Also trades as: DRXGF (OTC) · $vol 0M · DRXGY (OTC) · $vol 0M

£812.00 ($10.75)

+7.50 (+0.93%)

Weekly Expected Move ±2.7%

£768 £790 £812 £834 £856

LSE · Utilities · Renewable Utilities · Tech Score Neutral · Power 57 · £2.7B mcap · 333M float · 0.312% daily turnover

Revenue

$5.4B -13.1% ▼

5Y CAGR: +4.8%

Gross Profit

$1.2B -38.7% ▼

5Y CAGR: +9.7%

Operating Income

$533M -37.4% ▼

5Y CAGR: +34.2%

Net Income

$73M -86.1% ▼

EPS (Diluted)

$20.20 +1396.3% ▲

EBITDA

$776M -29.7% ▼

5Y CAGR: +180.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.1B	$7.8B	$8.1B	$6.2B	$5.4B
YoY Growth	+19.9%	+52.8%	+4.5%	-24.2%	-13.1%
Cost of Revenue	$4.2B	$6.8B	$6.3B	$4.3B	$4.2B
Gross Profit	$891M	$1.0B	$1.8B	$1.9B	$1.2B
Gross Margin	17.5%	13.2%	21.9%	30.5%	21.5%
R&D Expenses	$11M	$12M	$23M	$0	$0
SG&A Expenses	$453M	$578M	$570M	$0	$618M
Operating Expenses	$669M	$782M	$872M	$1.0B	$618M
Operating Income	$196M	$251M	$908M	$850M	$533M
Operating Margin	3.9%	3.2%	11.2%	13.8%	9.9%
Interest Expense	$70M	$82M	$116M	$108M	$75M
Income Before Tax	$122M	$78M	$796M	$753M	$190M
Tax Expense	$66M	-$4M	$236M	$228M	$121M
Net Income	$55M	$85M	$562M	$527M	$73M
Net Margin	1.1%	1.1%	6.9%	8.5%	1.4%
EPS (Diluted)	$0.13	$0.21	$1.39	$1.35	$20.20
EBITDA	$392M	$400M	$1.1B	$1.1B	$776M
Shares Outstanding	413M	414M	403M	391M	4M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$4.5B	$4.0B	$3.9B	$3.1B	$3.0B	$2.6B	$2.8B	$2.4B
Cost of Revenue	$4.0B	$3.3B	$3.0B	$2.3B	$2.3B	$1.9B	$2.2B	$2.0B
Gross Profit	$499M	$652M	$875M	$793M	$762M	$754M	$561M	$471M
Gross Margin	11.0%	16.4%	22.6%	25.9%	25.3%	28.5%	20.4%	19.4%
R&D Expenses	$12M	$0	$23M	$0	$26M	$0	$0	$0
SG&A Expenses	$329M	$345M	$399M	$348M	$412M	$319M	$303M	$278M
Operating Expenses	$329M	$345M	$399M	$348M	$412M	$453M	$303M	$278M
Operating Income	$170M	$307M	$476M	$445M	$350M	$301M	$258M	$194M
Operating Margin	3.7%	7.7%	12.3%	14.5%	11.6%	11.4%	9.4%	8.0%
Interest Expense	$46M	$53M	$60M	$53M	$51M	$41M	$33M	$34M
Income Before Tax	-$122M	$339M	$459M	$464M	$291M	$281M	-$91M	$222M
Tax Expense	-$56M	$91M	$145M	$124M	$104M	$60M	$61M	$54M
Net Income	-$64M	$248M	$314M	$340M	$187M	$221M	-$148M	$167M
Net Margin	-1.4%	6.3%	8.1%	11.1%	6.2%	8.3%	-5.4%	6.9%
EPS (Diluted)	$-0.16	$0.60	$0.79	$0.87	$0.48	$0.60	$-0.34	$0.48
EBITDA	$44M	$502M	$636M	$627M	$478M	$425M	$378M	$294M
Shares Outstanding	399M	410M	397M	390M	392M	368M	432M	345M

DRX.L LSE