Income Statement

Revenue

-19%

+14%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	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
Revenue
Interest Expense	304	291	277	266	261	253	243	233	223	218	215	210	206	196	184	176	168	165	151	133	115	99	101	104	105	117	124	134	150	150	152	151	139	130	113	99	89	82	82	0	79	61	61	83	84	84	85	90	99	108	116	119	118	116	114	115	113	112	115	111	113	113	110	108	102	99	95	94	96	99	110	117	122	124	122	129	138	143	145	138	131	128	126	127	128	131	138	147	154	159	160	157	161	160	164	173
Revenue	7 676 N/A	10 090 +31%	9 944 -1%	8 302 -17%	7 695 -7%	7 326 -5%	6 730 -8%	7 796 +16%	6 860 -12%	8 396 +22%	8 692 +4%	7 900 -9%	7 690 -3%	7 547 -2%	7 460 -1%	8 450 +13%	8 611 +2%	8 626 +0%	8 662 +0%	8 552 -1%	8 504 -1%	8 452 -1%	8 441 0%	8 562 +1%	8 721 +2%	8 888 +2%	8 932 +0%	8 731 -2%	8 095 -7%	6 999 -14%	5 856 -16%	5 256 -10%	5 228 -1%	5 520 +6%	5 856 +6%	6 043 +3%	5 921 -2%	6 401 +8%	6 784 +6%	7 208 +6%	7 544 +5%	7 708 +2%	7 735 +0%	7 510 -3%	7 224 -4%	6 936 -4%	6 800 -2%	6 754 -1%	6 769 +0%	6 781 +0%	6 691 -1%	6 659 0%	6 617 -1%	6 537 -1%	6 436 -2%	6 267 -3%	6 060 -3%	5 901 -3%	5 838 -1%	5 754 -1%	5 826 +1%	6 078 +4%	6 372 +5%	6 819 +7%	7 209 +6%	7 646 +6%	7 860 +3%	8 007 +2%	8 143 +2%	8 168 +0%	8 420 +3%	8 606 +2%	8 620 +0%	8 383 -3%	7 155 -15%	6 985 -2%	7 106 +2%	7 443 +5%	8 570 +15%	8 780 +2%	8 945 +2%	9 162 +2%	9 543 +4%	9 874 +3%	10 156 +3%	10 320 +2%	10 482 +2%	10 616 +1%	10 555 -1%	10 646 +1%	10 636 0%	10 443 -2%	10 284 -2%	9 330 -9%	8 527 -9%	7 968 -7%
Gross Profit
Cost of Revenue	(6 844)	(8 879)	(8 720)	(7 428)	(6 826)	(6 573)	(6 156)	(7 030)	(6 123)	(7 552)	(7 827)	(7 164)	(7 189)	(7 102)	(7 128)	(8 078)	(8 205)	(8 279)	(8 301)	(8 235)	(8 166)	(8 113)	(8 093)	(8 158)	(8 231)	(8 393)	(8 440)	(8 304)	(7 815)	(6 838)	(5 773)	(5 139)	(4 985)	(5 125)	(5 359)	(5 450)	(5 270)	(5 667)	(5 986)	(6 354)	(6 647)	(6 760)	(6 747)	(6 518)	(6 250)	(6 014)	(5 892)	(5 849)	(5 849)	(5 841)	(5 762)	(5 725)	(5 672)	(5 598)	(5 509)	(5 367)	(5 211)	(5 081)	(5 021)	(4 942)	(4 982)	(5 170)	(5 421)	(5 807)	(6 147)	(6 540)	(6 720)	(6 849)	(6 981)	(7 016)	(7 254)	(7 445)	(7 489)	(7 343)	(6 454)	(6 352)	(6 485)	(6 782)	(7 642)	(7 860)	(8 108)	(8 379)	(8 829)	(9 163)	(9 393)	(9 525)	(9 599)	(9 700)	(9 655)	(9 731)	(9 737)	(9 535)	(9 408)	(8 580)	(7 894)	(7 414)
