Cooper-Standard Holdings Inc.
NYSE:CPS · New York Stock Exchange
+$1.22 today
Vol 0.11M · 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:CPS · Revenue to Net Income
Key Ratios
Analysis
$2.8B of revenue converted into -$39.0M of net income for the selected period. Gross margin is 11.7% and net margin is -1.4%, showing how much revenue survives after costs and taxes. EPS is $-2.18, 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 | $2.7B +0.4% | $2.7B -3.0% | $2.8B +11.5% | $2.5B +8.4% | $2.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.4B -0.3% | $2.4B -3.8% | $2.5B +5.4% | $2.4B +6.8% | $2.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $321.2M +6.0% | $302.9M +4.2% | $290.8M +124.0% | $129.8M +48.8% | $87.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 11.7% +0.6pp | 11.1% +0.8pp | 10.3% +5.2pp | 5.1% +1.4pp | 3.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $82.8M -1.5% | $84.1M +4.5% | $80.5M -10.5% | $90.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $124.7M -46.2% | $231.8M +14.7% | $202.1M -11.5% | $228.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $214.4M -8.0% | $233.1M -4.8% | $244.7M +4.2% | $234.8M -20.8% | $296.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $98.0M -5.4% | $103.6M -5.8% | $109.9M -10.2% | $122.5M -11.9% | $139.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $189.1M +60.7% | $117.7M +158.0% | $45.6M +9211.2% | $490.0K +100.6% | -$77.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 6.9% +2.6pp | 4.3% +2.7pp | 1.6% +1.6pp | 0.0% +3.4pp | -3.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $106.9M +53.0% | $69.8M +51.7% | $46.0M +143.8% | -$105.0M +49.8% | -$209.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.9% +1.3pp | 2.6% +0.9pp | 1.6% +5.8pp | -4.2% +4.8pp | -9.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $114.7M -0.8% | $115.6M -11.1% | $130.1M +65.7% | $78.5M +8.3% | $72.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$130.4M +23.9% | -$171.3M +28.7% | -$240.4M -151.7% | -$95.5M -18.8% | -$80.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$23.5M +76.8% | -$101.5M +47.8% | -$194.4M +3.1% | -$200.5M +30.7% | -$289.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -0.9% +2.9pp | -3.7% +3.2pp | -6.9% +1.0pp | -7.9% +4.5pp | -12.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$19.2M +17.7% | -$23.3M -361.4% | $8.9M -48.3% | $17.3M -56.1% | $39.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$4.2M +94.7% | -$78.7M +61.0% | -$202.0M +6.2% | -$215.4M +33.3% | -$322.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.2% +2.7pp | -2.9% +4.3pp | -7.2% +1.4pp | -8.5% +5.3pp | -13.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +94.9% | -$4 +61.5% | -$12 +7.1% | -$13 +33.8% | -$19 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +94.9% | -$4 +61.5% | -$12 +7.1% | -$13 +33.8% | -$19 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $17.9M +1.7% | $17.6M +1.2% | $17.4M +1.0% | $17.2M +0.9% | $17.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $17.9M +1.7% | $17.6M +1.2% | $17.4M +1.0% | $17.2M +0.9% | $17.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Douglas Dynamics, Inc.
NYSE:PLOW
$1.13B
American Axle & Manufacturing Holdings, Inc.
AXL
$1.02B
MarineMax, Inc.
NYSE:HZO
$760.85M
Golden Entertainment, Inc.
GDEN
$753.69M
Miller Industries, Inc.
NYSE:MLR
$565.74M
Cars.com Inc.
NYSE:CARS
$557.63M
Malibu Boats, Inc.
NASDAQ:MBUU
$552.19M
Oxford Industries, Inc.
NYSE:OXM
$547.52M
Monro, Inc.
NASDAQ:MNRO
$475.56M
Innoviz Technologies Ltd.
NASDAQ:INVZ
$130.38M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CPS generate?
Cooper-Standard Holdings Inc. (CPS) reported $2.74B of revenue in fiscal 2025.
Is CPS profitable?
Cooper-Standard Holdings Inc. (CPS) reported -$4,165,000.00 of net income, with a net margin of -0.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.