SMU SA banner
S

SMU SA
SGO:SMU

Watchlist Manager
SMU SA
SGO:SMU
Watchlist
Price: 140 CLP 1.08% Market Closed
Market Cap: 808.2B CLP

Income Statement

Earnings Waterfall
SMU SA

Income Statement
SMU SA

Rotate your device to view
Income Statement
Currency: CLP
Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
24 054
27 981
32 250
46 367
49 709
48 528
49 003
47 229
49 226
61 855
66 968
75 887
76 653
71 353
71 513
70 101
71 523
72 242
72 207
71 232
71 420
72 996
74 145
72 152
71 273
70 138
68 805
66 149
66 410
67 330
60 346
56 051
50 465
44 885
47 960
50 057
50 216
50 145
49 143
48 879
49 429
48 490
47 756
47 889
47 607
49 416
51 498
53 084
53 886
53 777
53 321
53 248
54 563
56 501
59 243
61 143
62 005
0
0
0
Revenue
919 591
N/A
1 074 245
+17%
1 210 310
+13%
1 768 862
+46%
1 890 732
+7%
1 873 482
-1%
1 921 072
+3%
1 855 301
-3%
1 862 675
+0%
1 867 307
+0%
1 891 088
+1%
1 909 417
+1%
1 860 093
-3%
1 941 981
+4%
1 948 221
+0%
2 200 661
+13%
2 290 916
+4%
2 326 951
+2%
2 414 473
+4%
2 330 601
-3%
2 474 859
+6%
2 560 449
+3%
2 603 779
+2%
2 221 869
-15%
2 176 286
-2%
2 126 288
-2%
2 074 143
-2%
2 257 558
+9%
2 089 948
-7%
2 102 677
+1%
2 111 070
+0%
2 295 415
+9%
2 298 061
+0%
2 301 659
+0%
2 306 368
+0%
2 297 032
0%
2 333 591
+2%
2 299 635
-1%
2 276 001
-1%
2 264 394
-1%
3 913 021
+73%
3 965 647
+1%
4 041 161
+2%
2 472 378
-39%
2 526 824
+2%
2 620 823
+4%
2 710 606
+3%
2 826 314
+4%
2 865 323
+1%
2 898 282
+1%
2 889 522
0%
2 862 383
-1%
2 869 708
+0%
2 856 333
0%
2 876 231
+1%
2 887 165
+0%
2 882 311
0%
2 869 367
0%
2 824 443
-2%
2 819 055
0%
Gross Profit
Cost of Revenue
(687 982)
(818 378)
(937 376)
(1 369 868)
(1 458 904)
(1 428 846)
(1 453 968)
(1 391 925)
(1 397 033)
(1 405 215)
(1 422 242)
(1 443 402)
(1 397 007)
(1 459 054)
(1 463 795)
(1 663 028)
(1 731 277)
(1 753 067)
(1 818 410)
(1 735 200)
(1 847 896)
(1 910 134)
(1 934 617)
(1 611 325)
(1 565 793)
(1 519 708)
(1 473 551)
(1 620 100)
(1 478 411)
(1 487 628)
(1 488 979)
(1 641 623)
(1 639 312)
(1 637 166)
(1 634 520)
(1 615 166)
(1 638 397)
(1 614 349)
(1 594 901)
(1 597 155)
(2 755 632)
(2 789 897)
(2 849 674)
(1 751 647)
(1 797 353)
(1 866 622)
(1 929 250)
(1 991 019)
(2 009 922)
(2 023 622)
(2 007 034)
(1 984 483)
(1 983 173)
(1 977 883)
(1 999 316)
(2 001 463)
(1 995 804)
(1 971 421)
(1 921 454)
(1 910 946)
Gross Profit
231 610
N/A
255 868
+10%
272 935
+7%
398 994
+46%
431 828
+8%
444 637
+3%
467 105
+5%
463 375
-1%
465 643
+0%
462 092
-1%
468 846
+1%
466 014
-1%
463 086
-1%
482 928
+4%
484 427
+0%
537 633
+11%
559 638
+4%
573 882
+3%
596 061
+4%
595 401
0%
626 963
+5%
650 315
+4%
669 162
+3%
610 544
-9%
610 492
0%
606 579
-1%
600 591
-1%
637 458
+6%
611 538
-4%
615 050
+1%
622 092
+1%
653 792
+5%
658 749
+1%
664 493
+1%
671 848
+1%
681 866
+1%
695 194
+2%
685 285
-1%
681 099
-1%
