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
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
Revenue	9,034	9,054	10,627	8,390	7,269
Revenue Growth (YoY)	-0.22%	-14.80%	26.66%	15.42%	-10.33%
Cost of Revenue	5,504	5,501	8,016	5,700	4,657
Gross Profit	3,530	3,553	2,611	2,690	2,612
Selling, General & Admin	2,206	2,204	2,527	1,769	1,647
Research & Development	713	814	652	295	274
Other Operating Expenses	-100	-12	-71	-56	-20
Total Operating Expenses	2,819	3,006	3,108	2,008	1,901
Operating Income	711	547	-497	682	711
Interest Income	78	90	133	71	24
Other Non-Operating Income (Expense)	-329	-214	-290	-154	218
Total Non-Operating Income (Expense)	-251	-124	-157	-83	242
Pretax Income	568	423	-647	594	611
Net Income	-2,488	143	4,920	2,934	2,520
Minority Interest in Earnings	42	30	16	15	4
Net Income Attributable to Preferred Dividends	26	28	6	6	6
Earnings From Discontinued Operations	-1,381	-79	2,789	1,240	850
Net Income to Common	-2,488	143	4,920	2,934	2,520
Net Income Growth	-	-97.09%	67.69%	16.43%	358.18%
Shares Outstanding (Basic)	259	265	233	173	173
Shares Outstanding (Diluted)	259	265	233	173	173
Shares Change (YoY)	-1.97%	13.37%	34.68%	-0.06%	0.56%
EPS (Basic)	-4.27	0.84	9.14	9.80	9.68
EPS (Diluted)	-4.27	0.84	9.13	9.77	9.63
EPS Growth	-	-90.80%	-6.55%	1.45%	233.22%
Free Cash Flow	817	1,133	710	459	994
Free Cash Flow Growth	-27.89%	59.58%	54.68%	-53.82%	-4.05%
Free Cash Flow Per Share	3.15	4.28	3.04	2.65	5.73
Dividends Per Share	2.500	2.500	2.500	2.530	2.500
Dividend Growth	-	-	-1.19%	1.20%	4.17%
Gross Margin	39.07%	39.24%	24.57%	32.06%	35.93%
Operating Margin	7.87%	6.04%	-4.68%	8.13%	9.78%
Profit Margin	-11.50%	3.09%	20.26%	20.44%	23.11%
FCF Margin	9.04%	12.51%	6.68%	5.47%	13.67%
EBITDA	3,833	1,977	810	1,334	1,392
EBITDA Margin	42.43%	21.84%	7.62%	15.90%	19.15%
EBIT	711	547	-497	682	711
EBIT Margin	7.87%	6.04%	-4.68%	8.13%	9.78%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.