Advance Auto Parts, Inc.
NYSE:AAP · New York Stock Exchange
+$2.17 today
Vol 2.16M · Avg 1.78M
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
NYSE:AAP · Revenue to Net Income
Key Ratios
Analysis
$8.6B of revenue converted into $44.0M of net income for the selected period. Gross margin is 44.0% and net margin is 0.5%, showing how much revenue survives after costs and taxes. EPS is $0.72, 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 | $8.6B -5.4% | $9.1B -1.2% | $9.2B +0.7% | $9.1B -16.8% | $11.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.9B -14.4% | $5.7B +6.3% | $5.3B +8.8% | $4.9B -19.1% | $6.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.7B +9.5% | $3.4B -11.7% | $3.9B -8.8% | $4.2B -14.0% | $4.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 43.4% +5.9pp | 37.5% -4.4pp | 41.9% -4.4pp | 46.3% +1.5pp | 44.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.6B -6.3% | $3.8B +0.2% | $3.8B +2.6% | $3.7B -9.6% | $4.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.6B -6.3% | $3.8B +0.2% | $3.8B +2.6% | $3.7B -9.6% | $4.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $272.0M -6.8% | $292.0M +8.6% | $269.0M +8.3% | $248.3M -4.5% | $259.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $320.0M +181.0% | -$395.0M -227.4% | $310.0M -59.2% | $759.4M -29.7% | $1.1B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 3.7% +8.1pp | -4.3% -7.7pp | 3.4% -4.9pp | 8.3% -1.5pp | 9.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $161.0M +139.9% | -$404.0M -834.5% | $55.0M -89.5% | $524.6M -36.2% | $822.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.9% +6.3pp | -4.4% -5.0pp | 0.6% -5.1pp | 5.7% -1.7pp | 7.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $139.0M +71.6% | $81.0M -8.0% | $88.0M +73.1% | $50.8M +34.5% | $37.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$252.0M +30.8% | -$364.0M -256.9% | -$102.0M -58.3% | -$64.4M -61.6% | -$39.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$91.0M +88.2% | -$768.0M -1534.0% | -$47.0M -110.2% | $460.2M -41.2% | $782.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1.1% +7.4pp | -8.4% -7.9pp | -0.5% -5.5pp | 5.0% -2.1pp | 7.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$159.0M +12.2% | -$181.0M -964.7% | -$17.0M -117.1% | $99.7M -46.4% | $185.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $44.0M +113.1% | -$336.0M -1220.0% | $30.0M -93.5% | $464.4M -22.2% | $596.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 0.5% +4.2pp | -3.7% -4.0pp | 0.3% -4.8pp | 5.1% -0.3pp | 5.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +113.0% | -$6 -1226.0% | $1 -93.5% | $8 -20.0% | $10 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +113.0% | -$6 -1226.0% | $1 -93.5% | $8 -19.9% | $10 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $59.9M +0.4% | $59.6M +0.4% | $59.4M -1.5% | $60.4M -5.7% | $64.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $60.6M +1.6% | $59.6M +0.1% | $59.6M -1.8% | $60.7M -5.9% | $64.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Victoria's Secret & Co.
NYSE:VSCO
$6.57B
Columbia Sportswear Company
NASDAQ:COLM
$3.39B
Academy Sports and Outdoors, Inc.
NASDAQ:ASO
$3.23B
American Eagle Outfitters, Inc.
NYSE:AEO
$3.00B
Visteon Corporation
NASDAQ:VC
$2.94B
Rh
NYSE:RH
$2.72B
Six Flags Entertainment Corporation
NYSE:FUN
$2.61B
Peloton Interactive, Inc.
NASDAQ:PTON
$2.36B
The Buckle, Inc.
NYSE:BKE
$2.32B
Driven Brands Holdings Inc.
NASDAQ:DRVN
$2.09B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does AAP generate?
Advance Auto Parts, Inc. (AAP) reported $8.60B of revenue in fiscal 2025.
Is AAP profitable?
Advance Auto Parts, Inc. (AAP) reported $44.00M of net income, with a net margin of 0.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.