SEM Income Statement (2018-2025) | SEM

1Y3Y5Y7Y10YAll
Download Data
Income Statement Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Revenue & cost
Revenue (Quarter) 1,252.96M1,296.21M1,267.40M1,264.68M1,324.63M1,361.36M1,393.34M1,374.58M1,414.63M1,232.72M1,423.87M1,460.49M1,546.46M1,564.02M1,534.22M1,559.81M1,599.55M1,584.74M1,567.79M-142.90M1,208.68M1,207.45M1,191.73M1,218.12M1,321.21M1,281.75M1,271.58M1,312.56M1,353.17M1,339.58M1,363.44M1,396.63M
Cost of Revenue (Quarter) 1,065.81M1,094.73M1,087.06M1,093.45M1,132.09M1,150.15M1,183.11M1,175.65M1,200.37M1,082.46M1,180.95M1,246.59M1,293.45M1,291.45M1,297.68M1,402.57M1,407.01M1,390.55M1,393.82M16.31M1,056.09M1,056.76M1,067.45M1,074.06M1,120.71M1,121.94M1,135.71M1,175.10M1,172.61M1,184.13M1,215.99M1,250.80M
Gross Profit (Quarter) 187.15M201.48M180.34M171.23M192.54M211.21M210.23M198.94M214.26M150.26M242.92M213.90M253.01M272.57M236.54M157.24M192.54M194.19M173.98M-159.21M152.59M150.69M124.28M144.05M200.50M159.81M135.87M137.47M180.56M155.45M147.45M145.83M
Operating items
Selling, General & Administrative (Quarter) 29.98M30.32M28.68M31.34M34.38M34.06M33.83M33.46M35.52M35.23M35.40M35.74M37.88M37.95M37.51M37.27M39.49M38.76M42.28M42.51M41.32M44.09M48.45M49.88M47.35M80.20M33.01M35.66M40.05M45.69M
Other Operating Expenses (Quarter) 2.14M-9.02M6.53M-6.53M54.99M5.14M-41.44M34.02M98.09M1.73M10.19M15.12M8.44M4.89M0.73M0.48M0.31M2.00M-0.00M1.30M0.11M1.59M
Operating Expenses (Quarter) 1,167.56M1,176.40M1,212.91M1,236.48M1,270.44M1,262.21M1,285.95M1,168.19M1,266.58M1,333.35M1,378.47M1,378.14M1,385.69M1,492.46M1,495.56M1,478.90M1,484.77M33.65M1,513.52M1,516.05M1,536.22M-5.54M1,204.74M1,207.89M1,217.98M1,291.58M1,240.43M1,254.64M1,290.49M1,332.70M
Operating Income (Quarter) 108.60M120.56M99.84M88.28M111.72M124.88M122.91M112.37M128.68M119.52M156.13M163.33M202.01M283.97M150.25M77.54M103.98M120.97M91.47M-171.66M151.46M159.20M129.96M-173.38M118.47M73.86M54.90M21.09M112.75M86.53M72.96M63.94M
EBIT (Quarter) 108.60M120.56M99.84M88.28M111.72M124.88M122.91M112.37M128.68M119.52M156.13M163.33M202.01M283.97M150.25M77.54M103.98M120.97M91.47M-171.66M151.46M159.20M129.96M-173.38M118.47M73.86M54.90M21.09M112.75M86.53M72.96M63.94M
Non-operating items
Other Non Operating Income (Quarter) -3.94M-18.64M-19.46M-14.69M-10.94M-17.86M
Net income details
EBT (Quarter) 108.60M120.56M56.74M40.87M71.81M80.81M56.88M55.25M92.36M90.82M136.01M137.28M182.28M261.89M127.88M57.67M73.87M86.08M54.35M-179.03M47.84M50.08M6.93M34.87M88.21M55.85M45.65M-14.94M96.19M70.17M55.93M50.46M
Tax Provisions (Quarter) 14.06M11.15M18.47M20.83M12.85M11.58M21.91M23.34M31.56M35.06M45.06M65.68M27.66M-8.64M17.94M19.82M16.22M-37.26M26.18M28.85M15.74M-41.52M26.68M18.21M4.37M-4.49M21.45M12.29M11.75M12.72M
Profit After Tax (Quarter) 33.74M60.56M32.92M24.67M40.83M59.99M30.73M32.07M53.12M51.65M104.46M102.22M110.55M164.89M100.22M66.31M49.12M55.21M27.17M27.50M36.66M78.24M8.56M30.25M96.90M77.56M55.63M-16.05M56.68M40.57M28.79M-30.57M
