Customers Bancorp, Inc.
NYSE:CUBI · New York Stock Exchange
+$0.73 today
Vol 0.20M · Avg 0.34M
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:CUBI · Revenue to Net Income
Key Ratios
Analysis
$1.5B of revenue converted into $280.8M of net income for the selected period. Gross margin is 54.7% and net margin is 18.7%, showing how much revenue survives after costs and taxes. EPS is $7.88, 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 | $1.4B +3.9% | $1.4B -4.2% | $1.4B +58.7% | $895.1M +6.0% | $844.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $684.7M -8.3% | $746.9M -1.0% | $754.5M +134.5% | $321.7M +161.1% | $123.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $729.8M +18.9% | $614.0M -7.8% | $666.3M +16.2% | $573.4M -20.5% | $721.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 51.6% +6.5pp | 45.1% -1.8pp | 46.9% -17.2pp | 64.1% -21.4pp | 85.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $223.6M +0.7% | $222.0M +29.5% | $171.4M +38.5% | $123.8M +3.3% | $119.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $419.1M +7.5% | $389.7M +16.1% | $335.6M +19.0% | $282.1M +0.7% | $280.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $40.8M +21.7% | $33.6M +5.5% | $31.8M +17.1% | $27.2M +25.3% | $21.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $351.6M +36.3% | $257.9M -28.9% | $362.6M +13.8% | $318.5M -31.2% | $462.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 24.9% +5.9pp | 19.0% -6.6pp | 25.5% -10.1pp | 35.6% -19.2pp | 54.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $310.8M +38.5% | $224.4M -32.2% | $330.7M +13.5% | $291.3M -34.0% | $441.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 22.0% +5.5pp | 16.5% -6.8pp | 23.3% -9.3pp | 32.5% -19.7pp | 52.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.4B +2.4% | $1.3B -2.9% | $1.4B +54.4% | $885.4M +13.4% | $780.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $609.1M -9.6% | $673.4M -1.0% | $679.9M +159.9% | $261.7M +173.1% | $95.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$22.3M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $288.4M +28.5% | $224.4M -32.2% | $330.7M +13.5% | $291.3M -34.0% | $441.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.4% +3.9pp | 16.5% -6.8pp | 23.3% -9.3pp | 32.5% -19.7pp | 52.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $64.3M +50.0% | $42.9M -46.8% | $80.6M +27.4% | $63.3M -27.2% | $86.9M | $1.3B | -$1.6B | $745.2M |
| Net Income | $224.1M +23.5% | $181.5M -27.5% | $250.1M +9.7% | $228.0M -27.5% | $314.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.8% +2.5pp | 13.3% -4.3pp | 17.6% -7.9pp | 25.5% -11.8pp | 37.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $6 +21.2% | $5 -29.5% | $7 +12.0% | $7 -36.3% | $11 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $6 +21.8% | $5 -30.5% | $7 +12.4% | $7 -35.4% | $10 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $34.2M +8.5% | $31.5M +0.2% | $31.4M -3.7% | $32.6M +1.0% | $32.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $35.4M +8.2% | $32.7M +1.7% | $32.2M -4.1% | $33.5M -0.4% | $33.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
First Financial Bancorp.
NASDAQ:FFBC
$3.33B
WaFd, Inc.
NASDAQ:WAFD
$2.69B
Trustmark Corporation
NASDAQ:TRMK
$2.62B
First Merchants Corporation
NASDAQ:FRME
$2.58B
First Bancorp
NASDAQ:FBNC
$2.51B
NBT Bancorp Inc.
NASDAQ:NBTB
$2.44B
First Busey Corporation
NASDAQ:BUSE
$2.39B
Enterprise Financial Services Corp
NASDAQ:EFSC
$2.29B
Banner Corporation
NASDAQ:BANR
$2.22B
Hilltop Holdings Inc.
NYSE:HTH
$2.20B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CUBI generate?
Customers Bancorp, Inc. (CUBI) reported $1.41B of revenue in fiscal 2025.
Is CUBI profitable?
Customers Bancorp, Inc. (CUBI) reported $224.09M of net income, with a net margin of 15.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.