OneWater Marine Inc.
Consumer CyclicalNASDAQ:ONEW · NASDAQ Global Market
+$0.02 today
Vol 0.07M · Avg 0.13M
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
$1.8B of revenue converted into -$122.9M of net income for the selected period. Gross margin is 22.5% and net margin is -6.9%, showing how much revenue survives after costs and taxes. EPS is $-7.50, 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 | $1.9B +5.6% | $1.8B -8.5% | $1.9B +11.0% | $1.7B +42.1% | $1.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.5B +9.7% | $1.3B -4.5% | $1.4B +17.6% | $1.2B +36.8% | $870.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $405.4M -6.8% | $435.1M -18.7% | $535.1M -3.3% | $553.7M +54.9% | $357.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 21.7% -2.9pp | 24.5% -3.1pp | 27.6% -4.1pp | 31.7% +2.6pp | 29.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $2.2M | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $343.3M +3.2% | $332.7M -3.7% | $345.5M +14.4% | $302.1M +51.8% | $199.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $343.3M -7.3% | $370.2M -28.4% | $517.1M +54.0% | $335.8M +61.0% | $208.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $21.6M -2.5% | $22.2M -17.2% | $26.8M +65.4% | $16.2M +199.3% | $5.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$101.4M -216.6% | $87.0M +98.1% | $43.9M -82.6% | $252.1M +59.2% | $158.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -5.4% -10.3pp | 4.9% +2.6pp | 2.3% -12.2pp | 14.5% +1.6pp | 12.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $62.1M -4.2% | $64.8M +258.8% | $18.1M -91.7% | $217.8M +46.3% | $148.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.3% -0.3pp | 3.7% +2.7pp | 0.9% -11.6pp | 12.5% +0.4pp | 12.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.5M -60.0% | $71.1M +19.3% | $59.6M +234.1% | $17.8M +158.3% | $6.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$213.6M -200.3% | -$71.2M -17.4% | -$60.6M -175.4% | -$22.0M -230.2% | -$6.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$151.5M -2292.7% | -$6.3M +85.1% | -$42.5M -121.7% | $195.8M +37.7% | $142.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -8.1% -7.7pp | -0.4% +1.8pp | -2.2% -13.4pp | 11.2% -0.4pp | 11.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$35.3M -22384.7% | -$157.0K +95.4% | -$3.4M -107.9% | $43.2M +67.5% | $25.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$114.6M -1908.4% | -$5.7M +85.2% | -$38.6M -129.5% | $130.9M +65.6% | $79.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -6.1% -5.8pp | -0.3% +1.7pp | -2.0% -9.5pp | 7.5% +1.1pp | 6.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$7 -1751.3% | -$0 +85.5% | -$3 -128.5% | $9 +32.4% | $7 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$7 -1751.3% | -$0 +85.5% | -$3 -129.5% | $9 +31.2% | $7 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $15.9M +8.8% | $14.6M +1.8% | $14.3M +3.2% | $13.9M +25.2% | $11.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $15.9M +8.8% | $14.6M +1.8% | $14.3M -0.1% | $14.3M +26.2% | $11.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Envela Corporation
AMEX:ELA
$708.80M
Citi Trends, Inc.
NASDAQ:CTRN
$421.82M
MasterCraft Boat Holdings, Inc.
NASDAQ:MCFT
$378.02M
Weyco Group, Inc.
NASDAQ:WEYS
$352.69M
Marine Products Corporation
MPX
$280.04M
Xponential Fitness, Inc.
NYSE:XPOF
$241.41M
ChargePoint Holdings, Inc.
NYSE:CHPT
$184.91M
Lanvin Group Holdings Limited
NYSE:LANV
$174.25M
Empery Digital Inc.
NASDAQ:EMPD
$101.48M
Gambling.com Group Limited
NASDAQ:GAMB
$85.30M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ONEW generate?
OneWater Marine Inc. (ONEW) reported $1.87B of revenue in fiscal 2025.
Is ONEW profitable?
OneWater Marine Inc. (ONEW) reported -$114,582,000.00 of net income, with a net margin of -6.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.