TransUnion's Income Statement Analysis: Revenue to Profit Breakdown
TransUnion's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$2.96 B | $3.71 B | $3.83 B | $4.18 B | $4.58 B | $4.73 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$1.02 B | $1.39 B | $1.52 B | $1.67 B | $1.87 B | $2.23 B |
Gross Profit Revenue minus cost of revenue. |
|
$1.94 B | $2.32 B | $2.31 B | $2.51 B | $2.70 B | $2.49 B |
|
Operating Expense
Costs to run business. |
|
$1.29 B | $1.70 B | $2.19 B | $1.84 B | $1.85 B | $1.64 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$909.00 M | $1.15 B | $1.17 B | $1.24 B | $1.26 B | $1.34 B |
General and Administrative Corporate overhead costs. |
|
$814.90 M | $1.06 B | $1.11 B | $1.18 B | - | - |
Sales and Marketing Customer acquisition costs. |
|
$92.90 M | $87.70 M | $64.20 M | $61.40 M | - | - |
Other Expenses Other operating costs. |
|
$377.00 M | $547.50 M | $1.01 B | $604.50 M | $581.60 M | $301.60 M |
Operating Income Profit from operations. |
|
$651.90 M | $626.30 M | $128.50 M | $666.70 M | $857.80 M | $853.40 M |
|
Net Interest Income
Interest income minus expense. |
|
-$128.80 M | -$226.20 M | -$267.50 M | -$236.70 M | -$202.60 M | -$209.90 M |
Interest Income Income from investments. |
|
$3.40 M | $4.70 M | $20.70 M | $28.50 M | $33.20 M | $31.80 M |
Interest Expense Cost of borrowing. |
|
$132.20 M | $230.90 M | $288.20 M | $265.20 M | $235.80 M | $241.70 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$33.70 M | $12.40 M | -$14.40 M | $400.00 K | -$6.80 M | -$20.40 M |
Total Other Income (Net) Net non-operating items. |
|
-$146.30 M | -$243.30 M | -$273.80 M | -$265.60 M | -$214.80 M | $23.90 M |
Income Before Tax Profit before taxes. |
|
$505.60 M | $383.00 M | -$145.30 M | $401.10 M | $643.00 M | $877.20 M |
Income Tax Expense Taxes on income. |
|
$131.90 M | $118.90 M | $44.70 M | $98.80 M | $173.10 M | $159.60 M |
|
Net Income
Final profit. |
|
$1.39 B | $266.30 M | -$206.20 M | $284.40 M | $455.40 M | $704.60 M |
Net Income From Continuing Operations Profit from core business. |
|
$373.70 M | $264.10 M | -$190.10 M | $302.30 M | $469.90 M | $717.70 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
$1.03 B | $17.40 M | -$700.00 K | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
-$100.00 K | - | - | $100.00 K | - | $100.00 K |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$7.25 | $1.40 | -$1.07 | $1.46 | $2.34 | $3.64 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$7.19 | $1.40 | -$1.07 | $1.45 | $2.32 | $3.61 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
191.40 M | 192.50 M | 193.40 M | 194.40 M | 194.40 M | 192.70 M |
Diluted Average Shares Outst. Shares including dilution. |
|
193.00 M | 193.10 M | 193.40 M | 196.70 M | 196.60 M | 194.70 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$618.20 M | $613.90 M | $142.90 M | $666.30 M | $864.60 M | $873.70 M |
EBITDA Earnings before interest, tax, D&A. |
|
$995.20 M | $1.13 B | $667.30 M | $1.20 B | $1.44 B | $1.46 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$377.00 M | $519.00 M | $524.40 M | $537.80 M | $574.80 M | $588.20 M |
| Company Report |
TransUnion's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





