Cleveland-Cliffs Inc.
NYSE:CLF · New York Stock Exchange
-$0.35 today
Vol 29.53M · Avg 18.26M
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:CLF · Revenue to Net Income
Key Ratios
Analysis
$18.9B of revenue converted into -$1.2B of net income for the selected period. Gross margin is -2.8% and net margin is -6.4%, showing how much revenue survives after costs and taxes. EPS is $-2.39, 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 | $18.6B -3.0% | $19.2B -12.8% | $22.0B -4.3% | $23.0B +12.4% | $20.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $19.4B +1.3% | $19.1B -7.2% | $20.6B +0.7% | $20.5B +28.7% | $15.9B | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$763.0M -1190.0% | $70.0M -95.0% | $1.4B -44.8% | $2.5B -44.5% | $4.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | -4.1% -4.5pp | 0.4% -6.0pp | 6.3% -4.6pp | 11.0% -11.2pp | 22.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $543.0M +11.7% | $486.0M -15.8% | $577.0M +24.1% | $465.0M +10.2% | $422.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $593.0M -28.2% | $826.0M +15.7% | $714.0M +24.2% | $575.0M +14.5% | $502.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.3B +37.9% | $951.0M -2.3% | $973.0M -5.9% | $1.0B +14.4% | $904.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$99.0M -126.2% | $378.0M -79.7% | $1.9B -40.1% | $3.1B -38.4% | $5.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -0.5% -2.5pp | 2.0% -6.5pp | 8.5% -5.1pp | 13.5% -11.2pp | 24.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$1.4B -79.4% | -$756.0M -211.7% | $677.0M -65.1% | $1.9B -51.7% | $4.0B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -7.3% -3.3pp | -3.9% -7.0pp | 3.1% -5.4pp | 8.4% -11.2pp | 19.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $594.0M +60.5% | $370.0M +28.0% | $289.0M +4.7% | $276.0M -18.1% | $337.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$648.0M -246.5% | -$187.0M -133.8% | -$80.0M +44.1% | -$143.0M +31.6% | -$209.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$2.0B -112.5% | -$943.0M -258.0% | $597.0M -66.8% | $1.8B -52.8% | $3.8B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -10.8% -5.9pp | -4.9% -7.6pp | 2.7% -5.1pp | 7.8% -10.8pp | 18.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$581.0M -147.2% | -$235.0M -258.8% | $148.0M -65.0% | $423.0M -45.3% | $773.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$1.5B -96.0% | -$754.0M -289.0% | $399.0M -70.1% | $1.3B -55.3% | $3.0B | $4.9B | $4.8B | $4.7B |
| Net Margin | -7.9% -4.0pp | -3.9% -5.7pp | 1.8% -4.0pp | 5.8% -8.8pp | 14.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$3 -91.1% | -$2 -301.3% | $1 -69.6% | $3 -54.3% | $6 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$3 -91.1% | -$2 -301.3% | $1 -69.4% | $3 -52.3% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $492.2M +2.5% | $480.0M -5.9% | $510.0M -1.7% | $519.0M -7.1% | $558.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $492.2M +2.5% | $480.0M -6.1% | $511.0M -2.5% | $524.0M -6.1% | $558.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hudbay Minerals Inc.
NYSE:HBM
$11.34B
Ternium S.A.
NYSE:TX
$9.44B
First Majestic Silver Corp.
NYSE:AG
$9.41B
Gerdau S.A.
NYSE:GGB
$8.81B
Eastman Chemical Company
NYSE:EMN
$8.31B
Commercial Metals Company
NYSE:CMC
$8.17B
NewMarket Corporation
NYSE:NEU
$7.03B
OR Royalties Inc.
NYSE:OR
$6.89B
B2Gold Corp.
AMEX:BTG
$5.98B
Louisiana-Pacific Corporation
NYSE:LPX
$5.37B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CLF generate?
Cleveland-Cliffs Inc. (CLF) reported $18.61B of revenue in fiscal 2025.
Is CLF profitable?
Cleveland-Cliffs Inc. (CLF) reported -$1,478,000,000.00 of net income, with a net margin of -7.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.