DSM-Firmenich AG (AMS:DSFIR)
Netherlands
· Delayed Price · Currency is EUR 57.40
-0.98 (-1.68%)
Mar 6, 2026, 1:34 PM CET
DSM-Firmenich AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. 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 | 9,034 | 9,054 | 10,627 | 8,390 | 7,269 | Upgrade
|
| Revenue Growth (YoY) | -0.22% | -14.80% | 26.66% | 15.42% | -10.33% | Upgrade
|
| Cost of Revenue | 5,504 | 5,501 | 8,016 | 5,700 | 4,657 | Upgrade
|
| Gross Profit | 3,530 | 3,553 | 2,611 | 2,690 | 2,612 | Upgrade
|
| Selling, General & Admin | 2,209 | 2,207 | 2,535 | 1,772 | 1,649 | Upgrade
|
| Research & Development | 713 | 814 | 652 | 295 | 274 | Upgrade
|
| Other Operating Expenses | -21 | 5 | -16 | -29 | -21 | Upgrade
|
| Operating Expenses | 2,901 | 3,026 | 3,171 | 2,038 | 1,902 | Upgrade
|
| Operating Income | 629 | 527 | -560 | 652 | 710 | Upgrade
|
| Interest Expense | -154 | -157 | -138 | -104 | -92 | Upgrade
|
| Interest & Investment Income | 60 | 69 | 95 | 22 | 3 | Upgrade
|
| Earnings From Equity Investments | -102 | -9 | -6 | 12 | 16 | Upgrade
|
| Currency Exchange Gain (Loss) | -51 | -42 | -86 | -20 | -8 | Upgrade
|
| Other Non Operating Income (Expenses) | 4 | 1 | -26 | -1 | -9 | Upgrade
|
| EBT Excluding Unusual Items | 386 | 389 | -721 | 561 | 620 | Upgrade
|
| Merger & Restructuring Charges | -2 | -39 | -59 | -3 | -20 | Upgrade
|
| Gain (Loss) on Sale of Investments | -6 | 9 | -1 | -7 | 326 | Upgrade
|
| Gain (Loss) on Sale of Assets | 43 | 23 | 17 | 31 | 13 | Upgrade
|
| Legal Settlements | - | - | - | - | 2 | Upgrade
|
| Other Unusual Items | - | 21 | 57 | 5 | 2 | Upgrade
|
| Pretax Income | 460 | 423 | -654 | 599 | 953 | Upgrade
|
| Income Tax Expense | 118 | 64 | -18 | 124 | 123 | Upgrade
|
| Earnings From Continuing Operations | 342 | 359 | -636 | 475 | 830 | Upgrade
|
| Earnings From Discontinued Operations | -1,381 | -79 | 2,789 | 1,240 | 850 | Upgrade
|
| Net Income to Company | -1,039 | 280 | 2,153 | 1,715 | 1,680 | Upgrade
|
| Minority Interest in Earnings | -42 | -30 | -16 | -15 | -4 | Upgrade
|
| Net Income | -1,081 | 250 | 2,137 | 1,700 | 1,676 | Upgrade
|
| Preferred Dividends & Other Adjustments | 26 | 28 | 6 | 6 | 6 | Upgrade
|
| Net Income to Common | -1,107 | 222 | 2,131 | 1,694 | 1,670 | Upgrade
|
| Net Income Growth | - | -88.30% | 25.71% | 1.43% | 231.23% | Upgrade
|
| Shares Outstanding (Basic) | 259 | 265 | 233 | 173 | 173 | Upgrade
|
| Shares Outstanding (Diluted) | 259 | 265 | 233 | 173 | 173 | Upgrade
|
| Shares Change (YoY) | -1.97% | 13.37% | 34.68% | -0.06% | 0.56% | Upgrade
|
| EPS (Basic) | -4.27 | 0.84 | 9.14 | 9.80 | 9.67 | Upgrade
|
| EPS (Diluted) | -4.27 | 0.84 | 9.14 | 9.77 | 9.63 | Upgrade
|
| EPS Growth | - | -90.82% | -6.47% | 1.45% | 233.22% | Upgrade
|
| Free Cash Flow | 817 | 1,133 | 710 | 459 | 994 | Upgrade
|
| Free Cash Flow Per Share | 3.15 | 4.28 | 3.04 | 2.65 | 5.73 | Upgrade
|
| Dividend Per Share | 2.500 | 2.500 | 2.500 | 2.530 | 2.500 | Upgrade
|
| Dividend Growth | - | - | -1.19% | 1.20% | 4.17% | Upgrade
|
| Gross Margin | 39.07% | 39.24% | 24.57% | 32.06% | 35.93% | Upgrade
|
| Operating Margin | 6.96% | 5.82% | -5.27% | 7.77% | 9.77% | Upgrade
|
| Profit Margin | -12.25% | 2.45% | 20.05% | 20.19% | 22.97% | Upgrade
|
| Free Cash Flow Margin | 9.04% | 12.51% | 6.68% | 5.47% | 13.68% | Upgrade
|
| EBITDA | 1,438 | 1,376 | 345 | 1,234 | 1,305 | Upgrade
|
| EBITDA Margin | 15.92% | 15.20% | 3.25% | 14.71% | 17.95% | Upgrade
|
| D&A For EBITDA | 809 | 849 | 905 | 582 | 595 | Upgrade
|
| EBIT | 629 | 527 | -560 | 652 | 710 | Upgrade
|
| EBIT Margin | 6.96% | 5.82% | -5.27% | 7.77% | 9.77% | Upgrade
|
| Effective Tax Rate | 25.65% | 15.13% | - | 20.70% | 12.91% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.