DSM-Firmenich AG (AMS:DSFIR)
Netherlands · Delayed Price · Currency is EUR 93.06
-0.70 (-0.75%)
Sep 4, 2026, 5:35 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 | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 9,055 | 9,034 | 9,054 | 10,627 | 8,390 | 7,269 | |
Revenue Growth | 22.38% | -0.22% | -14.80% | 26.66% | 15.42% | -10.33% |
Cost of Revenue | 5,507 | 5,504 | 5,501 | 8,016 | 5,700 | 4,657 |
Gross Profit | 3,548 | 3,530 | 3,553 | 2,611 | 2,690 | 2,612 |
Selling, General & Admin | 2,209 | 2,209 | 2,207 | 2,535 | 1,772 | 1,649 |
Research & Development | 713 | 713 | 814 | 652 | 295 | 274 |
Other Operating Expenses | 10 | -21 | 5 | -16 | -29 | -21 |
Operating Expenses | 2,932 | 2,901 | 3,026 | 3,171 | 2,038 | 1,902 |
Operating Income | 616 | 629 | 527 | -560 | 652 | 710 |
Interest Expense | -151 | -154 | -157 | -138 | -104 | -92 |
Interest & Investment Income | 60 | 60 | 69 | 95 | 22 | 3 |
Earnings From Equity Investments | -68 | -102 | -9 | -6 | 12 | 16 |
Currency Exchange Gain (Loss) | -51 | -51 | -42 | -86 | -20 | -8 |
Other Non Operating Income (Expenses) | 4 | 4 | 1 | -26 | -1 | -9 |
EBT Excluding Unusual Items | 410 | 386 | 389 | -721 | 561 | 620 |
Merger & Restructuring Charges | -2 | -2 | -39 | -59 | -3 | -20 |
Gain (Loss) on Sale of Investments | -6 | -6 | 9 | -1 | -7 | 326 |
Gain (Loss) on Sale of Assets | 43 | 43 | 23 | 17 | 31 | 13 |
Legal Settlements | - | - | - | - | - | 2 |
Other Unusual Items | - | - | 21 | 57 | 5 | 2 |
Pretax Income | 484 | 460 | 423 | -654 | 599 | 953 |
Income Tax Expense | 114 | 118 | 64 | -18 | 124 | 123 |
Earnings From Continuing Operations | 370 | 342 | 359 | -636 | 475 | 830 |
Earnings From Discontinued Operations | -1,729 | -1,381 | -79 | 2,789 | 1,240 | 850 |
Net Income to Company | -1,359 | -1,039 | 280 | 2,153 | 1,715 | 1,680 |
Minority Interest in Earnings | -20 | -42 | -30 | -16 | -15 | -4 |
Net Income | -1,379 | -1,081 | 250 | 2,137 | 1,700 | 1,676 |
Preferred Dividends & Other Adjustments | 26 | 26 | 28 | 6 | 6 | 6 |
Net Income to Common | -1,405 | -1,107 | 222 | 2,131 | 1,694 | 1,670 |
Net Income Growth | - | - | -89.58% | 25.80% | 1.44% | 234.67% |
Shares Outstanding (Basic) | 253 | 259 | 265 | 233 | 173 | 173 |
Shares Outstanding (Diluted) | 253 | 259 | 265 | 233 | 173 | 173 |
Shares Change | -4.25% | -1.97% | 13.37% | 34.68% | -0.06% | 0.56% |
EPS (Basic) | -5.56 | -4.27 | 0.84 | 9.14 | 9.80 | 9.67 |
EPS (Diluted) | -5.56 | -4.27 | 0.84 | 9.14 | 9.77 | 9.63 |
EPS Growth | - | - | -90.82% | -6.47% | 1.45% | 233.22% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 961 | 817 | 1,133 | 710 | 459 | 994 |
Free Cash Flow Per Share | 3.80 | 3.15 | 4.28 | 3.04 | 2.65 | 5.73 |
Dividend Per Share | 2.500 | 2.500 | 2.500 | 2.500 | 2.530 | 2.500 |
Dividend Growth | 0% | 0% | 0% | -1.19% | 1.20% | 4.17% |
Gross Margin | 39.18% | 39.07% | 39.24% | 24.57% | 32.06% | 35.93% |
Operating Margin | 6.80% | 6.96% | 5.82% | -5.27% | 7.77% | 9.77% |
Profit Margin | -15.52% | -12.25% | 2.45% | 20.05% | 20.19% | 22.97% |
Free Cash Flow Margin | 10.61% | 9.04% | 12.51% | 6.68% | 5.47% | 13.68% |
EBITDA | 1,310 | 1,438 | 1,376 | 345 | 1,234 | 1,305 |
EBITDA Margin | 14.47% | 15.92% | 15.20% | 3.25% | 14.71% | 17.95% |
D&A For EBITDA | 694 | 809 | 849 | 905 | 582 | 595 |
EBIT | 616 | 629 | 527 | -560 | 652 | 710 |
EBIT Margin | 6.80% | 6.96% | 5.82% | -5.27% | 7.77% | 9.77% |
Effective Tax Rate | 23.55% | 25.65% | 15.13% | - | 20.70% | 12.91% |