NIKE's Income Statement Analysis: Revenue to Profit Breakdown
NIKE's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY22
May 31, 2022
|
FY23
May 31, 2023
|
FY24
May 31, 2024
|
FY25
May 31, 2025
|
FY26
May 31, 2026
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$46.71 B | $51.22 B | $51.36 B | $46.31 B | $46.40 B | $46.40 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$25.23 B | $28.93 B | $28.48 B | $26.52 B | $26.49 B | $26.49 B |
Gross Profit Revenue minus cost of revenue. |
|
$21.48 B | $22.29 B | $22.89 B | $19.79 B | $19.91 B | $19.91 B |
|
Operating Expense
Costs to run business. |
|
$14.80 B | $16.38 B | $16.58 B | $16.09 B | $16.11 B | $16.11 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$14.80 B | $16.38 B | $16.58 B | $16.09 B | $16.11 B | $16.11 B |
General and Administrative Corporate overhead costs. |
|
$10.95 B | $12.32 B | $12.29 B | $11.40 B | $11.36 B | $11.36 B |
Sales and Marketing Customer acquisition costs. |
|
$3.85 B | $4.06 B | $4.29 B | $4.69 B | $4.75 B | $4.75 B |
Other Expenses Other operating costs. |
|
- | - | - | - | - | - |
Operating Income Profit from operations. |
|
$6.68 B | $5.92 B | $6.31 B | $3.70 B | $3.80 B | $3.80 B |
|
Net Interest Income
Interest income minus expense. |
|
-$198.00 M | $14.00 M | $169.00 M | $115.00 M | -$50.00 M | -$66.00 M |
Interest Income Income from investments. |
|
$94.00 M | $297.00 M | $430.00 M | $404.00 M | - | $210.00 M |
Interest Expense Cost of borrowing. |
|
$292.00 M | $283.00 M | $261.00 M | $289.00 M | $50.00 M | $276.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
- | - | - | - | -$153.00 M | -$153.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$24.00 M | $286.00 M | $389.00 M | $183.00 M | $100.00 M | $100.00 M |
Income Before Tax Profit before taxes. |
|
$6.65 B | $6.20 B | $6.70 B | $3.89 B | $3.90 B | $3.90 B |
Income Tax Expense Taxes on income. |
|
$605.00 M | $1.13 B | $1.00 B | $666.00 M | $792.00 M | $792.00 M |
|
Net Income
Final profit. |
|
$6.05 B | $5.07 B | $5.70 B | $3.22 B | $3.11 B | $3.11 B |
Net Income From Continuing Operations Profit from core business. |
|
$6.05 B | $5.07 B | $5.70 B | $3.22 B | $3.11 B | $3.11 B |
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 |
|
$3.83 | $3.27 | $3.76 | $2.17 | $2.10 | $2.10 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$3.75 | $3.23 | $3.73 | $2.16 | $2.10 | $2.10 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
1.58 B | 1.55 B | 1.52 B | 1.48 B | 1.48 B | 1.48 B |
Diluted Average Shares Outst. Shares including dilution. |
|
1.61 B | 1.57 B | 1.53 B | 1.49 B | 1.48 B | 1.48 B |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$6.68 B | $5.92 B | $6.31 B | $3.70 B | $3.95 B | $3.95 B |
EBITDA Earnings before interest, tax, D&A. |
|
$7.52 B | $6.77 B | $7.16 B | $4.51 B | $3.95 B | $4.51 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$840.00 M | $859.00 M | $844.00 M | $808.00 M | - | $554.00 M |
| Company Report |
NIKE's Assets vs Liabilities & Equity
NIKE's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




