NASDAQ:JSM · NASDAQ Global Select
-$0.00 today
Vol 0.01M · 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
NASDAQ:JSM · Revenue to Net Income
Key Ratios
Analysis
$3.0B of revenue converted into -$60.0M of net income for the selected period. Gross margin is 95.6% and net margin is -1.9%, showing how much revenue survives after costs and taxes. EPS is $-0.61, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.1B -18.4% | $3.8B +229.5% | $1.2B -30.3% | $1.7B -27.0% | $2.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $149.0M -52.8% | $316.0M -60.5% | $800.0M +80.2% | $444.0M -63.2% | $1.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.0B -15.3% | $3.5B +881.2% | $356.0M -78.5% | $1.7B +15.1% | $1.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 95.2% +3.5pp | 91.7% +60.9pp | 30.8% -69.2pp | 100.0% +36.6pp | 63.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $316.0M -21.2% | $401.0M -9.7% | $444.0M -22.0% | $569.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $421.0M -38.1% | $680.0M +69.6% | $401.0M -9.7% | $444.0M -22.0% | $569.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.0M -97.9% | $146.0M +1360.0% | $10.0M -28.6% | $14.0M -26.3% | $19.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.0M -99.9% | $3.6B +136.4% | $1.5B -63.4% | $4.2B +21.4% | $3.4B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 0.1% -94.2pp | 94.3% -37.2pp | 131.5% -119.2pp | 250.7% +100.0pp | 150.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.5B -9.8% | $2.8B +272.6% | $755.0M -37.8% | $1.2B -28.7% | $1.7B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 81.7% +7.8pp | 73.9% +8.5pp | 65.3% -7.9pp | 73.2% -1.7pp | 75.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 -100.0% | $3.2B | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.6B -20.9% | $3.3B -8.0% | $3.6B +69.2% | $2.1B +59.7% | $1.3B | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$2.6B -0.4% | -$2.6B -497.1% | -$442.0M -14.2% | -$387.0M +49.5% | -$767.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$111.0M -163.8% | $174.0M -44.4% | $313.0M -62.2% | $827.0M -11.6% | $936.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3.6% -8.1pp | 4.6% -22.5pp | 27.1% -22.8pp | 49.9% +8.7pp | 41.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$31.0M -172.1% | $43.0M -49.4% | $85.0M -53.3% | $182.0M -16.9% | $219.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$80.0M -161.1% | $131.0M -42.5% | $228.0M -64.7% | $645.0M -10.0% | $717.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.6% -6.0pp | 3.4% -16.3pp | 19.7% -19.2pp | 38.9% +7.3pp | 31.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -168.3% | $1 -35.1% | $2 -58.8% | $4 +7.4% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -168.3% | $1 -35.1% | $2 -58.7% | $4 +7.4% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $98.0M -10.1% | $109.0M -11.6% | $123.2M -14.2% | $143.7M -16.3% | $171.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $98.0M -10.1% | $109.0M -11.4% | $123.0M -14.6% | $144.0M -16.3% | $172.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Raymond James Financial, Inc.
NYSE:RJF
$31.70B
Credit Acceptance Corporation
NASDAQ:CACC
$6.87B
United Bankshares, Inc.
NASDAQ:UBSI
$6.39B
Ameris Bancorp
NYSE:ABCB
$6.06B
Grupo Aval Acciones y Valores S.A.
NYSE:AVAL
$6.01B
RLI Corp.
NYSE:RLI
$5.75B
Virtu Financial, Inc.
NYSE:VIRT
$5.27B
Nelnet, Inc.
NYSE:NNI
$4.86B
Main Street Capital Corporation
NYSE:MAIN
$4.83B
SLM Corporation
NASDAQ:SLM
$4.83B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does JSM generate?
Navient Corporation SR NT 6% 121543 (JSM) reported $3.11B of revenue in fiscal 2025.
Is JSM profitable?
Navient Corporation SR NT 6% 121543 (JSM) reported -$80.00M of net income, with a net margin of -2.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.