667 239
-2%
1 157 389
+73%
1 175 750
+2%
1 191 486
+1%
720 731
-40%
729 472
+1%
754 200
+3%
781 356
+4%
835 295
+7%
855 401
+2%
874 660
+2%
882 488
+1%
877 900
-1%
886 535
+1%
878 450
-1%
876 915
0%
885 703
+1%
886 507
+0%
897 946
+1%
902 989
+1%
908 110
+1%
Operating Income
Operating Expenses
(217 103)
(240 868)
(270 543)
(406 478)
(441 771)
(462 797)
(474 294)
(453 019)
(471 845)
(494 825)
(524 172)
(559 226)
(551 761)
(522 779)
(506 553)
(540 977)
(561 342)
(549 262)
(567 313)
(526 520)
(552 595)
(571 750)
(591 849)
(532 955)
(528 752)
(519 183)
(510 316)
(538 317)
(518 728)
(521 728)
(524 672)
(559 690)
(555 292)
(556 699)
(561 834)
(573 441)
(580 835)
(590 573)
(589 336)
(567 510)
(995 188)
(984 410)
(985 622)
(571 207)
(570 788)
(593 184)
(616 079)
(658 418)
(680 063)
(700 509)
(714 742)
(715 768)
(712 520)
(718 706)
(732 898)
(761 936)
(780 375)
(789 912)
(768 277)
(809 633)
Selling, General & Administrative
(185 400)
(204 255)
(229 104)
(337 777)
(366 135)
(390 792)
(403 550)
(394 722)
(412 766)
(429 507)
(448 829)
(484 247)
(469 340)
(464 367)
(456 791)
(469 291)
(479 036)
(480 589)
(494 151)
(481 454)
(506 579)
(525 330)
(533 177)
(479 414)
(477 759)
(472 868)
(467 053)
(495 422)
(469 500)
(470 807)
(472 786)
(501 290)
(495 699)
(491 792)
(486 713)
(483 851)
(490 400)
(499 957)
(499 717)
(487 228)
(855 282)
(844 140)
(847 102)
(493 487)
(494 579)
(513 996)
(533 031)
(567 660)
(586 234)
(603 777)
(615 534)
(615 420)
(623 961)
(628 450)
(640 399)
(653 749)
(666 530)
(674 335)
(680 737)
(690 389)
Depreciation & Amortization
(31 704)
(36 614)
(41 440)
(68 701)
(75 636)
(65 497)
(64 504)
(51 946)
(47 290)
(57 217)
(65 781)
(66 177)
(65 158)
(65 848)
(58 850)
(64 573)
(65 023)
(64 163)
(64 851)
(59 083)
(59 686)
(59 567)
(57 961)
(51 115)
(49 785)
(47 971)
(46 269)
(48 027)
(45 186)
(46 602)
(47 052)
(49 948)
(59 194)
(67 492)
(76 806)
(86 227)
(87 045)
(86 919)
(86 468)
(82 780)
(145 630)
(143 772)
(142 308)
(79 829)
(78 163)
(80 913)
(84 868)
(91 568)
(94 623)
(96 896)
(99 067)
(100 697)
(103 023)
(104 715)
(106 377)
(108 615)
(110 854)
(114 402)
(117 911)
(119 507)
Other Operating Expenses
0
0
0
0
0
(6 508)
(6 240)
(6 350)
(11 789)
(8 099)
(9 560)
(8 801)
(17 263)
7 436
9 088
(7 113)
(17 283)
(4 510)
(8 311)
14 018
13 669
13 146
(710)
(2 426)
(1 206)
1 656
3 004
5 132
(4 043)
(4 317)
(4 833)
(8 452)
(398)
2 586
1 684
(3 363)
(3 391)
(3 697)
(3 150)
2 497
5 724
3 503
3 788
2 109
1 954
1 725
1 820
811
794
165
(141)
349
14 464
14 458
13 877
428
(2 991)
(1 175)
30 371
262
Operating Income
14 506
N/A
15 000
+3%
2 392
-84%
(7 484)
N/A
(9 943)
-33%
(18 162)
-83%
(7 191)
+60%
10 357
N/A
(6 203)
N/A
(32 733)
-428%
(55 326)
-69%
(93 211)
-68%
(88 675)
+5%
(39 852)
+55%
(22 127)
+44%
(3 343)
+85%
(1 705)
+49%
24 620
N/A
28 748
+17%
68 882
+140%
