NYSE:EARN · New York Stock Exchange
+$0.05 today
Vol 0.21M · Avg 0.40M
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:EARN · Revenue to Net Income
Key Ratios
Analysis
$54.0M of revenue converted into -$38.9M of net income for the selected period. Gross margin is 100.0% and net margin is -73.7%, showing how much revenue survives after costs and taxes. EPS is $-1.01, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $42.6M -16.0% | $50.7M -8.4% | $55.4M +640.0% | -$10.3M -573.2% | $2.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $6.2M -82.1% | $34.8M -23.1% | $45.3M +205.4% | $14.8M +444.3% | $2.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $36.4M +129.0% | $15.9M +57.3% | $10.1M +140.3% | -$25.1M -4400.9% | -$557.0K | $8.9B | $7.6B | $6.2B |
| Gross Margin | 85.4% +54.1pp | 31.3% +13.1pp | 18.2% -226.3pp | 244.6% +270.3pp | -25.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $520.0K -73.0% | $1.9M +72.3% | $1.1M +0.5% | $1.1M +1.2% | $1.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $44.8M +410.3% | $8.8M +58.7% | $5.5M +7.9% | $5.1M -10.8% | $5.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 | $0 -100.0% | $2.3M | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | -$8.4M -219.0% | $7.1M +55.6% | $4.6M +116.3% | -$27.9M -342.4% | -$6.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -19.8% -33.8pp | 14.0% +5.8pp | 8.2% -264.0pp | 272.3% +563.5pp | -291.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$8.4M -219.0% | $7.1M +55.6% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -19.8% -33.8pp | 14.0% +5.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $43.3M -13.2% | $49.9M +17.2% | $42.5M +21.5% | $35.0M +23.4% | $28.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $10.5M -69.8% | $34.8M -23.1% | $45.3M +205.4% | $14.8M +444.3% | $2.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$6.0M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$14.5M -303.7% | $7.1M +55.6% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -34.0% -48.0pp | 14.0% +5.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$6.0K -101.2% | $510.0K | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$14.5M -319.4% | $6.6M +44.5% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -33.9% -46.9pp | 13.0% +4.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -270.8% | $0 -22.6% | $0 +113.5% | -$2 -358.0% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -258.3% | $0 -22.6% | $0 +113.5% | -$2 -358.0% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $37.6M +38.3% | $27.2M +82.6% | $14.9M +13.0% | $13.2M +3.8% | $12.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $37.6M +38.3% | $27.2M +82.6% | $14.9M +13.0% | $13.2M +3.8% | $12.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Noah Holdings Limited
NYSE:NOAH
$669.49M
Innventure, Inc.
NASDAQ:INV
$297.84M
Eagle Financial Services, Inc.
NASDAQ:EFSI
$221.42M
Yorkville Acquisition Corp.
NASDAQ:MCGA
$182.24M
Solarius Capital Acquisition Corp.
NASDAQ:SOCA
$181.60M
Yorkville Acquisition Corp. Unit
NASDAQ:MCGAU
$181.12M
Barings Participation Investors
NYSE:MPV
$175.93M
Oxford Square Capital Corp.
NASDAQ:OXSQ
$124.39M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EARN generate?
Ellington Credit Company (EARN) reported $42.57M of revenue in fiscal 2025.
Is EARN profitable?
Ellington Credit Company (EARN) reported -$14.45M of net income, with a net margin of -33.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.