DHT Holdings 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
Operating Revenue	497.2	567.84	556.08	450.38	295.85
Other Revenue	54.15	3.94	4.48	23.28	15.15
Revenue	551.34	571.77	560.56	473.66	311.01
Revenue Growth (YoY)	-3.57%	2.00%	18.35%	52.30%	-54.99%
Cost of Revenue	201.08	258.22	241.1	259.31	170.21
Gross Profit	350.26	313.56	319.46	214.35	140.79
Selling, General & Admin	19.89	18.94	17.45	16.89	16.57
Operating Expenses	126.26	130.83	126.35	140.14	145.2
Operating Income	224	182.73	193.11	74.2	-4.41
Interest Expense	-14.34	-30.4	-33.57	-11.21	-13.28
Interest & Investment Income	4.11	3.92	4.49	1.08	0.01
Earnings From Equity Investments	-	-	-	1.33	1.28
Other Non Operating Income (Expenses)	-2.4	-2.09	-1.99	-2.19	5.26
EBT Excluding Unusual Items	211.38	154.16	162.05	63.2	-11.15
Gain (Loss) on Sale of Investments	-	-	-	-0.64	-
Asset Writedown	-	27.91	-	-	-
Pretax Income	211.38	182.07	162.05	62.57	-11.15
Income Tax Expense	0.41	0.61	0.65	0.59	0.36
Earnings From Continuing Operations	210.96	181.46	161.4	61.98	-11.51
Minority Interest in Earnings	0.13	-0.08	-0.04	-0.46	-0.01
Net Income	211.09	181.38	161.35	61.52	-11.52
Net Income to Common	211.09	181.38	161.35	61.52	-11.52
Net Income Growth	16.38%	12.41%	162.28%	-	-
Shares Outstanding (Basic)	161	161	162	165	169
Shares Outstanding (Diluted)	161	161	162	165	169
Shares Change (YoY)	-0.41%	-0.56%	-1.51%	-2.51%	-0.57%
EPS (Basic)	1.31	1.12	0.99	0.37	-0.07
EPS (Diluted)	1.31	1.12	0.99	0.37	-0.07
EPS Growth	16.96%	13.13%	167.57%	-	-
Free Cash Flow	-33.29	201.62	123.18	117.76	-114.04
Free Cash Flow Per Share	-0.21	1.25	0.76	0.71	-0.67
Dividend Per Share	0.980	0.950	0.990	0.480	0.100
Dividend Growth	3.16%	-4.04%	106.25%	380.00%	-90.74%
Gross Margin	63.53%	54.84%	56.99%	45.25%	45.27%
Operating Margin	40.63%	31.96%	34.45%	15.67%	-1.42%
Profit Margin	38.29%	31.72%	28.78%	12.99%	-3.70%
Free Cash Flow Margin	-6.04%	35.26%	21.97%	24.86%	-36.67%
EBITDA	330.37	283.97	291.23	197.46	124.23
EBITDA Margin	59.92%	49.66%	51.95%	41.69%	39.94%
D&A For EBITDA	106.37	101.24	98.12	123.26	128.64
EBIT	224	182.73	193.11	74.2	-4.41
EBIT Margin	40.63%	31.96%	34.45%	15.67%	-1.42%
Effective Tax Rate	0.19%	0.33%	0.40%	0.94%	-

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