Youdao, Inc.
NYSE:DAO · New York Stock Exchange
+$0.50 today
Vol 0.12M · Avg 0.09M
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:DAO · Revenue to Net Income
Key Ratios
Analysis
$6.0B of revenue converted into $69.2M of net income for the selected period. Gross margin is 43.7% and net margin is 1.2%, showing how much revenue survives after costs and taxes. EPS is $0.57, 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 | $5.9B +5.0% | $5.6B +4.4% | $5.4B +7.5% | $5.0B +24.8% | $4.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.3B +14.4% | $2.9B +9.8% | $2.6B +8.0% | $2.4B +19.7% | $2.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.6B -4.8% | $2.7B -0.7% | $2.8B +7.0% | $2.6B +30.0% | $2.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 44.3% -4.6pp | 48.9% -2.5pp | 51.4% -0.2pp | 51.6% +2.1pp | 49.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $514.2M -4.8% | $540.0M -27.4% | $743.4M -7.5% | $803.8M +32.3% | $607.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.9B -8.7% | $2.1B -17.3% | $2.5B -2.6% | $2.6B +12.8% | $2.3B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.4B -7.7% | $2.6B -19.2% | $3.2B -2.2% | $3.3B +15.3% | $2.8B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $23.4M -19.2% | $29.0M -2.3% | $29.6M -29.8% | $42.2M +40.3% | $30.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $200.0M +9.1% | $183.3M +141.7% | -$439.9M +31.1% | -$638.1M +25.6% | -$857.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 3.4% +0.1pp | 3.3% +11.4pp | -8.2% +4.6pp | -12.7% +8.6pp | -21.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $227.8M +41.6% | $160.9M +137.1% | -$433.5M +36.9% | -$687.2M +19.1% | -$849.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.9% +1.0pp | 2.9% +10.9pp | -8.0% +5.7pp | -13.7% +7.4pp | -21.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $2.4M -40.6% | $4.0M -52.4% | $8.3M -36.5% | $13.1M -29.1% | $18.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $61.3M -17.4% | $74.1M +6.7% | $69.5M +49.7% | $46.4M +48.6% | $31.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$114.2M -43.4% | -$79.6M +24.5% | -$105.5M -172.4% | -$38.7M +44.5% | -$69.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $113.6M +39.9% | $81.2M +115.1% | -$539.0M +25.7% | -$725.9M +21.0% | -$919.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.9% +0.5pp | 1.4% +11.4pp | -10.0% +4.5pp | -14.5% +8.4pp | -22.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $16.6M +176.1% | $6.0M -45.8% | $11.1M -19.9% | $13.8M +108.2% | $6.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $107.3M +30.6% | $82.2M +114.9% | -$549.9M +24.4% | -$727.0M +27.0% | -$995.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.8% +0.4pp | 1.5% +11.7pp | -10.2% +4.3pp | -14.5% +10.3pp | -24.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +30.0% | $1 +115.5% | -$5 +30.8% | -$7 +11.0% | -$7 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +28.6% | $1 +115.5% | -$5 +30.8% | -$7 +11.0% | -$7 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $118.1M +0.5% | $117.4M -3.2% | $121.4M +7.5% | $112.9M -7.2% | $121.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $119.9M +1.4% | $118.2M -2.6% | $121.4M +7.5% | $112.9M -7.2% | $121.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Newell Brands Inc.
NASDAQ:NWL
$2.17B
Universal Technical Institute, Inc.
NYSE:UTI
$2.12B
Spectrum Brands Holdings, Inc.
NYSE:SPB
$1.94B
Ingles Markets, Incorporated
NASDAQ:IMKTA
$1.64B
Dole plc
NYSE:DOLE
$1.34B
Universal Corporation
NYSE:UVV
$1.30B
Afya Limited
NASDAQ:AFYA
$1.23B
Phoenix Education Partners, Inc
NYSE:PXED
$1.06B
Coursera, Inc.
NYSE:COUR
$896.46M
Gaotu Techedu Inc.
NYSE:GOTU
$614.85M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DAO generate?
Youdao, Inc. (DAO) reported $5.91B of revenue in fiscal 2025.
Is DAO profitable?
Youdao, Inc. (DAO) reported $107.35M of net income, with a net margin of 1.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.