Sembcorp Industries Ltd
SCRPF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $6,417 | $7,042 | $7,825 | $6,408 |
| % Growth | -8.9% | -10% | 22.1% | – |
| Cost of Goods Sold | $4,912 | $5,469 | $6,598 | $6,693 |
| Gross Profit | $1,505 | $1,573 | $1,227 | $819 |
| % Margin | 23.5% | 22.3% | 15.7% | 12.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $476 | $432 | $499 | $432 |
| SG&A Expenses | $476 | $432 | $499 | $432 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$77 | -$6 | -$6 | -$46 |
| Operating Expenses | $399 | $426 | $493 | $386 |
| Operating Income | $1,032 | $1,151 | $734 | $433 |
| % Margin | 16.1% | 16.3% | 9.4% | 6.8% |
| Other Income/Exp. Net | $219 | $79 | $131 | -$159 |
| Pre-Tax Income | $1,251 | $1,230 | $865 | $274 |
| Tax Expense | $206 | $182 | $138 | $123 |
| Net Income | $1,011 | $942 | $848 | $279 |
| % Margin | 15.8% | 13.4% | 10.8% | 4.4% |
| EPS | 0.57 | 0.53 | 0.48 | 0.16 |
| % Growth | 7.5% | 10.4% | 200% | – |
| EPS Diluted | 0.56 | 0.52 | 0.47 | 0.15 |
| Weighted Avg Shares Out | 1,782 | 1,783 | 1,782 | 1,784 |
| Weighted Avg Shares Out Dil | 1,811 | 1,812 | 1,821 | 1,806 |
| Supplemental Information | – | – | – | – |
| Interest Income | $27 | $57 | $37 | $21 |
| Interest Expense | $370 | $407 | $303 | $286 |
| Depreciation & Amortization | $453 | $456 | $370 | $305 |
| EBITDA | $2,069 | $1,829 | $1,290 | $812 |
| % Margin | 32.2% | 26% | 16.5% | 12.7% |