Dynex Capital, Inc.
NYSE:DX · New York Stock Exchange
+$0.09 today
Vol 4.87M · Avg 5.25M
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:DX · Revenue to Net Income
Key Ratios
Analysis
$695.9M of revenue converted into $241.8M of net income for the selected period. Gross margin is 100.0% and net margin is 40.4%, showing how much revenue survives after costs and taxes. EPS is $1.69, 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 | $533.5M +67.8% | $318.0M +139.8% | $132.6M +5690.3% | -$2.4M -103.6% | $66.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $0 | $0 | $0 | $0 | $0 | $725.6M | $804.0M | $882.4M |
| Gross Profit | $533.5M +67.8% | $318.0M +139.8% | $132.6M +5690.3% | -$2.4M -103.6% | $66.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $34.6M +12.6% | $30.7M -5.0% | $32.4M +34.3% | $24.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$204.7M -86.9% | -$109.5M -42.8% | -$76.7M +59.4% | -$189.1M -359.4% | -$41.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.1M +12.4% | $1.9M -19.4% | $2.3M -1.7% | $2.4M +2.0% | $2.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $740.3M +72.4% | $429.4M +102.9% | $211.6M +11.9% | $189.1M +71.6% | $110.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 138.8% +3.7pp | 135.0% -24.6pp | 159.6% +8132.9pp | -7973.3% -8138.5pp | 165.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $738.2M +72.7% | $427.6M +104.3% | $209.3M +12.1% | $186.8M +73.0% | $107.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 138.4% +3.9pp | 134.4% -23.4pp | 157.9% +8031.9pp | -7874.1% -8035.8pp | 161.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $533.5M +67.0% | $319.5M +54.0% | $207.5M +139.4% | $86.7M +44.4% | $60.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $419.2M +33.6% | $313.7M +45.6% | $215.4M +394.0% | $43.6M +669.0% | $5.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$419.2M -33.6% | -$313.7M -45.6% | -$215.4M -394.0% | -$43.6M -669.0% | -$5.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $319.1M +180.1% | $113.9M +1958.0% | -$6.1M -104.3% | $143.2M +40.0% | $102.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 59.8% +24.0pp | 35.8% +40.4pp | -4.6% +6030.8pp | -6035.5% -6188.6pp | 153.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $319.1M +180.1% | $113.9M +1958.0% | -$6.1M -104.3% | $143.2M +40.0% | $102.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 59.8% +24.0pp | 35.8% +40.4pp | -4.6% +6030.8pp | -6035.5% -6188.6pp | 153.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +66.0% | $2 +700.0% | -$0 -107.8% | $3 +14.7% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +65.8% | $1 +696.0% | -$0 -107.9% | $3 +14.0% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $124.1M +75.4% | $70.8M +29.1% | $54.8M +29.0% | $42.5M +29.7% | $32.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $125.1M +75.5% | $71.3M +30.0% | $54.8M +28.2% | $42.7M +30.5% | $32.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Agree Realty Corporation
NYSE:ADC
$8.84B
ARMOUR Residential REIT, Inc.
NYSE:ARR
$2.09B
Ellington Financial Inc.
NYSE:EFC
$1.33B
Arbor Realty Trust, Inc.
NYSE:ABR
$997.39M
MFA Financial, Inc.
NYSE:MFA
$970.40M
PennyMac Mortgage Investment Trust
NYSE:PMT
$890.77M
Franklin BSP Realty Trust, Inc.
NYSE:FBRT
$642.26M
KKR Real Estate Finance Trust Inc.
NYSE:KREF
$451.07M
Ready Capital Corporation
NYSE:RC
$289.96M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DX generate?
Dynex Capital, Inc. (DX) reported $533.52M of revenue in fiscal 2025.
Is DX profitable?
Dynex Capital, Inc. (DX) reported $319.07M of net income, with a net margin of 59.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.