Kosmos Energy Ltd.
NYSE:KOS · New York Stock Exchange
-$0.16 today
Vol 19.43M · Avg 18.96M
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:KOS · Revenue to Net Income
Key Ratios
Analysis
$1.4B of revenue converted into -$814.8M of net income for the selected period. Gross margin is 9.3% and net margin is -60.6%, showing how much revenue survives after costs and taxes. EPS is $-1.68, 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 | $1.3B -22.5% | $1.7B -1.5% | $1.7B -24.2% | $2.2B +68.6% | $1.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.5B +50.8% | $987.3M +18.2% | $835.0M -8.0% | $907.6M +11.6% | $813.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$191.4M -127.8% | $688.1M -20.6% | $866.6M -35.2% | $1.3B +157.9% | $518.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | -14.8% -55.8pp | 41.1% -9.9pp | 50.9% -8.7pp | 59.6% +20.6pp | 38.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $76.1M -24.0% | $100.2M +0.6% | $99.5M -1.3% | $100.9M +10.2% | $91.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $79.5M -63.4% | $216.9M +46.7% | $147.8M -36.2% | $231.8M +42.0% | $163.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $593.8M +27.6% | $465.5M +2.3% | $454.8M -10.6% | $508.7M +6.5% | $477.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $19.4M -97.8% | $894.4M -3.9% | $930.5M -4.0% | $968.8M +77.4% | $546.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 1.5% -51.9pp | 53.4% -1.3pp | 54.7% +11.5pp | 43.1% +2.1pp | 41.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$270.9M -157.5% | $471.2M -34.4% | $718.7M -35.0% | $1.1B +211.1% | $355.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -20.9% -49.0pp | 28.1% -14.1pp | 42.2% -7.0pp | 49.3% +22.6pp | 26.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $10.1M -58.5% | $24.4M +25.5% | $19.5M +25.9% | $15.5M +13.2% | $13.7M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $60.1M -24.1% | $79.1M -23.9% | $103.9M -15.6% | $123.1M +10.1% | $111.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$363.7M -199.6% | -$121.4M +65.0% | -$347.0M +54.9% | -$768.9M -92.8% | -$398.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$634.6M -281.4% | $349.8M -5.9% | $371.7M +10.3% | $337.1M +877.0% | -$43.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -48.9% -69.8pp | 20.9% -1.0pp | 21.8% +6.8pp | 15.0% +18.3pp | -3.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $65.2M -59.2% | $160.0M +1.1% | $158.2M +43.2% | $110.5M +220.7% | $34.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$699.8M -468.6% | $189.9M -11.1% | $213.5M -5.8% | $226.6M +391.1% | -$77.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -53.9% -65.3pp | 11.3% -1.2pp | 12.5% +2.5pp | 10.1% +15.9pp | -5.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -467.5% | $0 -13.0% | $0 -8.0% | $1 +363.2% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -467.5% | $0 -9.1% | $0 -8.3% | $0 +352.6% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $478.3M +1.6% | $470.8M +2.4% | $459.6M +0.9% | $455.3M +9.2% | $416.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $478.3M +0.3% | $476.7M -0.9% | $481.1M +1.3% | $474.9M +13.9% | $416.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
NGL Energy Partners LP
NYSE:NGL
$1.94B
Precision Drilling Corporation
NYSE:PDS
$1.06B
HighPeak Energy, Inc.
NASDAQ:HPK
$859.69M
CrossAmerica Partners LP
NYSE:CAPL
$817.84M
Tsakos Energy Navigation Limited
TEN-PE
$784.20M
TXO Partners, L.P.
NYSE:TXO
$699.92M
Riley Exploration Permian, Inc.
AMEX:REPX
$697.96M
Vital Energy, Inc.
VTLE
$693.32M
Vitesse Energy, Inc.
NYSE:VTS
$668.65M
Granite Ridge Resources, Inc
NYSE:GRNT
$604.74M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KOS generate?
Kosmos Energy Ltd. (KOS) reported $1.30B of revenue in fiscal 2025.
Is KOS profitable?
Kosmos Energy Ltd. (KOS) reported -$699,786,000.00 of net income, with a net margin of -53.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.