Gross Profit	832 N/A	1 211 +46%	1 224 +1%	874 -29%	869 -1%	753 -13%	574 -24%	766 +33%	737 -4%	844 +15%	865 +2%	736 -15%	501 -32%	445 -11%	470 +6%	479 +2%	406 -15%	380 -6%	361 -5%	317 -12%	338 +7%	339 +0%	348 +3%	404 +16%	490 +21%	495 +1%	492 -1%	427 -13%	280 -34%	161 -43%	83 -48%	117 +41%	243 +108%	395 +63%	497 +26%	593 +19%	651 +10%	734 +13%	798 +9%	854 +7%	897 +5%	948 +6%	988 +4%	992 +0%	974 -2%	922 -5%	908 -2%	905 0%	920 +2%	940 +2%	929 -1%	934 +1%	945 +1%	939 -1%	927 -1%	900 -3%	849 -6%	820 -3%	817 0%	812 -1%	844 +4%	908 +8%	951 +5%	1 012 +6%	1 062 +5%	1 106 +4%	1 140 +3%	1 158 +2%	1 162 +0%	1 152 -1%	1 166 +1%	1 161 0%	1 131 -3%	1 040 -8%	701 -33%	633 -10%	621 -2%	661 +6%	928 +40%	920 -1%	837 -9%	783 -6%	714 -9%	711 0%	763 +7%	795 +4%	883 +11%	916 +4%	900 -2%	915 +2%	899 -2%	908 +1%	876 -4%	750 -14%	633 -16%	554 -12%
Operating Income
Operating Expenses	(600)	(945)	(893)	(652)	(563)	(604)	(475)	(587)	(452)	(522)	(504)	(454)	(416)	(403)	(346)	(392)	(412)	(390)	(411)	(348)	(279)	(258)	(250)	(280)	(203)	765	751	722	634	(363)	(342)	(320)	(371)	(394)	(426)	(448)	(437)	(439)	(449)	(511)	(459)	(461)	(472)	(422)	(486)	(475)	(465)	(452)	(455)	(454)	(453)	(443)	(430)	(415)	(399)	(402)	(387)	(384)	(396)	(392)	(387)	(415)	(444)	(474)	(506)	(518)	(522)	(518)	(506)	(508)	(516)	(524)	(498)	(469)	(408)	(396)	(400)	(412)	(457)	(443)	(461)	(476)	(471)	(481)	(483)	(493)	(510)	(522)	(541)	(539)	(530)	(538)	(522)	(491)	(458)	(422)
Selling, General & Administrative	(600)	(945)	(893)	(652)	(563)	(478)	(400)	(514)	(452)	(517)	(499)	(449)	(416)	(403)	(399)	(454)	(500)	(497)	(493)	(458)	(419)	(400)	(373)	(367)	(365)	(368)	(364)	(372)	(337)	(318)	(298)	(284)	(313)	(335)	(362)	(388)	(395)	(399)	(414)	(426)	(407)	(421)	(425)	(413)	(424)	(414)	(409)	(407)	(410)	(412)	(415)	(415)	(411)	(406)	(399)	(400)	(391)	(389)	(394)	(395)	(406)	(429)	(456)	(482)	(511)	(520)	(521)	(515)	(499)	(505)	(511)	(520)	(508)	(478)	(420)	(403)	(421)	(434)	(478)	(470)	(460)	(471)	(475)	(486)	(495)	(505)	(519)	(531)	(549)	(548)	(536)	(540)	(524)	(490)	(457)	(414)
Depreciation & Amortization	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	(12)	(31)	(49)	(66)	(71)	(70)	(70)	(71)	(69)	(67)	(64)	(61)	(63)	(68)	(73)	(77)	(79)	(77)	(75)	(74)	(74)	(73)	(73)	(74)	(68)	(60)	(52)	(42)	(34)	(28)	(22)	(14)	(11)	(9)	(7)	(8)	(8)	(9)	(11)	(11)	(11)	(10)	(8)	(8)	(8)	(10)	(10)	(12)	(13)	(12)	(14)	(13)	(14)	(14)	(14)	(14)	(14)	(14)	(13)	(14)	(13)	(14)	(14)	(13)	(13)	(13)	(13)	(13)	(12)	(10)	(9)
