Income Statement

Revenue

-30%

+4%

10Y

Currency: USD

	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	914	957	992	994	1 063	1 042	1 018	993	933	925	887	852	878	841	829	809	731	702	680	657	662	680	687	724	746	760	785	792	811	828	0	0	865
Revenue	43 730 N/A	42 737 -2%	41 692 -2%	40 693 -2%	49 604 +22%	48 336 -3%	46 561 -4%	44 691 -4%	42 951 -4%	41 752 -3%	39 092 -6%	38 040 -3%	38 542 +1%	40 654 +5%	46 185 +14%	51 310 +11%	54 968 +7%	58 350 +6%	60 129 +3%	59 407 -1%	56 902 -4%	53 489 -6%	49 245 -8%	45 860 -7%	44 622 -3%	43 536 -2%	43 031 -1%	43 180 +0%	42 964 -1%	42 630 -1%	41 819 -2%	40 913 -2%	39 968 -2%
Gross Profit
Cost of Revenue	(36 350)	(36 136)	(35 915)	(35 708)	(41 074)	(40 232)	(39 112)	(38 033)	(36 657)	(35 749)	(33 933)	(32 915)	(33 329)	(35 157)	(38 293)	(41 545)	(44 191)	(46 531)	(48 690)	(49 460)	(48 338)	(46 565)	(43 541)	(40 752)	(39 671)	(38 601)	(38 317)	(38 534)	(38 283)	(38 532)	(38 504)	(37 940)	(37 382)
Gross Profit	7 380 N/A	6 601 -11%	5 777 -12%	4 985 -14%	8 530 +71%	8 104 -5%	7 449 -8%	6 658 -11%	6 294 -5%	6 003 -5%	5 159 -14%	5 125 -1%	5 213 +2%	5 497 +5%	7 892 +44%	9 765 +24%	10 777 +10%	11 819 +10%	11 439 -3%	9 947 -13%	8 564 -14%	6 924 -19%	5 704 -18%	5 108 -10%	4 951 -3%	4 935 0%	4 714 -4%	4 646 -1%	4 681 +1%	4 098 -12%	3 315 -19%	2 973 -10%	2 586 -13%
Operating Income
Operating Expenses	(2 998)	(2 473)	(2 012)	(1 444)	(3 051)	(2 997)	(2 907)	(2 870)	(2 774)	(2 633)	(2 538)	(2 521)	(2 640)	(2 688)	(2 817)	(2 865)	(2 890)	(3 033)	(3 002)	(2 919)	(2 862)	(2 781)	(2 738)	(2 766)	(2 780)	(2 784)	(2 753)	(2 775)	(2 701)	(2 616)	(2 551)	(2 448)	(2 342)
Selling, General & Administrative	(1 795)	(1 019)	(784)	(469)	(1 782)	(1 748)	(1 685)	(1 664)	(1 590)	(1 476)	(1 411)	(1 395)	(1 471)	(1 503)	(1 586)	(1 617)	(1 645)	(1 777)	(1 772)	(1 725)	(1 675)	(1 605)	(1 578)	(1 602)	(1 627)	(1 641)	(1 623)	(1 639)	(1 581)	(1 505)	(1 462)	(1 406)	(1 392)
Research & Development	(803)	(1 024)	(837)	(622)	(800)	(782)	(769)	(770)	(765)	(754)	(728)	(727)	(768)	(783)	(829)	(846)	(857)	(881)	(870)	(851)	(851)	(847)	(835)	(841)	(829)	(819)	(810)	(821)	(810)	(806)	(798)	(781)	(752)
Depreciation & Amortization	(400)	(430)	(391)	(353)	(469)	(467)	(453)	(436)	(419)	(403)	(399)	(399)	(401)	(402)	(402)	(402)	(388)	(375)	(360)	(343)	(336)	(329)	(325)	(323)	(324)	(324)	(320)	(315)	(310)	(305)	(291)	(261)	(231)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	33
Operating Income	4 382 N/A	4 128 -6%	3 765 -9%	3 541 -6%	5 479 +55%	5 107 -7%	4 542 -11%	3 788 -17%	3 520 -7%	3 370 -4%	2 621 -22%	2 604 -1%	2 573 -1%	2 809 +9%	5 075 +81%	6 900 +36%	7 887 +14%	8 786 +11%	8 437 -4%	7 028 -17%	5 702 -19%	4 143 -27%	2 966 -28%	2 342 -21%	2 171 -7%	2 151 -1%	1 961 -9%	1 871 -5%	1 980 +6%	1 482 -25%	764 -48%	525 -31%	244 -54%
Pre-Tax Income