74 368
+8%
78 566
+6%
77 314
-2%
77 589
+0%
81 742
+5%
87 396
+7%
90 275
+3%
99 141
+10%
92 808
-6%
93 321
+1%
97 419
+4%
94 102
-3%
103 457
+10%
107 794
+4%
110 014
+2%
108 425
-1%
114 358
+5%
94 713
-17%
91 764
-3%
99 729
+9%
162 202
+63%
191 340
+18%
205 865
+8%
149 524
-27%
158 683
+6%
161 016
+1%
165 277
+3%
176 877
+7%
175 339
-1%
174 151
-1%
167 746
-4%
162 132
-3%
174 015
+7%
159 744
-8%
144 017
-10%
123 766
-14%
106 132
-14%
108 034
+2%
134 712
+25%
98 476
-27%
Pre-Tax Income
Interest Income Expense
(23 237)
(28 069)
(32 654)
(49 534)
(53 055)
(51 604)
(53 075)
(49 220)
(51 329)
(68 603)
(85 413)
(99 152)
(98 275)
(110 326)
(111 187)
(107 622)
(96 360)
(115 638)
(104 093)
(104 020)
(83 158)
(75 781)
(57 008)
(55 990)
(68 704)
(73 235)
(73 177)
(59 278)
(61 956)
(60 837)
(55 031)
(57 104)
(51 404)
(48 156)
(51 048)
(52 135)
(52 642)
(51 888)
(50 015)
(49 513)
(86 819)
(85 419)
(84 371)
(46 030)
(43 996)
(42 872)
(42 474)
(42 223)
(41 830)
(42 657)
(43 586)
(45 012)
(46 598)
(48 394)
(50 009)
(51 804)
(53 298)
(40 861)
(31 220)
(29 717)
Non-Reccuring Items
0
0
0
0
0
0
(6 817)
(18 332)
(16 549)
(203 371)
(252 062)
(354 480)
(351 522)
(176 949)
(124 680)
(27 012)
(27 153)
(14 968)
(14 693)
(3 784)
(4 159)
(3 967)
(2 308)
(1 649)
(1 588)
(2 513)
(1 419)
(1 477)
(1 082)
(487)
(1 932)
(2 200)
(2 437)
(5 815)
(4 229)
(5 084)
(12 138)
(9 394)
(10 041)
(10 721)
(25 898)
(24 854)
(25 486)
(18 290)
14 910
12 684
13 820
13 314
(4 277)
(1 645)
(10 092)
4 665
(9 772)
(9 969)
(2 289)
(774)
(3 373)
(5 248)
(4 977)
20 471
Gain/Loss on Disposition of Assets
53
238
245
(1 606)
(1 600)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(12 975)
17 709
18 526
(36 340)
(42 709)
(68 765)
(65 637)
(15 372)
(5 801)
(6 269)
(12 673)
(12 327)
(19 460)
(31 931)
(30 236)
(40 292)
(32 077)
(30 165)
(36 786)
(29 127)
(34 591)
(30 907)
(24 156)
(17 588)
(15 599)
(13 602)
(9 326)
(10 003)
(10 750)
(10 921)
(15 908)
(17 921)
(14 273)
(15 308)
(12 868)
(11 406)
(15 379)
(11 110)
(8 981)
(11 330)
(18 987)
(21 731)
(27 068)
(28 738)
(33 168)
(49 269)
(60 814)
(59 416)
(55 061)
(41 351)
(25 615)
(21 578)
(19 061)
(19 579)
(23 679)
(24 161)
(28 024)
(26 152)
(23 438)
(18 411)
Pre-Tax Income
(21 651)
N/A
4 879
N/A
(11 491)
N/A
(94 965)
-726%
(107 306)
-13%
(138 531)
-29%
(132 720)
+4%
(72 567)
+45%
(79 882)
-10%
(310 975)
-289%
(405 472)
-30%
(559 171)
-38%
(557 930)
+0%
(359 056)
+36%
(288 228)
+20%
(178 269)
+38%
(157 293)
+12%
(136 150)
+13%
(126 824)
+7%
(68 050)
+46%
(47 541)
+30%
(32 091)
+32%
(6 160)
+81%
2 362
N/A
(4 151)
N/A
(1 955)
+53%
6 352
N/A
28 383
+347%
19 021
-33%
21 077
+11%
24 549
+16%
16 876
-31%
35 342
+109%
38 515
+9%
41 869
+9%
39 799
-5%
34 199
-14%
22 321
-35%
22 727
+2%
28 164
+24%
30 498
+8%
59 337
+95%
68 940
+16%
56 466
-18%
96 429
+71%
81 560
