Patrick Industries 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	3,951	3,716	3,468	4,882	4,078
Revenue Growth (YoY)	6.33%	7.14%	-28.96%	19.71%	64.00%
Cost of Revenue	3,038	2,880	2,686	3,822	3,277
Gross Profit	912.86	835.89	782.23	1,060	801.19
Selling, General & Admin	539.56	481.58	443.34	490.54	393.15
Amortization of Goodwill & Intangibles	97.31	96.28	78.69	73.23	56.33
Operating Expenses	636.87	577.85	522.03	563.77	449.48
Operating Income	275.99	258.04	260.2	496.17	351.71
Interest Expense	-74.51	-79.47	-68.94	-60.76	-57.89
EBT Excluding Unusual Items	201.48	178.57	191.26	435.41	293.82
Legal Settlements	-24.42	-	-	-	-
Pretax Income	177.06	178.57	191.26	435.41	293.82
Income Tax Expense	42.01	40.17	48.36	107.21	68.91
Net Income	135.06	138.4	142.9	328.2	224.92
Net Income to Common	135.06	138.4	142.9	328.2	224.92
Net Income Growth	-2.42%	-3.15%	-56.46%	45.92%	131.72%
Shares Outstanding (Basic)	32	33	32	33	34
Shares Outstanding (Diluted)	35	34	33	37	35
Shares Change (YoY)	2.78%	2.00%	-9.99%	4.78%	1.16%
EPS (Basic)	4.16	4.25	4.43	9.88	6.58
EPS (Diluted)	3.90	4.11	4.33	8.99	6.42
EPS Growth	-5.11%	-5.08%	-51.85%	40.09%	129.29%
Free Cash Flow	246.49	251.16	349.69	331.86	187.33
Free Cash Flow Per Share	7.12	7.45	10.58	9.04	5.35
Dividend Per Share	1.670	1.500	1.267	0.960	0.780
Dividend Growth	11.33%	18.42%	31.95%	23.08%	13.59%
Gross Margin	23.11%	22.50%	22.55%	21.71%	19.65%
Operating Margin	6.99%	6.94%	7.50%	10.16%	8.62%
Profit Margin	3.42%	3.72%	4.12%	6.72%	5.51%
Free Cash Flow Margin	6.24%	6.76%	10.08%	6.80%	4.59%
EBITDA	446.2	424.59	404.74	626.93	456.52
EBITDA Margin	11.29%	11.43%	11.67%	12.84%	11.19%
D&A For EBITDA	170.21	166.55	144.54	130.76	104.81
EBIT	275.99	258.04	260.2	496.17	351.71
EBIT Margin	6.99%	6.94%	7.50%	10.16%	8.62%
Effective Tax Rate	23.72%	22.50%	25.29%	24.62%	23.45%

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