CarMax, Inc.
NYSE:KMX · New York Stock Exchange
+$1.57 today
Vol 7.33M · Avg 3.49M
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:KMX · Revenue to Net Income
Key Ratios
Analysis
$26.3B of revenue converted into $222.5M of net income for the selected period. Gross margin is 10.5% and net margin is 0.7%, showing how much revenue survives after costs and taxes. EPS is $1.61, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $25.9B -1.8% | $26.4B -0.7% | $26.5B -10.6% | $29.7B -6.9% | $31.9B | $1.0B | $809.6M | $921.6M |
| Cost of Revenue | $23.1B -1.6% | $23.5B -1.5% | $23.8B -11.4% | $26.9B -6.0% | $28.6B | $344.8M | $725.6M | $804.0M |
| Gross Profit | $2.8B -3.2% | $2.9B +6.8% | $2.7B -3.1% | $2.8B -14.8% | $3.3B | $10.3B | $8.9B | $7.6B |
| Gross Margin | 10.8% -0.2pp | 11.0% +0.8pp | 10.2% +0.8pp | 9.4% -0.9pp | 10.3% | 45.5% | 9.8% | 28.9% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $378.4M | $983.2M | $1.3B |
| Selling, General & Admin | $2.5B +0.9% | $2.5B +6.7% | $2.4B -7.7% | $2.6B +7.3% | $2.4B | $1.4B | $620.6M | $923.0M |
| Operating Expenses | $3.2B +3.1% | $3.1B +6.8% | $2.9B -6.2% | $3.1B +13.7% | $2.7B | $3.6B | $5.3B | $7.0B |
| Depreciation & Amortization | $346.0M +17.4% | $294.8M +13.2% | $260.4M -1.8% | $265.2M -2.9% | $273.2M | $1.2B | $374.2M | $1.2B |
| EBITDA | $1.6B -12.3% | $1.8B +10.2% | $1.7B +25.0% | $1.3B -36.2% | $2.1B | $12.6B | -$15.2B | $6.8B |
| EBITDA Margin | 6.2% -0.7pp | 7.0% +0.7pp | 6.3% +1.8pp | 4.5% -2.1pp | 6.5% | 10.0% | 5.6% | 46.3% |
| Operating Income | -$409.8M -85.8% | -$220.5M -7.2% | -$205.7M +33.8% | -$310.9M -156.4% | $551.6M | $10.6B | $12.3B | $14.0B |
| Operating Margin | -1.6% -0.7pp | -0.8% -0.1pp | -0.8% +0.3pp | -1.0% -2.8pp | 1.7% | 18.7% | 16.6% | 24.1% |
| Interest Income | $1.9B +0.6% | $1.9B +10.5% | $1.7B +16.4% | $1.4B +11.2% | $1.3B | $1.3B | -$1.5B | -$1.6B |
| Interest Expense | $879.6M +1.0% | $871.1M +14.1% | $763.5M +77.3% | $430.7M +33.4% | $322.9M | $969.2M | $1.1B | $1.0B |
| Other Income / Expenses | $793.2M -10.9% | $889.9M +5.0% | $847.3M -10.6% | $947.8M +0.7% | $940.8M | -$1.6B | -$1.5B | $1.4B |
| Income Before Tax | $383.4M -42.7% | $669.4M +4.3% | $641.6M +0.8% | $636.8M -57.3% | $1.5B | -$15.6B | $3.3B | $4.9B |
| Pre-Tax Margin | 1.5% -1.1pp | 2.5% +0.1pp | 2.4% +0.3pp | 2.1% -2.5pp | 4.7% | 13.3% | 20.8% | 18.7% |
| Income Tax Expense | $136.1M -19.3% | $168.8M +3.9% | $162.4M +6.8% | $152.0M -55.4% | $341.0M | $666.8M | $1.3B | -$1.6B |
| Net Income | $247.3M -50.6% | $500.6M +4.5% | $479.2M -1.1% | $484.8M -57.9% | $1.2B | $5.0B | $4.9B | $4.8B |
| Net Margin | 1.0% -0.9pp | 1.9% +0.1pp | 1.8% +0.2pp | 1.6% -2.0pp | 3.6% | 7.4% | 12.4% | 17.5% |
| EPS (Basic) | $2 -47.8% | $3 +6.3% | $3 -0.7% | $3 -57.0% | $7 | $1.2B | $400.8M | $703.2M |
| EPS (Diluted) | $2 -47.7% | $3 +6.3% | $3 -0.3% | $3 -56.5% | $7 | $620.6M | $766.2M | $609.4M |
| Weighted Avg Shares | $147.3M -5.2% | $155.3M -1.8% | $158.2M -0.4% | $158.8M -2.2% | $162.4M | $892.2M | $757.8M | $925.8M |
| Weighted Avg Shares (Diluted) | $147.6M -5.4% | $156.1M -1.7% | $158.7M -0.7% | $159.8M -3.3% | $165.2M | $319.6M | $1.2B | $924.4M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Allison Transmission Holdings, Inc.
NYSE:ALSN
$10.04B
Light & Wonder, Inc.
LNW
$8.43B
Lear Corporation
NYSE:LEA
$7.01B
Lithia Motors, Inc.
NYSE:LAD
$6.75B
AutoNation, Inc.
NYSE:AN
$6.34B
Boyd Gaming Corporation
NYSE:BYD
$6.34B
H&R Block, Inc.
NYSE:HRB
$4.40B
Mattel, Inc.
NASDAQ:MAT
$4.01B
Group 1 Automotive, Inc.
NYSE:GPI
$3.68B
Asbury Automotive Group, Inc.
NYSE:ABG
$3.59B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KMX generate?
CarMax, Inc. (KMX) reported $25.88B of revenue in fiscal 2026.
Is KMX profitable?
CarMax, Inc. (KMX) reported $247.29M of net income, with a net margin of 1.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.