EZCORP, Inc.
Financial ServicesNASDAQ:EZPW · NASDAQ Global Select
+$0.50 today
Vol 0.50M · Avg 0.76M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into $146.6M of net income for the selected period. Gross margin is 58.1% and net margin is 9.8%, showing how much revenue survives after costs and taxes. EPS is $1.82, 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 | $1.3B +9.7% | $1.2B +10.7% | $1.0B +18.4% | $886.2M +21.5% | $729.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $528.2M +10.2% | $479.3M +9.1% | $439.2M +22.7% | $358.1M +27.9% | $280.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $746.1M +9.3% | $682.3M +11.9% | $609.8M +15.5% | $528.1M +17.5% | $449.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 58.5% -0.2pp | 58.7% +0.6pp | 58.1% -1.5pp | 59.6% -2.0pp | 61.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $83.5M +10.5% | $75.6M +11.9% | $67.5M +5.0% | $64.3M +13.9% | $56.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $596.9M +4.8% | $569.7M +10.1% | $517.7M +14.2% | $453.2M +8.3% | $418.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $32.5M -1.6% | $33.1M +2.9% | $32.1M -0.0% | $32.1M -59.4% | $79.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $202.3M +24.7% | $162.3M +61.9% | $100.2M -8.7% | $109.8M -6.4% | $117.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.9% +1.9pp | 14.0% +4.4pp | 9.6% -2.8pp | 12.4% -3.7pp | 16.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $149.2M +32.6% | $112.5M +22.1% | $92.2M +23.0% | $74.9M +140.4% | $31.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.7% +2.0pp | 9.7% +0.9pp | 8.8% +0.3pp | 8.5% +4.2pp | 4.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $14.7M +39.2% | $10.6M +41.6% | $7.5M +814.3% | $817.0K -67.0% | $2.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $23.0M +69.5% | $13.6M -17.4% | $16.5M +65.0% | $10.0M -55.0% | $22.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$2.4M -177.8% | $3.1M +107.6% | -$40.5M -462.0% | -$7.2M +52.3% | -$15.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $146.8M +27.0% | $115.6M +123.9% | $51.6M -23.7% | $67.7M +321.6% | $16.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.5% +1.6pp | 10.0% +5.0pp | 4.9% -2.7pp | 7.6% +5.4pp | 2.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $37.2M +14.3% | $32.5M +146.9% | $13.2M -25.0% | $17.6M +135.6% | $7.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $109.6M +31.9% | $83.1M +116.0% | $38.5M -23.3% | $50.2M +482.4% | $8.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 8.6% +1.4pp | 7.2% +3.5pp | 3.7% -2.0pp | 5.7% +4.5pp | 1.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +13.0% | $2 +119.5% | $1 -13.5% | $1 +493.3% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +29.1% | $1 +107.5% | $1 -24.3% | $1 +366.7% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $57.5M +4.6% | $54.9M -1.2% | $55.6M -1.6% | $56.5M +1.4% | $55.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $83.4M -1.3% | $84.4M +4.4% | $80.9M -1.9% | $82.4M +47.3% | $55.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Origin Bancorp, Inc.
NYSE:OBK
$1.55B
Atlanticus Holdings Corporation
NASDAQ:ATLC
$1.40B
Peoples Bancorp Inc.
NASDAQ:PEBO
$1.31B
OceanFirst Financial Corp.
NASDAQ:OCFC
$1.07B
Oaktree Specialty Lending Corporation
NASDAQ:OCSL
$1.07B
Jefferson Capital, Inc. Common Stock
NASDAQ:JCAP
$906.65M
Barings BDC, Inc.
NYSE:BBDC
$878.49M
Root, Inc.
NASDAQ:ROOT
$769.70M
New Mountain Finance Corporation
NASDAQ:NMFC
$750.90M
NerdWallet, Inc.
NASDAQ:NRDS
$618.82M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EZPW generate?
EZCORP, Inc. (EZPW) reported $1.27B of revenue in fiscal 2025.
Is EZPW profitable?
EZCORP, Inc. (EZPW) reported $109.61M of net income, with a net margin of 8.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.