51Talk Online Education Group
AMEX:COE · New York Stock Exchange American
+$1.98 today
Vol 0.02M · Avg 0.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
AMEX:COE · Revenue to Net Income
Key Ratios
Analysis
$108.8M of revenue converted into -$16.6M of net income for the selected period. Gross margin is 73.5% and net margin is -15.4%, showing how much revenue survives after costs and taxes. EPS is $-168.00, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $95.9M +89.1% | $50.7M +87.0% | $27.1M +80.2% | $15.0M +1809.6% | $788.0K | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $25.0M +124.0% | $11.2M +76.6% | $6.3M +97.9% | $3.2M +2356.9% | $130.0K | $725.6M | $804.0M | $882.4M |
| Gross Profit | $70.8M +79.2% | $39.5M +90.1% | $20.8M +75.4% | $11.9M +1701.5% | $658.0K | $8.9B | $7.6B | $6.2B |
| Gross Margin | 73.9% -4.1pp | 78.0% +1.3pp | 76.7% -2.1pp | 78.8% -4.7pp | 83.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $5.5M +53.8% | $3.6M +15.6% | $3.1M +7.8% | $2.9M +2022.2% | $135.0K | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $79.8M +81.4% | $44.0M +40.3% | $31.4M +46.9% | $21.3M +317.3% | $5.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $85.3M +79.3% | $47.6M +38.1% | $34.5M +42.3% | $24.2M +361.2% | $5.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $434.0K +216.8% | $137.0K +38.4% | $99.0K -3.9% | $103.0K +6.2% | $97.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$15.2M -120.3% | -$6.9M +53.4% | -$14.8M -16.8% | -$12.7M -217.5% | -$4.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -15.9% -2.3pp | -13.6% +41.0pp | -54.6% +29.6pp | -84.3% +422.6pp | -506.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$14.5M -79.8% | -$8.0M +41.1% | -$13.7M -10.6% | -$12.4M -169.1% | -$4.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -15.1% +0.8pp | -15.9% +34.5pp | -50.4% +31.7pp | -82.1% +500.6pp | -582.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $358.9K +56.7% | $229.0K +38.8% | $165.0K +511.1% | $27.0K -90.4% | $282.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.2M -219.0% | $1.0M +179.9% | -$1.3M -193.7% | -$426.0K -185.0% | $501.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$15.7M -122.2% | -$7.0M +52.8% | -$14.9M -16.7% | -$12.8M -212.5% | -$4.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -16.3% -2.4pp | -13.9% +41.1pp | -55.0% +29.9pp | -85.0% +434.2pp | -519.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.2M +351.2% | $276.0K +133.9% | $118.0K +96.7% | $60.0K -40.0% | $100.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$16.8M -132.9% | -$7.2M +51.9% | -$15.0M +64.7% | -$42.6M -327.1% | $18.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | -17.6% -3.3pp | -14.3% +41.2pp | -55.4% +227.4pp | -282.8% -2660.7pp | 2377.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$171 -137.5% | -$72 +50.0% | -$144 +69.2% | -$468 -359.1% | $181 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$171 -137.5% | -$72 +50.0% | -$144 +69.2% | -$468 -367.1% | $175 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $98.6K +2.3% | $96.4K +1.8% | $94.7K +1.6% | $93.2K +2.2% | $91.2K | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $98.6K +2.3% | $96.4K +1.8% | $94.7K +1.6% | $93.2K -1.3% | $94.4K | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Signing Day Sports, Inc.
SGN
$12.25M
Trident Digital Tech Holdings Ltd
TDTH
$7.47M
Urgent.ly Inc. Common Stock
ULY
$6.69M
Global Interactive Technologies, Inc.
GITS
$5.70M
Jet.AI Inc.
JTAI
$4.46M
Oblong, Inc.
OBLG
$2.84M
My Size, Inc.
MYSZ
$1.38M
SOBR Safe, Inc.
SOBR
$1.35M
Banzai International, Inc.
BNZI
$671,483.00
Future FinTech Group Inc.
FTFT
$156,703.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does COE generate?
51Talk Online Education Group (COE) reported $95.85M of revenue in fiscal 2025.
Is COE profitable?
51Talk Online Education Group (COE) reported -$16,848,442.00 of net income, with a net margin of -17.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.