DT Midstream, Inc. (DTM) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Sales/Revenue | 336M | 317M | 314M | 309M | 303M | 249M | 248M | 244M | 240M | 244M | 234M | 224M | 220M | 243M | 235M | 227M | 215M | 223M | 212M | 208M |
| Revenue Growth % | 10.89% | 27.31% | 26.61% | 26.64% | 26.25% | 2.05% | 5.98% | 8.93% | 9.09% | 0.41% | -0.43% | -1.32% | 2.33% | 8.97% | 10.85% | 9.13% | 9.14% | 7.21% | - | - |
| Cost of Goods Sold | 85M | 154M | 84M | 143M | 141M | 128M | 116M | 105M | 104M | 118M | 104M | 104M | 101M | 122M | 107M | 105M | 103M | 108M | 100M | 98M |
| COGS % of Revenue | 25.3% | 48.58% | 26.75% | 46.28% | 46.53% | 51.41% | 46.77% | 43.03% | 43.33% | 48.36% | 44.44% | 46.43% | 45.91% | 50.21% | 45.53% | 46.26% | 47.91% | 48.43% | 47.17% | 47.12% |
| Gross Profit | 251M | 163M | 230M | 166M | 162M | 121M | 132M | 139M | 136M | 126M | 130M | 120M | 119M | 121M | 128M | 122M | 112M | 115M | 112M | 110M |
| Gross Margin % | 74.7% | 51.42% | 73.25% | 53.72% | 53.47% | 48.59% | 53.23% | 56.97% | 56.67% | 51.64% | 55.56% | 53.57% | 54.09% | 49.79% | 54.47% | 53.74% | 52.09% | 51.57% | 52.83% | 52.88% |
| Gross Profit Growth % | 54.94% | 34.71% | 74.24% | 19.42% | 19.12% | -3.97% | 1.54% | 15.83% | 14.29% | 4.13% | 1.56% | -1.64% | 6.25% | 5.22% | 14.29% | 10.91% | 9.8% | 15% | - | - |
| Operating Expenses | 85M | 7M | 75M | 11M | 14M | 8M | 10M | 9M | 12M | 6M | 7M | 6M | 9M | 5M | 7M | 8M | 8M | 5M | 6M | 6M |
| OpEx % of Revenue | 25.3% | 2.21% | 23.89% | 3.56% | 4.62% | 3.21% | 4.03% | 3.69% | 5% | 2.46% | 2.99% | 2.68% | 4.09% | 2.06% | 2.98% | 3.52% | 3.72% | 2.24% | 2.83% | 2.88% |
| Selling, General & Admin | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Operating Income | 166M | 156M | 155M | 155M | 148M | 113M | 122M | 130M | 124M | 120M | 123M | 114M | 110M | 116M | 121M | 114M | 104M | 110M | 106M | 104M |
| Operating Margin % | 49.4% | 49.21% | 49.36% | 50.16% | 48.84% | 45.38% | 49.19% | 53.28% | 51.67% | 49.18% | 52.56% | 50.89% | 50% | 47.74% | 51.49% | 50.22% | 48.37% | 49.33% | 50% | 50% |
| Operating Income Growth % | 12.16% | 38.05% | 27.05% | 19.23% | 19.35% | -5.83% | -0.81% | 14.04% | 12.73% | 3.45% | 1.65% | 0% | 5.77% | 5.45% | 14.15% | 9.62% | 9.47% | 14.58% | - | - |
| EBITDA | 235M | 227M | 220M | 223M | 215M | 171M | 179M | 188M | 178M | 173M | 174M | 162M | 158M | 165M | 168M | 160M | 151M | 152M | 148M | 145M |
| EBITDA Margin % | 69.94% | 71.61% | 70.06% | 72.17% | 70.96% | 68.67% | 72.18% | 77.05% | 74.17% | 70.9% | 74.36% | 72.32% | 71.82% | 67.9% | 71.49% | 70.48% | 70.23% | 68.16% | 69.81% | 69.71% |
| EBITDA Growth % | 9.3% | 32.75% | 22.91% | 18.62% | 20.79% | -1.16% | 2.87% | 16.05% | 12.66% | 4.85% | 3.57% | 1.25% | 4.64% | 8.55% | 13.51% | 10.34% | 11.03% | 10.95% | - | - |
| D&A (Non-Cash Add-back) | 69M | 71M | 65M | 68M | 67M | 58M | 57M | 58M | 54M | 53M | 51M | 48M | 48M | 49M | 47M | 46M | 47M | 42M | 42M | 41M |
| EBIT | 0 | 195M | 193M | 185M | 186M | 155M | 159M | 172M | 171M | 165M | 165M | 159M | 161M | 161M | 158M | 160M | 140M | 145M | 137M | 116M |
| Net Interest Income | 0 | -41M | -39M | -40M | -39M | -31M | -37M | -39M | -39M | -39M | -38M | -34M | -38M | -37M | -34M | -32M | -31M | -31M | -31M | -23M |
| Interest Income | -1M | 0 | 1M | 0 | 1M | 5M | 1M | 0 | 1M | 0 | 0 | 1M | 0 | 1M | 1M | 1M | 0 | 0 | 0 | 1M |
| Interest Expense | 40M | 41M | 40M | 40M | 40M | 36M | 38M | 39M | 40M | 39M | 38M | 35M | 38M | 38M | 35M | 33M | 31M | 31M | 31M | 24M |
| Other Income/Expense | 4M | -2M | -2M | -10M | -2M | 6M | -1M | 3M | 7M | 6M | 4M | 10M | 13M | 7M | 2M | 13M | 5M | 4M | 0 | -12M |
| Pretax Income | 170M | 154M | 153M | 145M | 146M | 119M | 121M | 133M | 131M | 126M | 127M | 124M | 123M | 123M | 123M | 127M | 109M | 114M | 106M | 92M |
| Pretax Margin % | 50.6% | 48.58% | 48.73% | 46.93% | 48.18% | 47.79% | 48.79% | 54.51% | 54.58% | 51.64% | 54.27% | 55.36% | 55.91% | 50.62% | 52.34% | 55.95% | 50.7% | 51.12% | 50% | 44.23% |
| Income Tax | 36M | 40M | 35M | 34M | 35M | 43M | 30M | 33M | 31M | 2M | 33M | 30M | 39M | 35M | 7M | 33M | 25M | 25M | 29M | 21M |
| Effective Tax Rate % | 21.18% | 25.97% | 22.88% | 23.45% | 23.97% | 36.13% | 24.79% | 24.81% | 23.66% | 1.59% | 25.98% | 24.19% | 31.71% | 28.46% | 5.69% | 25.98% | 22.94% | 21.93% | 27.36% | 22.83% |
| Net Income | 134M | 111M | 115M | 107M | 108M | 73M | 88M | 96M | 97M | 121M | 91M | 91M | 81M | 85M | 113M | 91M | 81M | 87M | 74M | 68M |
| Net Margin % | 39.88% | 35.02% | 36.62% | 34.63% | 35.64% | 29.32% | 35.48% | 39.34% | 40.42% | 49.59% | 38.89% | 40.63% | 36.82% | 34.98% | 48.09% | 40.09% | 37.67% | 39.01% | 34.91% | 32.69% |
| Net Income Growth % | 24.07% | 52.05% | 30.68% | 11.46% | 11.34% | -39.67% | -3.3% | 5.49% | 19.75% | 42.35% | -19.47% | 0% | 0% | -2.3% | 52.7% | 33.82% | 20.9% | 26.09% | - | - |
| Net Income (Continuing) | 134M | 114M | 118M | 111M | 111M | 76M | 91M | 100M | 100M | 124M | 94M | 94M | 84M | 88M | 116M | 94M | 84M | 89M | 77M | 71M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 142M | 142M | 142M | 142M | 140M | 139M | 138M | 140M | 140M | 141M | 142M | 143M | 142M | 147M | 147M | 148M | 148M | 149M | 150M | 151M |
| EPS (Diluted) | 1.30 | 1.08 | 1.12 | 1.04 | 1.06 | 0.72 | 0.90 | 0.98 | 0.99 | 1.25 | 0.93 | 0.93 | 0.83 | 0.87 | 1.16 | 0.93 | 0.84 | 0.92 | 0.77 | 0.70 |
| EPS Growth % | 22.64% | 50% | 24.44% | 6.12% | 7.07% | -42.4% | -3.23% | 5.38% | 19.28% | 43.68% | -19.83% | 0% | -1.19% | -5.43% | 50.65% | 32.86% | 3.7% | 9.52% | - | - |
| EPS (Basic) | 1.32 | 1.09 | 1.13 | 1.05 | 1.07 | 0.73 | 0.91 | 0.99 | 1.00 | 1.25 | 0.94 | 0.94 | 0.84 | 0.88 | 1.17 | 0.93 | 0.84 | 0.92 | 0.77 | 0.70 |
| Diluted Shares Outstanding | 102.7M | 102.78M | 102.5M | 102.5M | 102.5M | 100.78M | 98M | 97.9M | 97.7M | 96.97M | 97.5M | 97.4M | 97.4M | 97.88M | 97M | 97.1M | 97M | 96.9M | 96.9M | 96.7M |
| Basic Shares Outstanding | 101.8M | 101.67M | 101.6M | 101.6M | 101.4M | 99.57M | 97.1M | 97.1M | 97M | 96.97M | 97M | 96.9M | 96.8M | 96.75M | 96.7M | 96.7M | 96.7M | 96.7M | 96.7M | 96.7M |
| Dividend Payout Ratio | - | 74.77% | 72.17% | 77.57% | 69.44% | 97.26% | 80.68% | 73.96% | 69.07% | 55.37% | 73.63% | 73.63% | 76.54% | 72.94% | 54.87% | 68.13% | 71.6% | 66.67% | - | 736.76% |