SM Prime Holdings, Inc. (PSE:SMPH)

SM Prime Holdings Income Statement

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Rental Revenue	82,426	78,674	72,114	58,244	34,694	32,013
Other Revenue	61,604	61,717	55,984	47,542	47,621	49,886
Total Revenue	144,029	140,391	128,098	105,786	82,315	81,899
Revenue Growth (YoY	6.49%	9.60%	21.09%	28.51%	0.51%	-30.78%
Property Expenses	23,387	23,564	20,656	19,970	19,786	22,109
Selling, General & Administrative	23,564	24,289	24,507	17,861	13,413	14,099
Depreciation & Amortization	15,416	15,038	13,657	12,488	10,817	10,342
Other Operating Expenses	9,389	9,463	7,999	6,224	5,885	6,276
Total Operating Expenses	71,756	72,354	66,818	56,542	49,901	52,825
Operating Income	72,273	68,037	61,279	49,243	32,415	29,074
Interest Expense	-15,157	-15,096	-15,202	-11,903	-9,762	-8,920
Interest & Investment Income	2,589	2,229	2,185	1,776	1,025	1,207
Income (Loss) on Equity Investments	2,385	2,043	2,163	1,720	1,187	694.47
Other Non-Operating Income	-1,077	-395.27	-437.09	-2,017	2,316	407.61
EBT Excluding Unusual Items	61,013	56,818	49,988	38,820	27,182	22,464
Gain (Loss) on Sale of Assets	24.56	24.56	-148.14	-105.7	551.97	-
Pretax Income	61,038	56,842	49,840	38,714	27,734	22,464
Income Tax Expense	11,160	10,303	8,976	7,971	5,822	4,324
Earnings From Continuing Operations	49,878	46,539	40,864	30,743	21,911	18,140
Minority Interest in Earnings	-883.23	-907.67	-853.34	-643.33	-124.89	-133.23
Net Income	48,994	45,632	40,011	30,100	21,787	18,007
Net Income to Common	48,994	45,632	40,011	30,100	21,787	18,007
Net Income Growth	11.96%	14.05%	32.93%	38.16%	20.99%	-52.72%
Basic Shares Outstanding	28,853	28,856	28,856	28,856	28,856	28,856
Diluted Shares Outstanding	28,853	28,856	28,856	28,856	28,856	28,856
Shares Change (YoY)	-0.01%	-	-	-	-	-
EPS (Basic)	1.70	1.58	1.39	1.04	0.75	0.62
EPS (Diluted)	1.70	1.58	1.39	1.04	0.75	0.62
EPS Growth	11.97%	14.05%	32.93%	38.16%	20.99%	-52.72%
Dividend Per Share	0.480	0.480	0.346	0.237	0.097	0.082
Dividend Growth	38.73%	38.73%	45.99%	144.33%	18.29%	-55.68%
Operating Margin	50.18%	48.46%	47.84%	46.55%	39.38%	35.50%
Profit Margin	34.02%	32.50%	31.23%	28.45%	26.47%	21.99%
EBITDA	86,028	82,244	74,177	60,912	43,231	39,416
EBITDA Margin	59.73%	58.58%	57.91%	57.58%	52.52%	48.13%
D&A For Ebitda	13,755	14,207	12,897	11,669	10,816	10,342
EBIT	72,273	68,037	61,279	49,243	32,415	29,074
EBIT Margin	50.18%	48.46%	47.84%	46.55%	39.38%	35.50%
Effective Tax Rate	18.28%	18.13%	18.01%	20.59%	20.99%	19.25%
Revenue as Reported	144,029	140,391	128,098	105,786	82,315	81,899

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.