ICL Group Ltd
NYSE:ICL · New York Stock Exchange
-$0.08 today
Vol 1.00M · Avg 1.48M
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:ICL · Revenue to Net Income
Key Ratios
Analysis
$7.4B of revenue converted into $261.0M of net income for the selected period. Gross margin is 30.3% and net margin is 3.3%, showing how much revenue survives after costs and taxes. EPS is $0.20, 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 | $7.2B +4.6% | $6.8B -9.2% | $7.5B -24.8% | $10.0B +44.0% | $7.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.0B +8.3% | $4.6B -5.8% | $4.9B -2.4% | $5.0B +14.7% | $4.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.2B -3.1% | $2.3B -15.5% | $2.7B -46.9% | $5.0B +92.7% | $2.6B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.6% -2.4pp | 33.0% -2.5pp | 35.4% -14.8pp | 50.2% +12.7pp | 37.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $70.0M +1.4% | $69.0M -2.8% | $71.0M +4.4% | $68.0M +6.3% | $64.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.4B +3.1% | $1.4B +1.3% | $1.4B -8.1% | $1.5B +9.6% | $1.3B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.5B +0.1% | $1.5B -3.2% | $1.5B +0.9% | $1.5B +8.2% | $1.4B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $615.0M +3.2% | $596.0M +11.2% | $536.0M +11.4% | $481.2M -8.2% | $523.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.4B -1.7% | $1.4B -17.5% | $1.7B -58.7% | $4.0B +134.4% | $1.7B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 18.9% -1.2pp | 20.1% -2.0pp | 22.2% -18.2pp | 40.3% +15.6pp | 24.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $703.0M -9.3% | $775.0M -32.1% | $1.1B -67.5% | $3.5B +190.6% | $1.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.8% -1.5pp | 11.3% -3.8pp | 15.1% -20.0pp | 35.1% +17.7pp | 17.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $159.0M +297.5% | $40.0M +17.6% | $34.0M +9.7% | $31.0M +82.4% | $17.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $298.0M +97.4% | $151.0M -5.6% | $160.0M +15.9% | $138.0M +27.8% | $108.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$262.0M -88.5% | -$139.0M +16.8% | -$167.0M -49.1% | -$112.0M +8.2% | -$122.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $441.0M -30.7% | $636.0M -34.7% | $974.0M -71.4% | $3.4B +212.9% | $1.1B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.2% -3.1pp | 9.3% -3.6pp | 12.9% -21.1pp | 34.0% +18.3pp | 15.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $161.0M -6.4% | $172.0M -40.1% | $287.0M -75.8% | $1.2B +355.8% | $260.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $226.0M -44.5% | $407.0M -37.1% | $647.0M -70.0% | $2.2B +175.7% | $783.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.2% -2.8pp | 5.9% -2.6pp | 8.6% -13.0pp | 21.6% +10.3pp | 11.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -43.8% | $0 -36.0% | $1 -68.8% | $2 +154.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -43.8% | $0 -36.0% | $1 -68.8% | $2 +154.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $1.3B +0.0% | $1.3B +0.0% | $1.3B +0.2% | $1.3B +0.4% | $1.3B | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $1.3B +0.1% | $1.3B -0.0% | $1.3B +0.1% | $1.3B +0.2% | $1.3B | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Alcoa Corporation
NYSE:AA
$16.02B
Coeur Mining, Inc.
NYSE:CDE
$11.73B
Element Solutions Inc
NYSE:ESI
$11.23B
Hecla Mining Company
NYSE:HL
$10.95B
Westlake Corporation
NYSE:WLK
$10.61B
Ternium S.A.
NYSE:TX
$9.35B
Equinox Gold Corp.
AMEX:EQX
$8.77B
Gerdau S.A.
NYSE:GGB
$8.76B
The Mosaic Company
NYSE:MOS
$7.36B
NewMarket Corporation
NYSE:NEU
$6.99B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ICL generate?
ICL Group Ltd (ICL) reported $7.15B of revenue in fiscal 2025.
Is ICL profitable?
ICL Group Ltd (ICL) reported $226.00M of net income, with a net margin of 3.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.