Other Operating Expenses	0	0	0	0	0	(126)	(75)	(73)	0	(5)	(5)	(5)	0	0	53	62	88	107	82	110	140	142	123	87	162	1 145	1 146	1 143	1 037	26	26	34	13	10	3	4	19	23	33	(12)	25	39	30	66	12	13	17	28	29	26	22	24	23	25	28	20	18	16	7	10	27	22	21	19	16	13	9	5	1	5	5	6	22	22	24	21	34	36	35	41	13	9	18	18	26	25	23	23	21	22	19	15	15	11	9	1
Operating Income	232 N/A	266 +15%	331 +24%	222 -33%	306 +38%	149 -51%	99 -34%	179 +81%	285 +59%	322 +13%	361 +12%	282 -22%	85 -70%	42 -51%	(14) N/A	(20) -43%	(6) +70%	(43) -617%	(50) -16%	(31) +38%	59 N/A	81 +37%	98 +21%	124 +27%	287 +131%	1 260 +339%	1 243 -1%	1 149 -8%	914 -20%	(202) N/A	(259) -28%	(203) +22%	(128) +37%	1 N/A	71 +7 000%	145 +104%	214 +48%	295 +38%	349 +18%	343 -2%	438 +28%	487 +11%	516 +6%	570 +10%	488 -14%	447 -8%	443 -1%	453 +2%	465 +3%	486 +5%	476 -2%	491 +3%	515 +5%	524 +2%	528 +1%	498 -6%	462 -7%	436 -6%	421 -3%	420 0%	457 +9%	493 +8%	507 +3%	538 +6%	556 +3%	588 +6%	618 +5%	640 +4%	656 +3%	644 -2%	650 +1%	637 -2%	633 -1%	571 -10%	293 -49%	237 -19%	221 -7%	249 +13%	471 +89%	477 +1%	376 -21%	307 -18%	243 -21%	230 -5%	280 +22%	302 +8%	373 +24%	394 +6%	359 -9%	376 +5%	369 -2%	370 +0%	354 -4%	259 -27%	175 -32%	132 -25%
Pre-Tax Income
Interest Income Expense	(304)	(291)	(277)	(266)	(261)	(253)	(243)	(233)	(223)	(218)	(215)	(210)	(206)	(196)	(184)	(176)	(168)	(153)	(128)	(103)	(115)	(98)	(88)	(69)	(105)	(97)	(117)	(152)	(107)	(133)	(134)	(128)	(106)	(110)	(95)	(84)	(78)	(42)	(44)	42	8	(50)	(53)	(81)	(75)	(73)	(69)	(69)	(70)	(87)	(87)	(88)	(92)	(77)	(94)	(106)	(119)	(121)	(113)	(106)	(96)	(93)	(91)	(89)	(94)	(91)	(90)	(93)	(102)	(112)	(115)	(119)	(136)	(125)	(120)	(128)	(121)	(142)	(157)	(154)	(149)	(127)	(118)	(114)	(113)	(113)	(121)	(128)	(150)	(158)	(163)	(165)	(157)	(165)	(165)	(175)
Non-Reccuring Items	(276)	(405)	(452)	(442)	(163)	0	0	0	0	0	0	0	(44)	(44)	(44)	(44)	(111)	(181)	(217)	(455)	(515)	(489)	(625)	(491)	(569)	(637)	(599)	(620)	(442)	(352)	(210)	(104)	(220)	(214)	(253)	(247)	(81)	(181)	(158)	(119)	(140)	(66)	(77)	(109)	(49)	(46)	(28)	(30)	(23)	(27)	(29)	(25)	(163)	(154)	(163)	(197)	(53)	(55)	(65)	(44)	(146)	(152)	(149)	(150)	(82)	(69)	(82)	(79)	(60)	(76)	(322)	(322)	(326)	(370)	(118)	(109)	(113)	(64)	(67)	(65)	17	25	52	(135)	(198)	(197)	(200)	(28)	(31)	(65)	(75)	(77)	(117)	(78)	(86)	(76)
Total Other Income	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	0	0	0	0	0	0	0	(21)	0	39	39	0	0	0	(2)	0	(4)	(4)	0	0	0	0	0	0	2	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	(1)	0	0	0	0	0	0	0	0	0
