Semiconductor Manufacturing International Corporation (HKG:0981)
Hong Kong
· Delayed Price · Currency is HKD 65.80
-0.25 (-0.38%)
Apr 29, 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 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Revenue | 9,327 | 8,030 | 6,322 | 7,273 | 5,443 | Upgrade
|
| Revenue Growth (YoY) | 16.15% | 27.02% | -13.08% | 33.62% | 39.32% | Upgrade
|
| Cost of Revenue | 7,370 | 6,582 | 5,104 | 4,512 | 3,767 | Upgrade
|
| Gross Profit | 1,957 | 1,448 | 1,218 | 2,762 | 1,676 | Upgrade
|
| Selling, General & Admin | 569.2 | 619.89 | 518.42 | 527.56 | 303.35 | Upgrade
|
| Research & Development | 773.63 | 765.28 | 707.28 | 733.1 | 638.84 | Upgrade
|
| Other Operating Expenses | -27.77 | -223.52 | -128.02 | -146.08 | -1 | Upgrade
|
| Operating Expenses | 1,319 | 1,162 | 1,097 | 1,115 | 941.19 | Upgrade
|
| Operating Income | 637.33 | 285.96 | 120.87 | 1,647 | 734.58 | Upgrade
|
| Interest Expense | -373.11 | -297.11 | -209.42 | -125.58 | -110.14 | Upgrade
|
| Interest & Investment Income | 398.08 | 546.06 | 736.59 | 349.14 | 223.04 | Upgrade
|
| Earnings From Equity Investments | -10.2 | 28.61 | 28.79 | 121.52 | 252.68 | Upgrade
|
| Currency Exchange Gain (Loss) | 28.5 | 11.26 | 11.16 | 6.59 | 12.87 | Upgrade
|
| Other Non Operating Income (Expenses) | -92.66 | -0.67 | -5.19 | 9.21 | 0.63 | Upgrade
|
| EBT Excluding Unusual Items | 587.95 | 574.11 | 682.79 | 2,008 | 1,114 | Upgrade
|
| Gain (Loss) on Sale of Investments | 12.59 | 97.76 | 268.23 | 17.56 | 68.69 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 279.66 | Upgrade
|
| Other Unusual Items | 472.72 | 187.69 | 236.43 | 188.61 | 378.32 | Upgrade
|
| Pretax Income | 1,073 | 859.56 | 1,187 | 2,214 | 1,840 | Upgrade
|
| Income Tax Expense | 84.31 | 129.57 | 62.51 | 16.02 | 65.17 | Upgrade
|
| Earnings From Continuing Operations | 988.94 | 729.99 | 1,125 | 2,198 | 1,775 | Upgrade
|
| Minority Interest in Earnings | -303.81 | -237.25 | -222.41 | -380.14 | -73.36 | Upgrade
|
| Net Income | 685.13 | 492.75 | 902.53 | 1,818 | 1,702 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 0.08 | Upgrade
|
| Net Income to Common | 685.13 | 492.75 | 902.53 | 1,818 | 1,702 | Upgrade
|
| Net Income Growth | 39.04% | -45.40% | -50.36% | 6.82% | 137.83% | Upgrade
|
| Shares Outstanding (Basic) | 7,988 | 7,959 | 7,929 | 7,908 | 7,898 | Upgrade
|
| Shares Outstanding (Diluted) | 8,009 | 7,984 | 7,964 | 7,939 | 7,934 | Upgrade
|
| Shares Change (YoY) | 0.31% | 0.25% | 0.31% | 0.07% | 15.95% | Upgrade
|
| EPS (Basic) | 0.09 | 0.06 | 0.11 | 0.23 | 0.22 | Upgrade
|
| EPS (Diluted) | 0.09 | 0.06 | 0.11 | 0.23 | 0.21 | Upgrade
|
| EPS Growth | 42.94% | -45.45% | -51.96% | 6.75% | 103.05% | Upgrade
|
| Free Cash Flow | -5,206 | -4,489 | -4,272 | -824.19 | -1,108 | Upgrade
|
| Free Cash Flow Per Share | -0.65 | -0.56 | -0.54 | -0.10 | -0.14 | Upgrade
|
| Gross Margin | 20.98% | 18.03% | 19.26% | 37.97% | 30.79% | Upgrade
|
| Operating Margin | 6.83% | 3.56% | 1.91% | 22.64% | 13.50% | Upgrade
|
| Profit Margin | 7.35% | 6.14% | 14.28% | 25.00% | 31.26% | Upgrade
|
| Free Cash Flow Margin | -55.81% | -55.90% | -67.58% | -11.33% | -20.36% | Upgrade
|
| EBITDA | 4,422 | 3,468 | 2,730 | 3,820 | 2,497 | Upgrade
|
| EBITDA Margin | 47.41% | 43.19% | 43.19% | 52.52% | 45.87% | Upgrade
|
| D&A For EBITDA | 3,784 | 3,182 | 2,609 | 2,173 | 1,762 | Upgrade
|
| EBIT | 637.33 | 285.96 | 120.87 | 1,647 | 734.58 | Upgrade
|
| EBIT Margin | 6.83% | 3.56% | 1.91% | 22.64% | 13.50% | Upgrade
|
| Effective Tax Rate | 7.86% | 15.07% | 5.27% | 0.72% | 3.54% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.