DMC Global Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	586.15	609.84	642.85	719.19	654.09	260.12
Revenue Growth (YoY)	-7.73%	-5.13%	-10.61%	9.95%	151.46%	13.51%
Cost of Revenue	466.65	474.59	492.28	507.14	468.64	200.64
Gross Profit	119.5	135.25	150.57	212.05	185.45	59.48
Selling, General & Admin	106.35	110.04	108.66	124.44	118.35	58.78
Depreciation & Amortization Expenses	18.65	19.05	21.16	22.67	36.93	1.39
Other Operating Expenses	5.21	6.27	152.02	3.77	0.18	1.71
Total Operating Expenses	130.2	135.36	281.83	150.88	155.46	61.88
Operating Income	-10.71	-0.11	-131.26	61.18	29.99	-2.4
Total Non-Operating Income (Expense)	-7.16	-7.57	-9.73	-11.3	-6.78	-0.15
Pretax Income	-17.86	-7.68	-140.99	49.88	23.21	-2.55
Provision for Income Taxes	2.55	4.07	10.97	15.12	9.38	-1.54
Net Income	-20.42	-11.75	-151.96	34.76	13.83	-1.01
Minority Interest in Earnings	1.15	1.71	-57.51	8.5	1.59	-0.81
Net Income to Common	-20.19	-13.45	-94.45	26.26	12.25	-0.2
Net Income Growth	-	-	-	114.41%	-	-
Shares Outstanding (Basic)	20	20	20	20	19	18
Shares Outstanding (Diluted)	20	20	20	20	19	18
Shares Change (YoY)	1.53%	1.24%	0.77%	0.77%	9.98%	19.07%
EPS (Basic)	-1.27	-0.90	-8.20	1.08	0.72	-0.26
EPS (Diluted)	-1.27	-0.90	-8.20	1.08	0.72	-0.26
EPS Growth	-	-	-	50.00%	-	-
Shares Outstanding	20.48	20.52	20.26	19.78	19.53	19.35
Free Cash Flow	31.83	37.03	29.31	49.95	26.35	-21.47
Free Cash Flow Growth	-14.04%	26.33%	-41.32%	89.56%	-	-
Free Cash Flow Per Share	1.59	1.86	1.49	2.56	1.36	-1.22
Gross Margin	20.39%	22.18%	23.42%	29.48%	28.35%	22.87%
Operating Margin	-1.83%	-0.02%	-20.42%	8.51%	4.59%	-0.92%
Profit Margin	-3.48%	-1.93%	-23.64%	4.83%	2.11%	-0.39%
FCF Margin	5.43%	6.07%	4.56%	6.95%	4.03%	-8.25%
EBITDA	22.9	33.85	-96.21	97.68	81.2	10.29
EBITDA Margin	3.91%	5.55%	-14.97%	13.58%	12.41%	3.96%
EBIT	-10.71	-0.11	-131.26	61.18	29.99	-2.4
EBIT Margin	-1.83%	-0.02%	-20.42%	8.51%	4.59%	-0.92%
Effective Tax Rate	-14.30%	-52.95%	-7.78%	30.31%	40.40%	60.45%

SEC Filings: 10-K · 10-Q