BVMF:A1DM34 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 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	80,269	85,530	93,935	101,556	85,249
Revenue Growth (YoY)	-6.15%	-8.95%	-7.50%	19.13%	32.47%
Cost of Revenue	75,236	79,752	86,422	93,986	79,262
Gross Profit	5,033	5,778	7,513	7,570	5,987
Selling, General & Admin	3,609	3,706	3,456	3,358	2,994
Other Operating Expenses	623	796	518	424	258
Operating Income	801	1,276	3,539	3,788	2,735
Interest Income	-	-	-	-	265
Interest Expense	-612	-706	-647	-396	-
Other Non-Operating Income (Expense)	648	621	551	832	559
Total Non-Operating Income (Expense)	36	-85	-96	436	824
Pretax Income	1,255	2,255	4,294	5,233	3,313
Provision for Income Taxes	182	476	828	868	578
Net Income	1,078	1,800	3,483	4,340	2,709
Minority Interest in Earnings	-5	-21	-17	25	26
Net Income to Common	1,078	1,800	3,483	4,340	2,709
Net Income Growth	-40.11%	-48.32%	-19.75%	60.21%	52.88%
Shares Outstanding (Basic)	484	492	541	562	564
Shares Outstanding (Diluted)	484	493	542	563	566
Shares Change (YoY)	-1.83%	-9.04%	-3.73%	-0.53%	0.18%
EPS (Basic)	2.23	3.66	6.44	7.72	4.80
EPS (Diluted)	2.23	3.65	6.43	7.71	4.79
EPS Growth	-38.90%	-43.23%	-16.60%	60.96%	52.06%
Free Cash Flow	4,204	1,227	2,966	2,159	5,426
Free Cash Flow Growth	242.62%	-58.63%	37.38%	-60.21%	-
Free Cash Flow Per Share	8.69	2.49	5.47	3.83	9.59
Dividends Per Share	2.040	2.000	1.800	1.600	1.480
Dividend Growth	2.00%	11.11%	12.50%	8.11%	2.78%
Gross Margin	6.27%	6.76%	8.00%	7.45%	7.02%
Operating Margin	1.00%	1.49%	3.77%	3.73%	3.21%
Profit Margin	1.34%	2.08%	3.69%	4.30%	3.21%
FCF Margin	5.24%	1.43%	3.16%	2.13%	6.36%
EBITDA	1,982	2,417	4,598	4,816	3,731
EBITDA Margin	2.47%	2.83%	4.89%	4.74%	4.38%
EBIT	801	1,276	3,539	3,788	2,735
EBIT Margin	1.00%	1.49%	3.77%	3.73%	3.21%
Effective Tax Rate	14.50%	21.11%	19.28%	16.59%	17.45%

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