Interest Income Expense	(454)	(472)	(350)	(351)	(426)	(633)	(814)	(971)	(946)	(999)	(1 052)	(945)	(838)	(458)	(78)	153	291	300	253	(30)	(338)	(634)	(941)	(932)	(976)	(857)	(740)	(721)	(662)	(723)	(778)	(837)	(914)
Non-Reccuring Items	(3 310)	(3 740)	(3 918)	(3 857)	(1 346)	(1 697)	(1 808)	(1 758)	(4 587)	(3 835)	(3 474)	(3 843)	(395)	(786)	(863)	(601)	(480)	(654)	(541)	(130)	(62)	(438)	(443)	(415)	(1 228)	(10)	17	(27)	(142)	(388)	(857)	(765)	(2 117)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	592	48	62	74	105	88	86	84	399	433	430	420	186	130	131	158	60	48	36	14	10
Total Other Income	(381)	344	8	(263)	42	118	131	435	766	316	359	243	139	1 385	1 441	1 317	342	357	355	391	389	411	445	458	503	(189)	(247)	(252)	364	358	345	319	266
Pre-Tax Income	237 N/A	260 +10%	(495) N/A	(930) -88%	3 749 N/A	2 895 -23%	2 051 -29%	1 494 -27%	(1 247) N/A	(1 148) +8%	(1 546) -35%	(1 941) -26%	2 071 N/A	2 998 +45%	5 637 +88%	7 843 +39%	8 145 +4%	8 877 +9%	8 590 -3%	7 343 -15%	6 090 -17%	3 915 -36%	2 457 -37%	1 873 -24%	656 -65%	1 225 +87%	1 122 -8%	1 029 -8%	1 600 +55%	777 -51%	(490) N/A	(744) -52%	(2 511) -238%
Net Income
Tax Provision	(1 524)	(1 537)	(1 331)	(987)	(809)	(724)	(600)	(410)	(470)	(467)	(376)	(329)	(777)	(956)	(1 446)	(1 945)	(1 740)	(1 926)	(1 890)	(1 589)	(1 450)	(900)	(622)	(471)	4	46	106	112	(399)	(404)	(396)	(258)	67
Income from Continuing Operations	(1 287)	(1 277)	(1 826)	(1 917)	2 940	2 171	1 451	1 084	(1 717)	(1 615)	(1 922)	(2 270)	1 294	2 042	4 191	5 898	6 405	6 951	6 700	5 754	4 640	3 015	1 835	1 402	660	1 271	1 228	1 141	1 201	373	(886)	(1 002)	(2 444)
Income to Minority Interest	(130)	(138)	(131)	(145)	(134)	(144)	(128)	(106)	(87)	(63)	(58)	(71)	(78)	(72)	(93)	(89)	(94)	(62)	(51)	(49)	(58)	(95)	(91)	(95)	(71)	(73)	(76)	(77)	(85)	(80)	(95)	(131)	(179)
Net Income (Common)	465 N/A	981 +111%	993 +1%	1 223 +23%	4 641 +279%	3 793 -18%	2 535 -33%	1 855 -27%	(1 359) N/A	(1 678) -23%	(1 980) -18%	(2 341) -18%	1 216 N/A	1 965 +62%	4 083 +108%	5 786 +42%	6 279 +9%	6 854 +9%	6 615 -3%	5 675 -14%	4 558 -20%	2 901 -36%	1 731 -40%	1 296 -25%	578 -55%	1 187 +105%	1 141 -4%	1 052 -8%	1 104 +5%	281 -75%	(994) N/A	(1 145) -15%	(2 634) -130%
EPS (Diluted)	0.62 N/A	1.3 +110%	1.32 +2%	1.63 +23%	6.21 +281%	5.07 -18%	3.41 -33%	2.5 -27%	-1.82 N/A	-2.25 -24%	-2.66 -18%	-3.15 -18%	1.64 N/A	2.62 +60%	5.44 +108%	7.71 +42%	8.38 +9%	9.26 +11%	9.03 -2%	7.9 -13%	6.28 -21%	4.09 -35%	2.42 -41%	1.82 -25%	0.82 -55%	1.68 +105%	1.62 -4%	1.5 -7%	1.57 +5%	0.4 -75%	-1.4 N/A	-1.62 -16%	-3.7 -128%

Income Statement Balance Sheet Cash Flow Statement

Dow Inc
NYSE:DOW

Income Statement

Earnings Waterfall
Dow Inc

Income Statement
Dow Inc

See Also

Company

Help

Tools

Stocks

Dow Inc NYSE:DOW

Income Statement

Earnings Waterfall Dow Inc

Income Statement Dow Inc

See Also

Company

Help

Tools

Stocks

Dow Inc
NYSE:DOW

Earnings Waterfall
Dow Inc

Income Statement
Dow Inc