Dream International Limited (FRA:DR1)
Germany · Delayed Price · Currency is EUR 0.9250
+0.0200 (2.21%)
At close: Jan 30, 2026
Dream International Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 5,734 | 5,450 | 5,352 | 6,253 | 4,800 | 3,780 | |
Revenue Growth (YoY) | 11.18% | 1.82% | -14.40% | 30.27% | 26.99% | -4.88% |
Cost of Revenue | 4,513 | 4,196 | 4,008 | 5,024 | 4,185 | 3,119 |
Gross Profit | 1,221 | 1,254 | 1,345 | 1,229 | 614.72 | 660.61 |
Selling, General & Admin | 439.21 | 447.41 | 403.44 | 424.13 | 385.08 | 366.81 |
Other Operating Expenses | -146.29 | -77.68 | -50.23 | -35.95 | -19.94 | -10.02 |
Operating Expenses | 292.92 | 369.73 | 353.21 | 388.19 | 365.14 | 356.79 |
Operating Income | 928.3 | 884.14 | 991.53 | 840.69 | 249.57 | 303.82 |
Interest Expense | -8.78 | -6.56 | -10.28 | -9.13 | -10.46 | -8.01 |
Interest & Investment Income | 47.99 | 47.99 | 38.74 | 19.51 | 20.46 | 15.28 |
Earnings From Equity Investments | 1.67 | 1.23 | 3.96 | 1.74 | 0.9 | -1.02 |
Currency Exchange Gain (Loss) | -1.21 | -1.21 | 2.69 | 23.53 | 5.25 | -0.44 |
EBT Excluding Unusual Items | 967.97 | 925.58 | 1,027 | 876.35 | 265.73 | 309.63 |
Merger & Restructuring Charges | - | - | - | - | - | -0.82 |
Gain (Loss) on Sale of Assets | 1.36 | 1.36 | 0.88 | 0.11 | -2.08 | 1.03 |
Asset Writedown | -0 | -0 | -0.07 | 0.03 | -0.01 | 0.51 |
Other Unusual Items | - | - | 5.78 | -41.42 | 0.6 | 20.36 |
Pretax Income | 969.32 | 926.94 | 1,033 | 835.06 | 264.23 | 330.7 |
Income Tax Expense | 202.65 | 188.44 | 203.38 | 147.97 | 70.66 | 57.93 |
Earnings From Continuing Operations | 766.67 | 738.5 | 829.85 | 687.1 | 193.56 | 272.78 |
Net Income to Company | 766.67 | 738.5 | 829.85 | 687.1 | 193.56 | 272.78 |
Net Income | 766.67 | 738.5 | 829.85 | 687.1 | 193.56 | 272.78 |
Net Income to Common | 766.67 | 738.5 | 829.85 | 687.1 | 193.56 | 272.78 |
Net Income Growth | -1.06% | -11.01% | 20.78% | 254.97% | -29.04% | -42.87% |
Shares Outstanding (Basic) | 677 | 677 | 677 | 677 | 677 | 677 |
Shares Outstanding (Diluted) | 677 | 677 | 677 | 677 | 677 | 677 |
EPS (Basic) | 1.13 | 1.09 | 1.23 | 1.02 | 0.29 | 0.40 |
EPS (Diluted) | 1.13 | 1.09 | 1.23 | 1.02 | 0.29 | 0.40 |
EPS Growth | -1.06% | -11.01% | 20.78% | 254.97% | -29.04% | -42.87% |
Free Cash Flow | 638.95 | 541.14 | 1,078 | 407.79 | 10.31 | 112.13 |
Free Cash Flow Per Share | 0.94 | 0.80 | 1.59 | 0.60 | 0.01 | 0.17 |
Dividend Per Share | 0.650 | 0.600 | 0.550 | 0.400 | 0.120 | 0.120 |
Dividend Growth | 18.18% | 9.09% | 37.50% | 233.33% | - | -7.69% |
Gross Margin | 21.30% | 23.01% | 25.12% | 19.65% | 12.81% | 17.48% |
Operating Margin | 16.19% | 16.22% | 18.52% | 13.44% | 5.20% | 8.04% |
Profit Margin | 13.37% | 13.55% | 15.50% | 10.99% | 4.03% | 7.22% |
Free Cash Flow Margin | 11.14% | 9.93% | 20.15% | 6.52% | 0.21% | 2.97% |
EBITDA | 1,059 | 1,033 | 1,133 | 992.44 | 395.83 | 440.8 |
EBITDA Margin | 18.46% | 18.95% | 21.16% | 15.87% | 8.25% | 11.66% |
D&A For EBITDA | 130.5 | 148.43 | 141.07 | 151.75 | 146.26 | 136.98 |
EBIT | 928.3 | 884.14 | 991.53 | 840.69 | 249.57 | 303.82 |
EBIT Margin | 16.19% | 16.22% | 18.52% | 13.44% | 5.20% | 8.04% |
Effective Tax Rate | 20.91% | 20.33% | 19.68% | 17.72% | 26.74% | 17.52% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.