NASDAQ:MORN · NASDAQ Global Select
-$5.86 today
Vol 0.34M · Avg 0.51M
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:MORN · Revenue to Net Income
Key Ratios
Analysis
$2.5B of revenue converted into $402.8M of net income for the selected period. Gross margin is 61.7% and net margin is 16.0%, showing how much revenue survives after costs and taxes. EPS is $9.82, 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 | $2.4B +7.5% | $2.3B +11.6% | $2.0B +9.0% | $1.9B +10.1% | $1.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $952.9M +6.4% | $895.7M +6.2% | $843.5M +8.2% | $779.3M +11.6% | $698.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B +8.2% | $1.4B +15.4% | $1.2B +9.5% | $1.1B +9.0% | $1.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 61.0% +0.4pp | 60.6% +2.0pp | 58.6% +0.3pp | 58.3% -0.6pp | 58.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $801.0M +4.3% | $768.2M -1.5% | $779.6M +3.0% | $756.9M +27.6% | $593.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $966.0M +8.0% | $894.6M -7.2% | $964.5M +4.4% | $923.5M +24.1% | $743.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $189.9M -0.3% | $190.4M +3.0% | $184.9M +11.0% | $166.6M +10.6% | $150.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $728.9M -0.4% | $731.6M +75.0% | $418.1M +28.4% | $325.6M -20.6% | $409.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 29.8% -2.4pp | 32.2% +11.6pp | 20.5% +3.1pp | 17.4% -6.7pp | 24.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $526.6M +8.6% | $484.8M +110.2% | $230.6M +37.4% | $167.8M -34.7% | $257.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 21.5% +0.2pp | 21.3% +10.0pp | 11.3% +2.3pp | 9.0% -6.2pp | 15.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $11.4M -6.6% | $12.2M +35.6% | $9.0M +429.4% | $1.7M +0.0% | $1.7M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $40.0M -19.8% | $49.9M -3.5% | $51.7M +82.0% | $28.4M +226.4% | $8.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$30.9M -183.5% | -$10.9M +80.7% | -$56.5M -38.5% | -$40.8M -3609.1% | -$1.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $495.7M +4.6% | $473.9M +172.2% | $174.1M +37.1% | $127.0M -50.4% | $255.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.3% -0.6pp | 20.8% +12.3pp | 8.5% +1.8pp | 6.8% -8.3pp | 15.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $121.5M +16.8% | $104.0M +215.2% | $33.0M -41.6% | $56.5M -9.7% | $62.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $374.2M +1.2% | $369.9M +162.2% | $141.1M +100.1% | $70.5M -63.5% | $193.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.3% -1.0pp | 16.3% +9.3pp | 6.9% +3.2pp | 3.8% -7.6pp | 11.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $9 +3.4% | $9 +161.0% | $3 +100.6% | $2 -63.3% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $9 +3.4% | $9 +160.8% | $3 +100.6% | $2 -63.1% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $41.9M -2.1% | $42.8M +0.5% | $42.6M +0.0% | $42.6M -0.9% | $43.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $42.2M -2.1% | $43.1M +0.5% | $42.9M +0.0% | $42.9M -1.2% | $43.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Webster Financial Corporation
NYSE:WBS
$12.43B
First Horizon Corporation
NYSE:FHN
$12.19B
SEI Investments Company
NASDAQ:SEIC
$11.00B
UMB Financial Corporation
NASDAQ:UMBF
$10.93B
Wintrust Financial Corporation
NASDAQ:WTFC
$10.87B
SouthState Bank Corp.
NYSE:SSB
$9.78B
Western Alliance Bancorporation
NYSE:WAL
$8.90B
FactSet Research Systems Inc.
NYSE:FDS
$8.89B
XP Inc.
NASDAQ:XP
$8.45B
Bitmine Immersion Technologies, Inc.
NYSE:BMNR
$8.18B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MORN generate?
Morningstar, Inc. (MORN) reported $2.45B of revenue in fiscal 2025.
Is MORN profitable?
Morningstar, Inc. (MORN) reported $374.20M of net income, with a net margin of 15.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.