Dynagreen Environmental Protection Group Co., Ltd. (FRA:DYN)
Germany · Delayed Price · Currency is EUR 0.5800
-0.0050 (-0.85%)
Last updated: Nov 28, 2025, 8:07 AM CET
FRA:DYN Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Jan '21 Jan 1, 2021 | 2016 - 2020 |
Operating Revenue | 3,339 | 3,301 | 3,901 | 4,540 | 5,057 | 2,278 | Upgrade |
Other Revenue | 97.51 | 97.51 | 54.36 | 27.49 | - | - | Upgrade |
| 3,436 | 3,399 | 3,956 | 4,567 | 5,057 | 2,278 | Upgrade | |
Revenue Growth (YoY) | -0.61% | -14.08% | -13.39% | -9.69% | 122.03% | 29.97% | Upgrade |
Cost of Revenue | 1,793 | 1,854 | 2,432 | 2,997 | 3,325 | 967.68 | Upgrade |
Gross Profit | 1,644 | 1,544 | 1,524 | 1,570 | 1,732 | 1,310 | Upgrade |
Selling, General & Admin | 236.71 | 234.18 | 217.26 | 197.86 | 181.44 | 161.12 | Upgrade |
Research & Development | 7.03 | 7.1 | 7.37 | 8.7 | 7.09 | 7.6 | Upgrade |
Other Operating Expenses | -25.35 | -15.06 | -0.73 | 14.11 | -4.64 | -15.84 | Upgrade |
Operating Expenses | 267.38 | 260.7 | 216.82 | 214.39 | 200.74 | 189.2 | Upgrade |
Operating Income | 1,376 | 1,283 | 1,307 | 1,356 | 1,531 | 1,121 | Upgrade |
Interest Expense | -392.73 | -453.69 | -485.06 | -495.62 | -438.38 | -429.22 | Upgrade |
Interest & Investment Income | 5.9 | 8.6 | 13.6 | 22.13 | 17.3 | 9.81 | Upgrade |
Currency Exchange Gain (Loss) | -1 | -1 | -0.3 | 20.93 | -14.59 | -19.24 | Upgrade |
Other Non Operating Income (Expenses) | -9.09 | -9.31 | -12.2 | -10.66 | 0.06 | -13.67 | Upgrade |
EBT Excluding Unusual Items | 979.34 | 828.06 | 822.97 | 892.39 | 1,095 | 668.42 | Upgrade |
Impairment of Goodwill | - | - | -33.72 | -10.19 | - | - | Upgrade |
Gain (Loss) on Sale of Assets | -0.11 | 0.01 | 4.35 | -6.78 | -1.99 | 0.06 | Upgrade |
Asset Writedown | -132.34 | -129.36 | -25.62 | - | -211.73 | -61.33 | Upgrade |
Other Unusual Items | 7.43 | 7.43 | 9.11 | 16.22 | 8.48 | 20.74 | Upgrade |
Pretax Income | 854.32 | 706.14 | 777.09 | 891.64 | 890.13 | 627.89 | Upgrade |
Income Tax Expense | 138.55 | 105.4 | 113.61 | 107.18 | 148.28 | 99.45 | Upgrade |
Earnings From Continuing Operations | 715.78 | 600.74 | 663.47 | 784.46 | 741.84 | 528.43 | Upgrade |
Minority Interest in Earnings | -7.86 | -15.66 | -34.19 | -39.69 | -44.06 | -25.05 | Upgrade |
Net Income | 707.92 | 585.08 | 629.28 | 744.77 | 697.79 | 503.39 | Upgrade |
Net Income to Common | 707.92 | 585.08 | 629.28 | 744.77 | 697.79 | 503.39 | Upgrade |
Net Income Growth | 18.57% | -7.02% | -15.51% | 6.73% | 38.62% | 20.98% | Upgrade |
Shares Outstanding (Basic) | 1,388 | 1,393 | 1,393 | 1,393 | 1,393 | 1,184 | Upgrade |
Shares Outstanding (Diluted) | 1,679 | 1,639 | 1,636 | 1,600 | 1,393 | 1,184 | Upgrade |
Shares Change (YoY) | 4.99% | 0.18% | 2.29% | 14.80% | 17.68% | 1.97% | Upgrade |
EPS (Basic) | 0.51 | 0.42 | 0.45 | 0.53 | 0.50 | 0.43 | Upgrade |
EPS (Diluted) | 0.47 | 0.41 | 0.43 | 0.48 | 0.50 | 0.43 | Upgrade |
EPS Growth | 12.51% | -4.83% | -10.85% | -3.11% | 17.61% | 18.64% | Upgrade |
Free Cash Flow | 1,419 | 1,068 | 255.54 | -26.44 | -1,076 | -1,369 | Upgrade |
Free Cash Flow Per Share | 0.84 | 0.65 | 0.16 | -0.02 | -0.77 | -1.16 | Upgrade |
Dividend Per Share | 0.300 | 0.300 | 0.150 | 0.120 | 0.100 | 0.200 | Upgrade |
Dividend Growth | 20.00% | 100.00% | 25.00% | 20.00% | -50.00% | 100.00% | Upgrade |
Gross Margin | 47.83% | 45.43% | 38.52% | 34.38% | 34.24% | 57.51% | Upgrade |
Operating Margin | 40.05% | 37.77% | 33.04% | 29.68% | 30.28% | 49.21% | Upgrade |
Profit Margin | 20.60% | 17.22% | 15.91% | 16.31% | 13.80% | 22.10% | Upgrade |
Free Cash Flow Margin | 41.29% | 31.44% | 6.46% | -0.58% | -21.27% | -60.11% | Upgrade |
EBITDA | 1,913 | 1,789 | 1,771 | 1,766 | 1,857 | 1,359 | Upgrade |
EBITDA Margin | 55.67% | 52.64% | 44.77% | 38.66% | 36.72% | 59.69% | Upgrade |
D&A For EBITDA | 536.9 | 505.57 | 463.8 | 410.11 | 325.89 | 238.69 | Upgrade |
EBIT | 1,376 | 1,283 | 1,307 | 1,356 | 1,531 | 1,121 | Upgrade |
EBIT Margin | 40.05% | 37.77% | 33.04% | 29.68% | 30.28% | 49.21% | Upgrade |
Effective Tax Rate | 16.22% | 14.93% | 14.62% | 12.02% | 16.66% | 15.84% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.