251 | 4,251 |
Shares Outstanding (Diluted) | 4,247 | 4,251 | 4,251 | 4,251 | 4,251 | 4,251 |
Shares Change | -0.06% | - | - | - | - | - |
EPS (Basic) | 3.11 | 3.07 | 4.62 | 6.57 | 9.38 | 3.81 |
EPS (Diluted) | 3.11 | 3.07 | 4.62 | 6.57 | 9.38 | 3.81 |
EPS Growth | -14.45% | -33.47% | -29.73% | -29.94% | 146.12% | 392.89% |
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 | 13,416 | 10,500 | 22,175 | 31,580 | 36,471 | 17,415 |
Free Cash Flow Per Share | 3.16 | 2.47 | 5.22 | 7.43 | 8.58 | 4.10 |
Dividend Per Share | - | - | 1.250 | 1.500 | 1.800 | 1.500 |
Dividend Growth | - | - | -16.67% | -16.67% | 20.00% | 20.00% |
Gross Margin | 37.44% | 38.32% | 46.88% | 55.61% | 66.20% | 49.08% |
Operating Margin | 26.82% | 27.08% | 31.85% | 37.67% | 45.62% | 32.26% |
Profit Margin | 24.06% | 25.00% | 30.11% | 36.30% | 43.75% | 30.90% |
Free Cash Flow Margin | 24.43% | 20.10% | 34.01% | 41.03% | 40.02% | 33.22% |
EBITDA | 23,079 | 22,667 | 28,075 | 36,033 | 47,395 | 23,287 |
EBITDA Margin | 42.02% | 43.40% | 43.06% | 46.82% | 52.01% | 44.42% |
D&A For EBITDA | 8,346 | 8,525 | 7,310 | 7,045 | 5,819 | 6,378 |
EBIT | 14,733 | 14,143 | 20,765 | 28,988 | 41,576 | 16,910 |
EBIT Margin | 26.82% | 27.08% | 31.85% | 37.67% | 45.62% | 32.26% |
Effective Tax Rate | 13.19% | 11.30% | 9.98% | 7.14% | 5.57% | 2.09% |
Revenue as Reported | 54,921 | 52,232 | 65,194 | 76,960 | 91,129 | 52,424 |