-15%
75 810
-7%
88 552
+17%
74 171
-16%
88 498
+19%
88 453
0%
100 206
+13%
98 585
-2%
81 803
-17%
68 040
-17%
47 027
-31%
21 437
-54%
35 772
+67%
75 076
+110%
70 819
-6%
Net Income
Tax Provision
4 595
4 494
9 255
20 792
24 695
29 145
35 480
36 076
35 511
40 489
46 117
78 259
80 518
81 716
84 352
77 992
70 431
66 990
58 805
30 813
30 647
26 062
17 822
8 566
8 097
7 765
2 521
(2 084)
2 313
14 420
14 811
16 336
5 535
(6 412)
(6 871)
(5 216)
(454)
(1 226)
(2 418)
(2 344)
2 213
(1 757)
407
13 399
15 581
33 815
47 632
42 973
29 863
12 365
(5 998)
(12 932)
(13 974)
(9 102)
1 192
1 723
12 410
6 417
(7 741)
(7 697)
Income from Continuing Operations
(17 055)
9 374
(2 235)
(74 173)
(82 611)
(109 385)
(97 239)
(36 491)
(44 370)
(270 486)
(359 355)
(480 912)
(477 412)
(277 341)
(203 877)
(100 277)
(86 863)
(69 160)
(68 019)
(37 236)
(16 894)
(6 028)
11 664
10 929
3 948
5 811
8 873
26 299
21 333
35 496
39 360
33 213
40 877
32 102
34 998
34 584
33 745
21 095
20 309
25 820
32 711
57 580
69 347
69 865
112 010
115 376
123 442
131 524
104 034
100 863
82 455
87 274
84 611
72 701
69 232
48 750
33 847
42 189
67 335
63 123
Income to Minority Interest
57
40
15
11
16
19
17
19
22
23
26
26
21
19
18
26
16
2
(6)
0
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
463
728
1 027
1 510
1 075
810
511
0
0
0
0
0
Net Income (Common)
(16 998)
N/A
9 414
N/A
(2 220)
N/A
(74 161)
-3 241%
(82 595)
-11%
(115 014)
-39%
(101 301)
+12%
(42 103)
+58%
(49 977)
-19%
(300 132)
-501%
(393 615)
-31%
(531 215)
-35%
(529 160)
+0%
(302 002)
+43%
(245 436)
+19%
(100 263)
+59%
(85 408)
+15%
(65 487)
+23%
(44 409)
+32%
(37 236)
+16%
(16 118)
+57%
(4 878)
+70%
12 814
N/A
12 210
-5%
5 732
-53%
7 475
+30%
10 697
+43%
27 637
+158%
23 101
-16%
36 815
+59%
40 519
+10%
33 033
-18%
40 308
+22%
32 102
-20%
34 998
+9%
34 584
-1%
33 745
-2%
21 095
-37%
20 309
-4%
29 828
+47%
37 839
+27%
63 492
+68%
76 552
+21%
75 707
-1%
120 465
+59%
123 045
+2%
129 818
+6%
132 088
+2%
104 497
-21%
101 591
-3%
83 483
-18%
88 784
+6%
85 686
-3%
73 511
-14%
69 743
-5%
48 750
-30%
33 847
-31%
42 189
+25%
67 335
+60%
63 123
-6%
EPS (Diluted)
-65.62
N/A
34.99
N/A
-1.21
N/A
-39.91
-3 198%
-31.77
+20%
-43.76
-38%
-38.97
+11%
-16.16
+59%
-17.98
-11%
-108.9
-506%
-142.92
-31%
-190.33
-33%
-145.05
+24%
-82.78
+43%
-67.27
+19%
-27.49
+59%
-23.41
+15%
-17.95
+23%
-12.17
+32%
-10.21
+16%
-4.41
+57%
-1.33
+70%
3.51
N/A
3.34
-5%
1.27
-62%
1.55
+22%
2.22
+43%
5.76
+159%
4.06
-30%
6.37
+57%
7.01
+10%
5.76
-18%
6.98
+21%
5.56
-20%
6.06
+9%
5.99
-1%
5.85
-2%
3.65
-38%
3.52
-4%
5.16
+47%
6.55
+27%
10.99
+68%
13.26
+21%
13.11
-1%
20.86
+59%
21.31
+2%
22.52
+6%
22.9
+2%
18.13
-21%
17.61
-3%
14.47
-18%
15.41
+6%
14.87
-4%
12.76
-14%
12.1
-5%
8.46
-30%
5.87
-31%
7.32
+25%
11.68
+60%
10.95
-6%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett