Domino's Pizza Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 2, 2022
Revenue	4,940	4,706	4,479	4,537	4,357
Revenue Growth (YoY)	4.96%	5.07%	-1.27%	4.13%	5.83%
Cost of Revenue	3,526	3,368	3,225	3,374	3,149
Gross Profit	1,414	1,339	1,254	1,163	1,209
Selling, General & Admin	459.12	459.49	434.55	416.52	428.33
Operating Expenses	459.12	459.49	434.55	416.52	428.33
Operating Income	954.95	879.16	819.67	746.75	780.41
Interest Expense	-195.97	-195.87	-196.48	-198.25	-191.81
Interest & Investment Income	14.88	17.02	11.68	3.16	0.35
Other Non Operating Income (Expenses)	-	-	-	-	36.76
EBT Excluding Unusual Items	773.85	700.31	634.88	551.66	625.71
Merger & Restructuring Charges	-5	-	-	-	-
Gain (Loss) on Sale of Investments	-2.54	22.06	17.71	-	-
Other Unusual Items	4.03	-0.16	-0.15	21.17	-
Pretax Income	770.34	722.22	652.44	572.83	625.71
Income Tax Expense	168.63	138.05	133.32	120.57	115.24
Net Income	601.7	584.17	519.12	452.26	510.47
Net Income to Common	601.7	584.17	519.12	452.26	510.47
Net Income Growth	3.00%	12.53%	14.78%	-11.40%	3.90%
Shares Outstanding (Basic)	34	35	35	36	37
Shares Outstanding (Diluted)	34	35	35	36	38
Shares Change (YoY)	-2.15%	-1.16%	-1.92%	-4.24%	-4.92%
EPS (Basic)	17.69	16.83	14.80	12.66	13.72
EPS (Diluted)	17.57	16.69	14.66	12.53	13.54
EPS Growth	5.27%	13.85%	17.00%	-7.46%	9.28%
Free Cash Flow	671.5	512.01	485.47	388.08	560.03
Free Cash Flow Per Share	19.61	14.63	13.71	10.75	14.86
Dividend Per Share	6.960	6.040	4.840	4.400	3.760
Dividend Growth	15.23%	24.79%	10.00%	17.02%	20.51%
Gross Margin	28.63%	28.44%	28.00%	25.64%	27.74%
Operating Margin	19.33%	18.68%	18.30%	16.46%	17.91%
Profit Margin	12.18%	12.41%	11.59%	9.97%	11.71%
Free Cash Flow Margin	13.59%	10.88%	10.84%	8.55%	12.85%
EBITDA	1,009	934.99	872.11	798.5	829.03
EBITDA Margin	20.43%	19.87%	19.47%	17.60%	19.03%
D&A For EBITDA	54.23	55.83	52.44	51.75	48.62
EBIT	954.95	879.16	819.67	746.75	780.41
EBIT Margin	19.33%	18.68%	18.30%	16.46%	17.91%
Effective Tax Rate	21.89%	19.11%	20.43%	21.05%	18.42%
Revenue as Reported	4,940	4,706	4,479	4,537	4,357
Advertising Expenses	32.3	33.4	33.5	33.8	42.1

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