ASX:DBI Income Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. 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
Operating Revenue	844.6	766.54	642.12	623.79	505.07
Other Revenue	3.51	0.56	-	-	-
Revenue	848.12	767.1	642.12	623.79	505.07
Revenue Growth (YoY)	10.56%	19.46%	2.94%	23.51%	79.51%
Cost of Revenue	536.95	470.44	363.33	342.08	302.13
Gross Profit	311.16	296.67	278.79	281.71	202.94
Other Operating Expenses	16.84	16.82	17.49	17.46	15.83
Operating Expenses	57.67	57.35	57.53	57.05	55.19
Operating Income	253.49	239.32	221.26	224.66	147.75
Interest Expense	-111.37	-131.94	-112.32	-111.17	-105.74
Interest & Investment Income	1.69	16.72	12.67	2.57	-
Other Non Operating Income (Expenses)	7.73	-0.18	-10.22	-4.09	107.01
EBT Excluding Unusual Items	151.54	123.93	111.39	111.98	149.02
Other Unusual Items	-103.04	-	-	-	-
Pretax Income	48.51	123.93	111.39	111.98	149.02
Income Tax Expense	19.25	42.13	37.47	43	19.94
Net Income	29.26	81.8	73.93	68.97	129.08
Net Income to Common	29.26	81.8	73.93	68.97	129.08
Net Income Growth	-64.23%	10.65%	7.18%	-46.56%	-
Shares Outstanding (Basic)	496	496	496	496	498
Shares Outstanding (Diluted)	496	496	496	496	498
Shares Change (YoY)	-	-	-	-0.45%	-0.46%
EPS (Basic)	0.06	0.16	0.15	0.14	0.26
EPS (Diluted)	0.06	0.16	0.15	0.14	0.26
EPS Growth	-64.23%	10.65%	7.18%	-46.32%	-
Free Cash Flow	63.19	166.93	172.05	189.2	122.43
Free Cash Flow Per Share	0.13	0.34	0.35	0.38	0.25
Dividend Per Share	0.246	0.220	0.208	0.192	0.180
Dividend Growth	11.93%	5.77%	8.42%	6.58%	-
Gross Margin	36.69%	38.67%	43.42%	45.16%	40.18%
Operating Margin	29.89%	31.20%	34.46%	36.02%	29.25%
Profit Margin	3.45%	10.66%	11.51%	11.06%	25.56%
Free Cash Flow Margin	7.45%	21.76%	26.79%	30.33%	24.24%
EBITDA	294.32	279.85	261.3	264.25	187.1
EBITDA Margin	34.70%	36.48%	40.69%	42.36%	37.05%
D&A For EBITDA	40.83	40.53	40.04	39.59	39.36
EBIT	253.49	239.32	221.26	224.66	147.75
EBIT Margin	29.89%	31.20%	34.46%	36.02%	29.25%
Effective Tax Rate	39.69%	34.00%	33.63%	38.40%	13.38%
Revenue as Reported	849.81	783.83	654.79	626.36	505.25

Source: S&P Global Market Intelligence. Standard template. Financial Sources.