Cable One, Inc.
NYSE:CABO · New York Stock Exchange
+$0.29 today
Vol 0.86M · Avg 0.18M
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:CABO · Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into -$323.3M of net income for the selected period. Gross margin is 51.0% and net margin is -21.0%, showing how much revenue survives after costs and taxes. EPS is $-58.41, 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 | $1.5B -4.9% | $1.6B -5.9% | $1.7B -1.6% | $1.7B +6.2% | $1.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $730.7M +75.3% | $416.8M -5.5% | $440.9M -6.4% | $470.9M +3.4% | $455.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $770.8M -33.7% | $1.2B -6.0% | $1.2B +0.2% | $1.2B +7.4% | $1.2B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 51.3% -22.3pp | 73.6% -0.1pp | 73.7% +1.3pp | 72.4% +0.8pp | 71.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $372.9M +1.9% | $366.0M +3.2% | $354.7M +1.2% | $350.3M +0.9% | $347.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $372.9M -48.3% | $720.8M +1.5% | $710.3M +2.0% | $696.1M +0.3% | $693.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $338.5M -0.9% | $341.8M -0.3% | $342.9M -2.2% | $350.5M +3.4% | $339.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $24.2M -96.7% | $723.9M -21.7% | $924.4M +8.8% | $849.9M +7.6% | $789.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 1.6% -44.2pp | 45.8% -9.3pp | 55.1% +5.3pp | 49.8% +0.6pp | 49.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $397.9M -10.0% | $441.9M -16.1% | $526.9M -2.2% | $539.0M +18.1% | $456.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 26.5% -1.5pp | 28.0% -3.4pp | 31.4% -0.2pp | 31.6% +3.2pp | 28.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 -100.0% | $18.6M +35.8% | $13.7M +18.0% | $11.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $130.0M -5.8% | $138.0M -18.9% | $170.1M +37.2% | $124.0M +9.3% | $113.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$842.2M -109.4% | -$402.2M -248.2% | -$115.5M +44.0% | -$206.3M -73.4% | -$119.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$444.3M -1219.7% | $39.7M -90.4% | $411.4M +23.7% | $332.7M -1.4% | $337.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -29.6% -32.1pp | 2.5% -22.0pp | 24.5% +5.0pp | 19.5% -1.5pp | 21.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$87.9M -448.6% | $25.2M -65.4% | $72.8M -39.1% | $119.7M +161.4% | $45.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$356.5M -2561.7% | $14.5M -93.6% | $224.6M +5.4% | $213.1M -27.0% | $291.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -23.7% -24.7pp | 0.9% -12.5pp | 13.4% +0.9pp | 12.5% -5.7pp | 18.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$63 -2550.0% | $3 -93.7% | $41 +2.8% | $40 -18.1% | $48 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$63 -2550.0% | $3 -93.2% | $38 +2.7% | $37 -18.8% | $46 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $5.6M +0.3% | $5.6M -0.5% | $5.6M -4.1% | $5.9M -2.1% | $6.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $5.6M +0.3% | $5.6M -7.3% | $6.1M -4.0% | $6.3M -1.1% | $6.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Strive, Inc.
NASDAQ:ASST
$1.14B
Sify Technologies Limited
NASDAQ:SIFY
$1.08B
Deluxe Corporation
NYSE:DLX
$1.07B
Altice USA, Inc.
ATUS
$838.28M
Shenandoah Telecommunications Company
NASDAQ:SHEN
$790.55M
EverQuote, Inc.
NASDAQ:EVER
$716.56M
Shutterstock, Inc.
NYSE:SSTK
$490.82M
Ribbon Communications Inc.
NASDAQ:RBBN
$446.51M
Fiverr International Ltd.
NYSE:FVRR
$387.19M
Getty Images Holdings, Inc.
NYSE:GETY
$266.16M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CABO generate?
Cable One, Inc. (CABO) reported $1.50B of revenue in fiscal 2025.
Is CABO profitable?
Cable One, Inc. (CABO) reported -$356,459,000.00 of net income, with a net margin of -23.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.