Philip Morris Operations a.d. Nis (BELEX:DINN)
Serbia · Delayed Price · Currency is EUR · Price in RSD 9,990.00
0.00 (0.00%)
At close: Feb 24, 2026
BELEX:DINN Income Statement
Financials in millions RSD. Fiscal year is January - December.
Millions RSD. 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 |
| 37,088 | 32,732 | 31,396 | 28,895 | 25,695 | |
Revenue Growth | 13.31% | 4.25% | 8.65% | 12.46% | 8.04% |
Cost of Revenue | 21,131 | 16,956 | 16,017 | 14,071 | 12,014 |
Gross Profit | 15,957 | 15,776 | 15,378 | 14,824 | 13,680 |
Selling, General & Admin | 2,573 | 2,452 | 2,132 | 1,858 | 1,750 |
Other Operating Expenses | 5,590 | 5,229 | 5,024 | 4,523 | 4,144 |
Operating Expenses | 9,323 | 8,652 | 8,255 | 7,575 | 7,316 |
Operating Income | 6,634 | 7,124 | 7,123 | 7,249 | 6,365 |
Interest Expense | -16.12 | -19.48 | -16.09 | -15.73 | -17.81 |
Interest & Investment Income | 254.21 | 409.88 | 501.83 | 209.96 | 29.46 |
Currency Exchange Gain (Loss) | 60.39 | -12.17 | 0.08 | -21.7 | -47.44 |
Other Non Operating Income (Expenses) | -146.06 | 68.56 | -157.95 | 24.52 | 62.32 |
EBT Excluding Unusual Items | 6,787 | 7,571 | 7,451 | 7,446 | 6,391 |
Gain (Loss) on Sale of Investments | 0.5 | -1.03 | -0.15 | -0.16 | 1.26 |
Gain (Loss) on Sale of Assets | -6.08 | -44.24 | 44.11 | -29.56 | -27 |
Asset Writedown | -55.33 | -203.18 | -63.44 | -40.42 | -4.74 |
Pretax Income | 6,726 | 7,323 | 7,431 | 7,376 | 6,361 |
Income Tax Expense | 1,030 | 1,165 | 1,129 | 1,155 | 973.19 |
Net Income | 5,696 | 6,158 | 6,302 | 6,221 | 5,388 |
Net Income to Common | 5,696 | 6,158 | 6,302 | 6,221 | 5,388 |
Net Income Growth | -7.50% | -2.28% | 1.30% | 15.47% | 10.83% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 |
Shares Change | - | - | - | - | - |
EPS (Basic) | 874.97 | 945.93 | 968.05 | 955.64 | 827.61 |
EPS (Diluted) | 874.97 | 945.93 | 968.05 | 955.64 | 827.61 |
EPS Growth | -7.50% | -2.28% | 1.30% | 15.47% | 10.83% |
Additional Metrics
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 |
Free Cash Flow | 2,548 | 3,808 | 5,248 | 7,352 | 6,477 |
Free Cash Flow Per Share | 391.37 | 585.02 | 806.17 | 1129.41 | 994.95 |
Dividend Per Share | - | 519.746 | 531.846 | 524.765 | 464.165 |
Dividend Growth | - | -2.27% | 1.35% | 13.06% | 11.15% |
Gross Margin | 43.03% | 48.20% | 48.98% | 51.30% | 53.24% |
Operating Margin | 17.89% | 21.77% | 22.69% | 25.09% | 24.77% |
Profit Margin | 15.36% | 18.81% | 20.07% | 21.53% | 20.97% |
Free Cash Flow Margin | 6.87% | 11.63% | 16.72% | 25.45% | 25.21% |
EBITDA | 7,706 | 7,963 | 8,105 | 8,313 | 7,655 |
EBITDA Margin | 20.78% | 24.33% | 25.82% | 28.77% | 29.79% |
D&A For EBITDA | 1,072 | 838.86 | 982.46 | 1,064 | 1,290 |
EBIT | 6,634 | 7,124 | 7,123 | 7,249 | 6,365 |
EBIT Margin | 17.89% | 21.77% | 22.69% | 25.09% | 24.77% |
Effective Tax Rate | 15.31% | 15.90% | 15.20% | 15.66% | 15.30% |
Revenue as Reported | 37,090 | 32,735 | 31,397 | 28,898 | 25,703 |