Darling Ingredients Income Statement

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

Millions USD. Fiscal year is Feb - Jan.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 3, 2026	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Revenue	6,136	5,715	6,788	6,532	4,741
Revenue Growth (YoY)	7.36%	-15.81%	3.92%	37.77%	32.74%
Cost of Revenue	4,662	4,437	5,143	5,003	3,499
Gross Profit	1,473	1,278	1,645	1,530	1,242
Selling, General & Admin	551.16	492.11	542.53	436.61	391.54
Depreciation & Amortization Expenses	508.5	503.83	502.02	394.72	316.39
Other Operating Expenses	140.36	-186.31	-349.26	-330.8	-350.41
Total Operating Expenses	1,200	809.62	695.29	500.53	357.51
Operating Income	273.44	468.22	949.73	1,029	884.47
Interest Expense	-222.28	-253.86	-259.22	-125.57	-62.08
Other Non-Operating Income (Expense)	9.87	33.15	29.45	-9.78	-1
Total Non-Operating Income (Expense)	-212.41	-220.71	-229.77	-135.35	-63.07
Pretax Income	61.03	247.51	719.96	893.72	821.4
Provision for Income Taxes	-9.36	-38.34	59.57	146.63	164.11
Net Income	62.8	278.88	647.73	737.69	650.91
Minority Interest in Earnings	7.58	6.97	12.66	9.4	6.38
Net Income to Common	62.8	278.88	647.73	737.69	650.91
Net Income Growth	-77.48%	-56.95%	-12.20%	13.33%	119.30%
Shares Outstanding (Basic)	158	160	160	161	162
Shares Outstanding (Diluted)	160	161	162	164	167
Shares Change (YoY)	-0.78%	-0.60%	-1.06%	-1.78%	-0.07%
EPS (Basic)	0.40	1.75	4.05	4.58	4.01
EPS (Diluted)	0.39	1.73	3.99	4.49	3.90
EPS Growth	-77.46%	-56.64%	-11.14%	15.13%	119.10%
Shares Outstanding	158.19	158.9	159.53	159.97	160.79
Free Cash Flow	679.24	506.82	343.78	422.43	430.29
Free Cash Flow Growth	34.02%	47.43%	-18.62%	-1.83%	24.89%
Free Cash Flow Per Share	4.24	3.14	2.12	2.57	2.58
Gross Margin	24.01%	22.36%	24.23%	23.42%	26.19%
Operating Margin	4.46%	8.19%	13.99%	15.75%	18.65%
Profit Margin	1.15%	5.00%	9.73%	11.44%	13.86%
FCF Margin	11.07%	8.87%	5.06%	6.47%	9.08%
EBITDA	781.94	972.04	1,452	1,424	1,201
EBITDA Margin	12.74%	17.01%	21.39%	21.80%	25.33%
EBIT	273.44	468.22	949.73	1,029	884.47
EBIT Margin	4.46%	8.19%	13.99%	15.75%	18.65%
Effective Tax Rate	-15.34%	-15.49%	8.27%	16.41%	19.98%

Updated Jan 3, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q