Navan, Inc.
NASDAQ:NAVN · NASDAQ Global Select
+$0.58 today
Vol 6.00M · Avg 3.96M
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:NAVN · Revenue to Net Income
Key Ratios
Analysis
$765.0M of revenue converted into -$357.3M of net income for the selected period. Gross margin is 71.9% and net margin is -47.1%, showing how much revenue survives after costs and taxes. EPS is $-5.11, tying the income statement back to per-share earnings.
Income Statement
Annual data · 3 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $702.3M +30.8% | $536.8M +33.5% | $402.3M | $888.0M | $1.0B | $809.6M |
| Cost of Revenue | $201.8M +3.8% | $194.4M +3.4% | $188.0M | -$1.7B | $344.8M | $725.6M |
| Gross Profit | $500.5M +46.2% | $342.4M +59.8% | $214.3M | $11.6B | $10.3B | $8.9B |
| Gross Margin | 71.3% +7.5pp | 63.8% +10.5pp | 53.3% | 26.4% | 45.5% | 9.8% |
| Research & Development | $151.2M +47.1% | $102.8M -8.1% | $111.9M | $1.2B | $378.4M | $983.2M |
| Selling, General & Admin | $546.1M +57.3% | $347.3M -0.4% | $348.7M | $811.0M | $1.4B | $620.6M |
| Operating Expenses | $697.3M +54.9% | $450.1M -2.3% | $460.6M | -$15.9B | $3.6B | $5.3B |
| Depreciation & Amortization | $60.2M +142.1% | $24.9M -7.4% | $26.9M | $419.0M | $1.2B | $374.2M |
| EBITDA | -$284.4M -302.7% | -$70.6M +70.1% | -$236.0M | $10.0B | $12.6B | -$15.2B |
| EBITDA Margin | -40.5% -27.3pp | -13.2% +45.5pp | -58.7% | 14.3% | 10.0% | 5.6% |
| Operating Income | -$196.9M -82.9% | -$107.6M +56.3% | -$246.3M | $9.0B | $10.6B | $12.3B |
| Operating Margin | -28.0% -8.0pp | -20.1% +41.2pp | -61.2% | 11.2% | 18.7% | 16.6% |
| Interest Income | $9.2M | $0 | $0 | $875.4M | $1.3B | -$1.5B |
| Interest Expense | $51.3M -32.5% | $76.0M +20.1% | $63.3M | $801.2M | $969.2M | $1.1B |
| Other Income / Expenses | -$199.0M -211.6% | -$63.9M +19.9% | -$79.8M | $368.6M | -$1.6B | -$1.5B |
| Income Before Tax | -$395.9M -130.8% | -$171.5M +47.4% | -$326.1M | $13.9B | -$15.6B | $3.3B |
| Pre-Tax Margin | -56.4% -24.4pp | -31.9% +49.1pp | -81.1% | 15.4% | 13.3% | 20.8% |
| Income Tax Expense | $2.1M -78.0% | $9.6M +76.3% | $5.4M | $375.6M | $666.8M | $1.3B |
| Net Income | -$398.0M -119.8% | -$181.1M +45.4% | -$331.6M | $5.1B | $5.0B | $4.9B |
| Net Margin | -56.7% -22.9pp | -33.7% +48.7pp | -82.4% | 47.3% | 7.4% | 12.4% |
| EPS (Basic) | -$4 -457.5% | -$1 +45.5% | -$1 | $591.2M | $1.2B | $400.8M |
| EPS (Diluted) | -$4 -457.5% | -$1 +45.5% | -$1 | $777.4M | $620.6M | $766.2M |
| Weighted Avg Shares | $97.8M -60.6% | $248.2M +0.0% | $248.2M | $724.2M | $892.2M | $757.8M |
| Weighted Avg Shares (Diluted) | $97.8M -60.6% | $248.2M +0.0% | $248.2M | $566.0M | $319.6M | $1.2B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Compass, Inc.
NYSE:COMP
$5.88B
Global Business Travel Group, Inc.
NYSE:GBTG
$4.89B
Zeta Global Holdings Corp.
NYSE:ZETA
$4.07B
Varonis Systems, Inc.
NASDAQ:VRNS
$3.82B
Pattern Group Inc. Series A Common Stock
NASDAQ:PTRN
$3.28B
Cellebrite DI Ltd.
NASDAQ:CLBT
$3.05B
Calix, Inc.
NYSE:CALX
$2.41B
OneStream, Inc. Class A Common Stock
OS
$2.40B
Via Transportation, Inc.
NYSE:VIA
$1.14B
Diginex Limited
DGNX
$26.75M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NAVN generate?
Navan, Inc. (NAVN) reported $702.26M of revenue in fiscal 2025.
Is NAVN profitable?
Navan, Inc. (NAVN) reported -$398,030,000.00 of net income, with a net margin of -56.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.