Pre-Tax Income	(348) N/A	(430) -24%	(398) +7%	(486) -22%	(118) +76%	(104) +12%	(144) -38%	(54) +63%	62 N/A	104 +68%	146 +40%	72 -51%	(165) N/A	(198) -20%	(242) -22%	(240) +1%	(285) -19%	(377) -32%	(395) -5%	(589) -49%	(571) +3%	(506) +11%	(615) -22%	(436) +29%	(387) +11%	526 N/A	527 +0%	377 -28%	365 -3%	(687) N/A	(603) +12%	(435) +28%	(454) -4%	(323) +29%	(277) +14%	(186) +33%	55 N/A	72 +31%	147 +104%	245 +67%	306 +25%	410 +34%	425 +4%	380 -11%	364 -4%	328 -10%	344 +5%	352 +2%	368 +5%	368 N/A	358 -3%	376 +5%	260 -31%	293 +13%	271 -8%	195 -28%	292 +50%	260 -11%	243 -7%	270 +11%	215 -20%	248 +15%	267 +8%	299 +12%	380 +27%	428 +13%	446 +4%	468 +5%	494 +6%	456 -8%	213 -53%	196 -8%	171 -13%	76 -56%	55 -28%	0 N/A	(13) N/A	43 N/A	247 +474%	258 +4%	244 -5%	205 -16%	177 -14%	(19) N/A	(31) -63%	(8) +74%	52 N/A	238 +358%	178 -25%	153 -14%	131 -14%	128 -2%	80 -38%	16 -80%	(76) N/A	(119) -57%
Net Income
Tax Provision	118	117	118	159	94	126	150	135	52	38	27	99	205	207	205	(801)	(924)	(952)	(984)	(83)	(66)	(59)	(26)	(3)	(62)	(266)	(275)	(302)	(306)	(78)	(45)	(12)	27	21	(17)	(22)	(30)	(65)	(80)	(114)	(87)	(93)	(88)	(91)	(51)	(41)	(49)	(50)	(119)	(126)	(124)	(119)	70	73	70	176	(82)	(75)	(68)	(158)	424	418	416	396	(97)	(115)	(80)	(78)	(78)	(50)	(2)	24	32	68	(18)	(29)	(58)	(96)	(76)	(80)	(72)	(68)	(72)	(83)	(284)	(296)	(333)	(335)	(121)	(128)	(127)	(137)	(139)	(92)	(48)	(3)
Income from Continuing Operations	(230)	(313)	(280)	(327)	(24)	22	6	81	114	142	173	171	40	9	(37)	(1 041)	(1 209)	(1 329)	(1 379)	(672)	(637)	(565)	(641)	(439)	(449)	260	252	75	59	(765)	(648)	(447)	(427)	(302)	(294)	(208)	25	7	67	131	219	317	337	289	313	287	295	302	249	242	234	257	330	366	341	371	210	185	175	112	639	666	683	695	283	313	366	390	416	406	211	220	203	144	37	(29)	(71)	(53)	171	178	172	137	105	(102)	(315)	(304)	(281)	(97)	57	25	4	(9)	(59)	(76)	(124)	(122)
Income to Minority Interest	(7)	(12)	(11)	38	(13)	(9)	(7)	(56)	(7)	(51)	(53)	(53)	(5)	(5)	(4)	(3)	(6)	(4)	(4)	(8)	(7)	(8)	(10)	(10)	(10)	(12)	(11)	(8)	(8)	(1)	5	6	5	1	(3)	(4)	(4)	(8)	(9)	(10)	(13)	(11)	(12)	(14)	(15)	(20)	(21)	(20)	(16)	(11)	(11)	(11)	(9)	(17)	(17)	(17)	(21)	(13)	(11)	(12)	(13)	(15)	(15)	(15)	(5)	(3)	(4)	(1)	(13)	(13)	(12)	(12)	(7)	16	17	18	20	3	4	2	(3)	(9)	(11)	66	69	69	65	(16)	(10)	(4)	2	1	(8)	(16)	(20)	(17)
Equity Earnings Affiliates	32	41	51	(2)	55	54	56	105	48	93	80	78	37	30	39	41	40	42	35	28	26	24	28	34	26	21	13	(4)	(11)	(17)	(20)	(5)	(9)	(4)	1	0	11	13	16	21	21	21	16	8	2	2	3	8	12	9	12	11	13	13	9	7	(34)	0	(33)	(31)	14	19	20	20	19	20	21	20	24	24	26	33	30	26	26	25	20	32	34	32	28	15	4	(2)	4	4	7	11	(9)	(8)	(7)	(8)	10	10	30	30