Equity Income (Quarter) 5.43M6.99M4.37M7.39M6.95M6.28M2.59M8.32M8.77M9.76M9.92M11.81M11.45M11.25M5.40M6.17M8.08M6.76M8.56M10.50M11.56M10.20M10.42M6.32M33.07M10.42M12.51M13.62M12.99M15.40M
Net Income - Minority (Quarter) -113.20M-158.06M-192.49M-215.92M-234.64M-259.41M-305.57M-317.62M-323.73M-321.94M-311.35M
Income from Non-Controlling Interests (Quarter) 4.50M3.14M9.76M5.05M4.81M3.66M13.30M11.60M10.07M12.57M27.51M24.94M-17.04M-13.24M23.29M16.45M-4.89M-9.15M10.96M10.21M-12.81M-11.54M12.64M15.53M-17.84M-14.86M25.39M19.81M-16.29M-16.12M15.39M17.57M
Income from Continuing Operations (Quarter) 108.60M120.56M42.68M29.72M53.34M59.99M44.03M43.67M70.45M67.49M104.46M102.22M137.21M196.21M100.22M66.31M55.93M66.26M38.13M-141.77M21.66M21.23M-8.81M76.39M61.53M37.64M41.28M-10.46M74.73M57.88M44.18M37.74M
Consolidated Net Income (Quarter) 108.60M120.56M42.68M29.72M53.34M59.99M44.03M43.67M70.45M67.49M104.46M102.22M137.21M196.21M100.22M66.31M55.93M66.26M38.13M-141.77M48.60M56.86M52.25M31.55M55.64M57.13M62.17M14.21M
Income towards Parent Company (Quarter) 108.60M120.56M42.68M-83.48M53.34M59.99M44.03M-114.39M70.45M67.49M104.46M-90.28M137.21M196.21M100.22M-149.61M55.93M66.26M38.13M-376.41M48.60M56.86M52.25M-227.87M55.64M57.13M62.17M-291.36M-317.62M-323.73M-321.94M-311.35M
Net Income towards Common Stockholders (Quarter) 108.60M120.56M42.68M-83.48M53.34M59.99M44.03M-114.39M70.45M67.49M104.46M-90.28M137.21M196.21M100.22M-149.61M55.93M66.26M38.13M-376.41M48.60M56.86M52.25M-227.87M55.64M57.13M62.17M-291.36M-317.62M-323.73M-321.94M-311.35M
Additional items
EPS (Basic) (Quarter) 0.250.350.240.180.300.330.230.240.400.390.570.570.821.220.570.370.370.430.21-1.130.180.18-0.020.120.330.600.43-0.180.440.320.230.16
EPS (Weighted Average and Diluted) (Quarter) 0.250.350.240.180.300.330.230.240.400.390.570.571.220.570.370.370.430.21-1.130.180.18-0.020.120.330.600.43-0.190.440.320.230.16
Shares Outstanding (Weighted Average) (Quarter) 134.10M134.33M129.97M130.17M130.82M130.53M129.99M130.25M129.64M129.48M129.62M129.78M130.33M130.36M130.44M130.25M129.01M126.94M122.19M124.63M122.55M122.63M123.40M123.11M123.86M123.95M124.17M124.61M126.20M124.77M120.48M122.65M
EBITDA (Quarter) 108.60M120.56M99.84M88.28M111.72M124.88M122.91M112.37M128.68M119.52M156.13M163.33M202.01M283.97M150.25M77.54M103.98M120.97M91.47M-171.66M151.46M159.20M129.96M-173.38M118.47M73.86M54.90M21.09M112.75M86.53M72.96M63.94M
Interest Expenses (Quarter) 50.67M50.50M50.81M51.46M54.34M43.96M46.11M37.37M34.03M35.51M34.40M33.89M33.83M33.87M35.51M41.05M45.20M15.70M48.57M49.00M50.27M6.33M40.68M27.99M31.38M28.55M29.07M29.98M30.02M28.87M
Tax Rate (Quarter) 24.78%27.28%25.72%25.77%22.59%20.96%23.72%25.69%23.20%25.54%24.72%25.08%21.63%-14.98%24.29%23.02%29.85%20.81%54.73%57.60%227.19%-119.08%30.25%32.61%9.58%30.03%22.30%17.52%21.01%25.21%