Space Exploration (SpaceX)'s Income Statement Analysis: Revenue to Profit Breakdown
Space Exploration (SpaceX)'s Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$10.39 B | $14.02 B | $18.67 B | $4.69 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$6.11 B | $8.00 B | $9.45 B | $2.39 B |
Gross Profit Revenue minus cost of revenue. |
|
$4.28 B | $6.02 B | $9.22 B | $2.31 B |
|
Operating Expense
Costs to run business. |
|
$7.78 B | $5.55 B | $11.81 B | $4.25 B |
Research and Development Investment in innovation. |
|
$2.11 B | $3.46 B | $8.64 B | $3.51 B |
|
Sales, General and Administrative
Selling and admin costs. |
|
$1.67 B | $1.81 B | $2.64 B | $746.00 M |
General and Administrative Corporate overhead costs. |
|
$1.67 B | $1.81 B | $2.64 B | $746.00 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - |
Other Expenses Other operating costs. |
|
$4.01 B | $276.00 M | $525.00 M | -$11.00 M |
Operating Income Profit from operations. |
|
-$3.51 B | $466.00 M | -$2.59 B | -$1.94 B |
|
Net Interest Income
Interest income minus expense. |
|
-$1.44 B | -$1.21 B | -$1.45 B | -$451.00 M |
Interest Income Income from investments. |
|
$249.00 M | $371.00 M | $492.00 M | $213.00 M |
Interest Expense Cost of borrowing. |
|
$1.69 B | $1.58 B | $1.95 B | $664.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$42.00 M | $985.00 M | -$177.00 M | -$1.88 B |
Total Other Income (Net) Net non-operating items. |
|
-$1.49 B | -$224.00 M | -$1.63 B | -$2.33 B |
Income Before Tax Profit before taxes. |
|
-$4.99 B | $242.00 M | -$4.22 B | -$4.27 B |
Income Tax Expense Taxes on income. |
|
-$363.00 M | -$549.00 M | $718.00 M | $6.00 M |
|
Net Income
Final profit. |
|
-$4.63 B | $791.00 M | -$4.94 B | -$4.28 B |
Net Income From Continuing Operations Profit from core business. |
|
-$4.63 B | $791.00 M | -$4.94 B | -$4.28 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. |
|
- | $773.00 M | - | $671.00 M |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
-$1.68 | $0.01 | -$1.69 | -$1.27 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$1.68 | - | -$1.69 | -$1.27 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
2.76 B | 2.85 B | 2.93 B | 3.88 B |
Diluted Average Shares Outst. Shares including dilution. |
|
2.76 B | 9.96 B | 2.93 B | 3.88 B |
| Supplemental Items | |||||
EBIT Earnings before interest and tax. |
|
-$3.46 B | -$519.00 M | -$2.41 B | -$67.00 M |
EBITDA Earnings before interest, tax, D&A. |
|
-$828.00 M | $3.31 B | $4.29 B | $2.38 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$2.64 B | $3.82 B | $6.70 B | $2.44 B |
| Company Report |
Space Exploration (SpaceX)'s Assets vs Liabilities & Equity
Space Exploration (SpaceX)'s Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |



