Synergy Grid & Development Phils., Inc. (PSE: SGP)
Philippines
· Delayed Price · Currency is PHP
8.92
+0.27 (3.12%)
Sep 9, 2024, 4:00 PM PST
SGP Income Statement
Financials in millions PHP. Fiscal year is January - December.
Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 |
---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 |
Revenue | 110,122 | 109,863 | 102,743 | 89,101 | 89,843 | 77,694 |
Revenue Growth (YoY) | 0.87% | 6.93% | 15.31% | -0.83% | 15.64% | - |
Fuel & Purchased Power | 227.67 | 220.09 | 253.74 | 149.27 | 101.47 | 152.46 |
Operations & Maintenance | 2,264 | 2,626 | 1,473 | 1,799 | 1,321 | 1,533 |
Selling, General & Admin | 2,808 | 2,845 | 2,788 | 2,391 | 2,244 | 2,386 |
Depreciation & Amortization | 801.6 | 790.53 | 705.73 | 612.42 | 670.69 | 681.32 |
Amortization of Goodwill & Intangibles | 11,172 | 10,278 | 8,967 | 8,787 | 8,407 | 8,158 |
Provision for Bad Debts | 64.67 | 64.67 | 64.67 | 64.67 | 64.67 | 64.67 |
Other Operating Expenses | 63,671 | 63,407 | 46,657 | 45,780 | 46,204 | 37,216 |
Total Operating Expenses | 81,010 | 80,231 | 60,910 | 59,583 | 59,012 | 50,191 |
Operating Income | 29,112 | 29,633 | 41,833 | 29,517 | 30,831 | 27,503 |
Interest Expense | -6,397 | -5,760 | -5,649 | -6,057 | -6,556 | -7,262 |
Interest Income | 162.25 | 118.89 | 139.66 | 64.34 | 270.38 | 349.45 |
Net Interest Expense | -6,234 | -5,641 | -5,509 | -5,992 | -6,286 | -6,912 |
Currency Exchange Gain (Loss) | -513.98 | 116.87 | -905.64 | -244.63 | 311.91 | -194.62 |
Other Non-Operating Income (Expenses) | -1,545 | -732.71 | -715.4 | -335.38 | -476.39 | -367.21 |
EBT Excluding Unusual Items | 20,819 | 23,375 | 34,703 | 22,945 | 24,381 | 20,029 |
Gain (Loss) on Sale of Assets | - | - | - | - | -1.32 | -7.83 |
Other Unusual Items | - | - | - | - | -942.85 | - |
Pretax Income | 20,819 | 23,375 | 34,703 | 22,945 | 23,437 | 20,021 |
Income Tax Expense | 7.82 | 7.25 | 17.52 | 2.43 | 0.8 | 1.12 |
Earnings From Continuing Ops. | 20,811 | 23,368 | 34,685 | 22,943 | 23,436 | 20,020 |
Minority Interest in Earnings | -11,334 | -12,723 | -19,664 | -13,818 | -14,041 | -11,978 |
Net Income | 9,476 | 10,645 | 15,021 | 9,125 | 9,395 | 8,042 |
Net Income to Common | 9,476 | 10,645 | 15,021 | 9,125 | 9,395 | 8,042 |
Net Income Growth | -20.05% | -29.13% | 64.62% | -2.87% | 16.82% | - |
Shares Outstanding (Basic) | 5,257 | 5,266 | 5,266 | 4,351 | 4,150 | 4,150 |
Shares Outstanding (Diluted) | 5,257 | 5,266 | 5,266 | 4,351 | 4,150 | 4,150 |
Shares Change (YoY) | -0.46% | - | 21.01% | 4.86% | - | - |
EPS (Basic) | 1.80 | 2.02 | 2.85 | 2.10 | 2.26 | 1.94 |
EPS (Diluted) | 1.80 | 2.02 | 2.85 | 2.10 | 2.26 | 1.94 |
EPS Growth | -19.75% | -29.13% | 36.03% | -7.37% | 16.82% | - |
Free Cash Flow | -15,625 | -15,772 | -19,964 | -10,424 | 2,459 | -6,013 |
Free Cash Flow Per Share | -2.97 | -3.00 | -3.79 | -2.40 | 0.59 | -1.45 |
Dividend Per Share | - | 0.347 | 1.000 | 0.675 | - | - |
Dividend Growth | - | -65.26% | 48.15% | - | - | - |
Profit Margin | 8.61% | 9.69% | 14.62% | 10.24% | 10.46% | 10.35% |
Free Cash Flow Margin | -14.19% | -14.36% | -19.43% | -11.70% | 2.74% | -7.74% |
EBITDA | 40,741 | 40,466 | 51,316 | 38,917 | 39,909 | 36,342 |
EBITDA Margin | 37.00% | 36.83% | 49.95% | 43.68% | 44.42% | 46.78% |
D&A For EBITDA | 11,629 | 10,834 | 9,482 | 9,400 | 9,077 | 8,839 |
EBIT | 29,112 | 29,633 | 41,833 | 29,517 | 30,831 | 27,503 |
EBIT Margin | 26.44% | 26.97% | 40.72% | 33.13% | 34.32% | 35.40% |
Effective Tax Rate | 0.04% | 0.03% | 0.05% | 0.01% | 0.00% | 0.01% |
Source: S&P Capital IQ. Utility template. Financial Sources.