Darling Ingredients Income Statement

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

Millions USD. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 4, 2026	Jan '26 Jan 3, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022
Revenue	6,306	6,136	5,715	6,788	6,532	4,741
Revenue Growth (YoY)	11.11%	7.36%	-15.81%	3.92%	37.77%	32.74%
Cost of Revenue	4,739	4,662	4,437	5,143	5,003	3,499
Gross Profit	1,567	1,473	1,278	1,645	1,530	1,242
Selling, General & Admin	578.67	551.16	492.11	542.53	436.61	391.54
Depreciation & Amortization Expenses	515.58	508.5	503.83	502.02	394.72	316.39
Other Operating Expenses	0.97	140.36	-186.31	-349.26	-330.8	-350.41
Total Operating Expenses	1,095	1,200	809.62	695.29	500.53	357.51
Operating Income	471.81	273.44	468.22	949.73	1,029	884.47
Interest Expense	-218.43	-222.28	-253.86	-259.22	-125.57	-62.08
Other Non-Operating Income (Expense)	8.29	9.87	33.15	29.45	-9.78	-1
Total Non-Operating Income (Expense)	-210.14	-212.41	-220.71	-229.77	-135.35	-63.07
Pretax Income	261.68	61.03	247.51	719.96	893.72	821.4
Provision for Income Taxes	30.42	-9.36	-38.34	59.57	146.63	164.11
Net Income	223.28	62.8	278.88	647.73	737.69	650.91
Minority Interest in Earnings	7.98	7.58	6.97	12.66	9.4	6.38
Net Income to Common	223.28	62.8	278.88	647.73	737.69	650.91
Net Income Growth	30.14%	-77.48%	-56.95%	-12.20%	13.33%	119.30%
Shares Outstanding (Basic)	159	158	159	160	161	162
Shares Outstanding (Diluted)	160	160	159	160	164	167
Shares Change (YoY)	1.34%	0.54%	-0.20%	-2.74%	-1.78%	-0.07%
EPS (Basic)	1.41	0.40	1.75	4.06	4.58	4.01
EPS (Diluted)	1.38	0.39	1.75	4.06	4.49	3.90
EPS Growth	27.22%	-77.72%	-56.86%	-9.63%	15.13%	119.10%
Shares Outstanding	158.92	158.19	158.9	159.53	159.97	160.79
Free Cash Flow	555.44	679.24	506.82	343.78	422.43	430.29
Free Cash Flow Growth	-18.23%	34.02%	47.43%	-18.62%	-1.83%	24.89%
Free Cash Flow Per Share	3.47	4.24	3.18	2.15	2.57	2.58
Gross Margin	24.85%	24.01%	22.36%	24.23%	23.42%	26.19%
Operating Margin	7.48%	4.46%	8.19%	13.99%	15.75%	18.65%
Profit Margin	3.67%	1.15%	5.00%	9.73%	11.44%	13.86%
FCF Margin	8.81%	11.07%	8.87%	5.06%	6.47%	9.08%
EBITDA	987.39	781.94	972.04	1,452	1,424	1,201
EBITDA Margin	15.66%	12.74%	17.01%	21.39%	21.80%	25.33%
EBIT	471.81	273.44	468.22	949.73	1,029	884.47
EBIT Margin	7.48%	4.46%	8.19%	13.99%	15.75%	18.65%
Effective Tax Rate	11.63%	-15.34%	-15.49%	8.27%	16.41%	19.98%

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q