DMCI Holdings Income Statement

Financials in millions PHP. Fiscal year is January - December.

Millions PHP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 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	Dec '20 Dec 31, 2020
Revenue	112,566	102,379	122,829	142,600	108,343	67,700
Revenue Growth (YoY)	4.42%	-16.65%	-13.86%	31.62%	60.03%	-22.86%
Cost of Revenue	76,296	62,116	68,684	69,319	70,436	52,538
Gross Profit	36,270	40,263	54,145	73,280	37,907	15,162
Selling, General & Admin	10,783	7,227	5,758	5,244	4,691	4,073
Other Operating Expenses	7,011	8,668	13,087	18,054	8,291	3,422
Operating Expenses	18,820	16,591	19,138	23,811	13,487	8,069
Operating Income	17,449	23,672	35,007	49,470	24,420	7,093
Interest Expense	-3,933	-2,693	-936.07	-1,087	-969.2	-1,166
Interest & Investment Income	2,325	2,452	1,989	858.5	390.87	503.05
Earnings From Equity Investments	3,354	3,354	2,145	1,506	1,612	1,546
Currency Exchange Gain (Loss)	-94.27	-94.27	-120.06	1,131	370.42	113.29
Other Non Operating Income (Expenses)	4,438	3,674	2,948	1,718	1,397	851.95
EBT Excluding Unusual Items	23,539	30,364	41,033	53,597	27,222	8,942
Gain (Loss) on Sale of Assets	259.41	259.41	197.71	69.35	201.8	67
Asset Writedown	-	-	-76.1	-466.24	-1.04	-258.43
Legal Settlements	-	-	-	-	3.95	-
Other Unusual Items	-	-	-	-	-	2.32
Pretax Income	23,799	30,623	41,155	53,200	27,426	8,753
Income Tax Expense	3,112	3,116	4,318	4,724	1,759	1,345
Earnings From Continuing Operations	20,687	27,507	36,837	48,476	25,667	7,408
Minority Interest in Earnings	-5,048	-8,531	-12,115	-17,388	-7,273	-1,549
Net Income	15,639	18,976	24,722	31,087	18,394	5,859
Net Income to Common	15,639	18,976	24,722	31,087	18,394	5,859
Net Income Growth	-22.95%	-23.24%	-20.47%	69.01%	213.95%	-44.38%
Shares Outstanding (Basic)	13,277	13,277	13,277	13,277	13,277	13,277
Shares Outstanding (Diluted)	13,277	13,277	13,277	13,277	13,277	13,277
EPS (Basic)	1.18	1.43	1.86	2.34	1.39	0.44
EPS (Diluted)	1.18	1.43	1.86	2.34	1.39	0.44
EPS Growth	-22.95%	-23.24%	-20.47%	69.01%	213.95%	-44.38%
Free Cash Flow	13,404	17,376	38,389	36,032	16,012	3,233
Free Cash Flow Per Share	1.01	1.31	2.89	2.71	1.21	0.24
Dividend Per Share	0.350	0.350	0.460	0.610	0.340	0.130
Dividend Growth	-23.91%	-23.91%	-24.59%	79.41%	161.54%	-43.48%
Gross Margin	32.22%	39.33%	44.08%	51.39%	34.99%	22.40%
Operating Margin	15.50%	23.12%	28.50%	34.69%	22.54%	10.48%
Profit Margin	13.89%	18.54%	20.13%	21.80%	16.98%	8.65%
Free Cash Flow Margin	11.91%	16.97%	31.25%	25.27%	14.78%	4.78%
EBITDA	28,422	32,643	43,665	57,309	33,265	15,284
EBITDA Margin	25.25%	31.89%	35.55%	40.19%	30.70%	22.58%
D&A For EBITDA	10,973	8,971	8,658	7,839	8,845	8,191
EBIT	17,449	23,672	35,007	49,470	24,420	7,093
EBIT Margin	15.50%	23.12%	28.50%	34.69%	22.54%	10.48%
Effective Tax Rate	13.08%	10.18%	10.49%	8.88%	6.41%	15.36%
Revenue as Reported	112,566	102,379	122,829	142,600	108,343	67,700
Advertising Expenses	-	470.58	429.97	241.74	121.82	194.5

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