Net Income (Common)	(298) N/A	(500) -68%	(462) +8%	(471) -2%	(153) +68%	338 N/A	337 0%	394 +17%	228 -42%	243 +7%	292 +20%	271 -7%	62 -77%	20 -68%	(48) N/A	(1 362) -2 738%	(1 605) -18%	(1 747) -9%	(1 807) -3%	(889) +51%	(739) +17%	(705) +5%	(810) -15%	(523) +35%	(551) -5%	195 N/A	198 +2%	3 -98%	1 -67%	(818) N/A	(696) +15%	(478) +31%	(463) +3%	(337) +27%	(328) +3%	(244) +26%	(21) +91%	(20) +5%	40 N/A	104 +160%	188 +81%	287 +53%	305 +6%	251 -18%	269 +7%	241 -10%	247 +2%	29 -88%	(13) N/A	(16) -23%	(17) -6%	241 N/A	312 +29%	344 +10%	319 -7%	350 +10%	159 -55%	141 -11%	135 -4%	73 -46%	640 +777%	670 +5%	686 +2%	697 +2%	105 -85%	138 +31%	193 +40%	220 +14%	427 +94%	417 -2%	225 -46%	241 +7%	226 -6%	186 -18%	80 -57%	14 -83%	(31) N/A	(18) +42%	209 N/A	212 +1%	197 -7%	143 -27%	98 -31%	(38) N/A	(242) -537%	(231) +5%	(209) +10%	(102) +51%	38 N/A	13 -66%	(1) N/A	(16) -1 500%	(57) -256%	(35) +39%	(24) +31%	55 N/A
EPS (Diluted)	-2.01 N/A	-3.37 -68%	-3.09 +8%	-3.04 +2%	-1.02 +66%	2.27 N/A	2.26 0%	2.63 +16%	1.53 -42%	1.62 +6%	1.93 +19%	1.75 -9%	0.41 -77%	0.13 -68%	-0.31 N/A	-9.08 -2 829%	-10.7 -18%	-11.64 -9%	-12.04 -3%	-5.92 +51%	-4.92 +17%	-4.7 +4%	-5.4 -15%	-3.48 +36%	-3.67 -5%	0.78 N/A	1.98 +154%	0.03 -98%	0 N/A	-8.18 N/A	-6.94 +15%	-4.73 +32%	-4.2 +11%	-2.4 +43%	-2.24 +7%	-1.15 +49%	-0.14 +88%	-0.13 +7%	0.13 N/A	0.49 +277%	0.87 +78%	1.33 +53%	1.42 +7%	1.17 -18%	1.25 +7%	1.12 -10%	1.16 +4%	0.19 -84%	-0.08 N/A	-0.09 -12%	-0.09 N/A	1.39 N/A	1.79 +29%	2.09 +17%	1.96 -6%	2.2 +12%	0.99 -55%	0.94 -5%	0.91 -3%	0.5 -45%	4.36 +772%	4.58 +5%	4.69 +2%	4.76 +1%	0.71 -85%	0.93 +31%	1.31 +41%	1.5 +15%	2.91 +94%	2.86 -2%	1.56 -45%	1.66 +6%	1.56 -6%	1.28 -18%	0.55 -57%	0.09 -84%	-0.21 N/A	-0.13 +38%	1.43 N/A	1.45 +1%	1.35 -7%	0.98 -27%	0.67 -32%	-0.27 N/A	-1.69 -526%	-1.61 +5%	-1.46 +9%	-0.72 +51%	0.26 N/A	0.09 -65%	-0.01 N/A	-0.11 -1 000%	-0.39 -255%	-0.24 +38%	-0.16 +33%	0.42 N/A

Income Statement Balance Sheet Cash Flow Statement

Dana Inc
NYSE:DAN

Income Statement

Earnings Waterfall
Dana Inc

Income Statement
Dana Inc

See Also

Company

Help

Tools

Stocks

Dana Inc NYSE:DAN

Income Statement

Earnings Waterfall Dana Inc

Income Statement Dana Inc

See Also

Company

Help

Tools

Stocks

Dana Inc
NYSE:DAN

Earnings Waterfall
Dana Inc

Income Statement
Dana Inc