Morningstar's Income Statement Analysis: Revenue to Profit Breakdown
Morningstar'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. |
|
$1.70 B | $1.87 B | $2.04 B | $2.28 B | $2.46 B | $2.57 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$698.40 M | $779.30 M | $843.50 M | $895.70 M | $1.14 B | $969.10 M |
Gross Profit Revenue minus cost of revenue. |
|
$1.00 B | $1.09 B | $1.20 B | $1.38 B | $1.32 B | $1.60 B |
|
Operating Expense
Costs to run business. |
|
$743.90 M | $923.50 M | $964.50 M | $894.60 M | $801.00 M | $993.50 M |
Research and Development Investment in innovation. |
|
- | - | $81.20 M | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$593.20 M | $756.90 M | $779.60 M | $768.20 M | $801.00 M | $826.00 M |
General and Administrative Corporate overhead costs. |
|
$318.40 M | $400.40 M | $355.80 M | $327.20 M | $334.00 M | $358.00 M |
Sales and Marketing Customer acquisition costs. |
|
$274.80 M | $356.50 M | $423.80 M | $441.00 M | $467.00 M | $468.00 M |
Other Expenses Other operating costs. |
|
$150.70 M | $166.60 M | $103.70 M | $126.40 M | - | $167.50 M |
Operating Income Profit from operations. |
|
$257.00 M | $167.80 M | $230.60 M | $484.80 M | $514.40 M | $603.90 M |
|
Net Interest Income
Interest income minus expense. |
|
-$7.00 M | -$26.70 M | -$51.70 M | -$37.70 M | -$28.60 M | -$43.10 M |
Interest Income Income from investments. |
|
$1.70 M | $1.70 M | $9.00 M | $12.20 M | - | $10.40 M |
Interest Expense Cost of borrowing. |
|
$8.70 M | $28.40 M | $60.70 M | $49.90 M | $28.60 M | $53.50 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$2.20 M | $8.80 M | -$11.60 M | -$56.40 M | - | -$8.90 M |
Total Other Income (Net) Net non-operating items. |
|
-$1.10 M | -$40.80 M | -$56.50 M | -$10.90 M | -$18.70 M | -$40.70 M |
Income Before Tax Profit before taxes. |
|
$255.90 M | $127.00 M | $174.10 M | $473.90 M | $495.70 M | $563.20 M |
Income Tax Expense Taxes on income. |
|
$62.60 M | $56.50 M | $33.00 M | $104.00 M | $121.50 M | $140.70 M |
|
Net Income
Final profit. |
|
$193.30 M | $70.50 M | $141.10 M | $369.90 M | $374.20 M | $421.60 M |
Net Income From Continuing Operations Profit from core business. |
|
$193.30 M | $70.50 M | $141.10 M | $369.90 M | $374.20 M | $422.50 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
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 |
|
$4.50 | $1.65 | $3.31 | $8.64 | $8.93 | $10.61 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$4.45 | $1.64 | $3.29 | $8.58 | $8.87 | $10.56 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
43.00 M | 42.60 M | 42.60 M | 42.80 M | 41.90 M | 37.80 M |
Diluted Average Shares Outst. Shares including dilution. |
|
43.40 M | 42.90 M | 42.90 M | 43.10 M | 42.20 M | 38.10 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$259.20 M | $159.00 M | $242.20 M | $541.20 M | $514.40 M | $612.80 M |
EBITDA Earnings before interest, tax, D&A. |
|
$409.90 M | $325.60 M | $427.10 M | $731.60 M | $704.30 M | $812.10 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$150.70 M | $166.60 M | $184.90 M | $190.40 M | $189.90 M | $199.30 M |
| Company Report |
Morningstar's Assets vs Liabilities & Equity
Morningstar's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |
Data sources and methodology
| Last updated | Jun 30, 2026 |
| Latest financial periods ended |
Quarterly: Q2 FY2026 (June 30, 2026) Annual: FY 2025 (December 31, 2025) |
| Data provided by | Financial Modeling Prep |
| Original source | Company Forms 10-Q and 10-K filed with the SEC |
| Methodology | Company-reported financial statements and calculated financial ratios |
| Limitations | Historical values may change because of company restatements, reclassifications, or provider updates |
| Links | View source filings |




