Dine Brands Global, Inc. (DIN)

Dine Brands Global Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	845.37	812.31	831.07	909.4	896.17	689.27
Revenue Growth (YoY)	2.92%	-2.26%	-8.61%	1.48%	30.02%	-24.27%
Cost of Revenue	484.22	437	434.38	532.04	520.94	440.55
Gross Profit	361.15	375.31	396.68	377.36	375.23	248.72
Selling, General & Admin	199.76	196.7	198.06	190.75	171.84	144.79
Depreciation & Amortization Expenses	10.8	10.83	10.92	10.56	10.68	10.9
Other Operating Expenses	15.17	9.24	3.59	3.06	5.41	132.62
Total Operating Expenses	225.73	216.77	212.57	204.37	187.93	288.31
Operating Income	135.43	158.54	184.11	172.99	187.3	-39.6
Interest Expense	-71.75	-72.14	-70.05	-60.95	-63.3	-66.9
Other Non-Operating Income (Expense)	3.17	3.15	-2.36	2.75	-2.08	-2.07
Total Non-Operating Income (Expense)	-68.58	-68.99	-72.41	-58.21	-65.38	-68.96
Pretax Income	66.85	89.54	111.7	114.79	121.92	-108.56
Provision for Income Taxes	19.75	24.65	14.53	33.67	24.06	-4.57
Net Income	44.58	62.98	94.86	78.94	95.57	-104.41
Minority Interest in Earnings	1.66	1.92	2.32	2.17	2.3	0.42
Net Income to Common	44.58	62.98	94.86	78.94	95.57	-104.41
Net Income Growth	-50.33%	-33.61%	20.17%	-17.40%	-	-
Shares Outstanding (Basic)	-	15	15	16	17	16
Shares Outstanding (Diluted)	-	15	15	16	17	16
Shares Change (YoY)	-	-2.04%	-4.14%	-5.86%	4.07%	-5.89%
EPS (Basic)	-	4.22	6.23	4.97	5.69	-6.43
EPS (Diluted)	-	4.22	6.22	4.96	5.66	-6.43
EPS Growth	-	-32.15%	25.40%	-12.37%	-	-
Free Cash Flow	92.53	94.09	93.97	54.02	178.99	85.58
Free Cash Flow Growth	-1.66%	0.13%	73.96%	-69.82%	109.15%	-36.96%
Free Cash Flow Per Share	-	6.30	6.17	3.40	10.60	5.27
Dividends Per Share	2.040	2.040	2.040	1.990	0.400	0.760
Dividend Growth	-	-	2.51%	397.50%	-47.37%	-72.46%
Gross Margin	42.72%	46.20%	47.73%	41.50%	41.87%	36.08%
Operating Margin	16.02%	19.52%	22.15%	19.02%	20.90%	-5.74%
Profit Margin	5.57%	7.99%	11.69%	8.92%	10.92%	-15.09%
FCF Margin	10.95%	11.58%	11.31%	5.94%	19.97%	12.42%
EBITDA	176.01	197.69	219.74	210.94	227.18	3.23
EBITDA Margin	20.82%	24.34%	26.44%	23.20%	25.35%	0.47%
EBIT	135.43	158.54	184.11	172.99	187.3	-39.6
EBIT Margin	16.02%	19.52%	22.15%	19.02%	20.90%	-5.74%
Effective Tax Rate	29.55%	27.53%	13.01%	29.34%	19.73%	4.21%

Updated Aug 6, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q