Lithia Motors, Inc.
Consumer CyclicalNYSE:LAD · New York Stock Exchange
-$0.06 today
Vol 0.21M · Avg 0.32M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$37.7B of revenue converted into $710.5M of net income for the selected period. Gross margin is 15.2% and net margin is 1.9%, showing how much revenue survives after costs and taxes. EPS is $28.48, 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 | $37.6B +4.0% | $36.2B +16.6% | $31.0B +10.1% | $28.2B +23.5% | $22.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $31.9B +4.2% | $30.6B +18.6% | $25.8B +12.1% | $23.0B +24.0% | $18.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $5.7B +3.1% | $5.6B +6.4% | $5.2B +1.5% | $5.2B +21.0% | $4.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 15.2% -0.1pp | 15.4% -1.5pp | 16.8% -1.4pp | 18.3% -0.4pp | 18.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.9B +5.0% | $3.8B +14.0% | $3.3B +8.2% | $3.0B +22.6% | $2.5B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $4.3B +8.0% | $4.0B +12.7% | $3.5B +10.1% | $3.2B +23.7% | $2.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $414.9M +6.4% | $389.8M +47.3% | $264.6M +16.0% | $228.1M +37.2% | $166.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.3B +1.9% | $2.3B +4.7% | $2.2B -1.4% | $2.2B +23.1% | $1.8B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 6.1% -0.1pp | 6.2% -0.7pp | 7.0% -0.8pp | 7.8% -0.0pp | 7.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.4B -9.3% | $1.6B -6.9% | $1.7B -12.8% | $1.9B +16.8% | $1.7B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.8% -0.6pp | 4.4% -1.1pp | 5.5% -1.4pp | 6.9% -0.4pp | 7.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $499.0M | $0 | $0 | $0 -100.0% | $11.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $779.3M +45.2% | $536.6M +52.4% | $352.1M +109.7% | $167.9M +33.6% | $125.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$320.2M +35.6% | -$497.3M -50.7% | -$330.1M -56.4% | -$211.1M -18.8% | -$177.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.1B +2.8% | $1.1B -20.8% | $1.4B -21.3% | $1.7B +16.5% | $1.5B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 2.9% -0.0pp | 3.0% -1.4pp | 4.4% -1.7pp | 6.1% -0.4pp | 6.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $282.5M +10.1% | $256.7M -26.8% | $350.6M -25.1% | $468.4M +11.0% | $422.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $819.6M +2.2% | $802.0M -19.9% | $1.0B -20.0% | $1.3B +18.0% | $1.1B | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.2% -0.0pp | 2.2% -1.0pp | 3.2% -1.2pp | 4.4% -0.2pp | 4.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $32 +9.0% | $30 -18.4% | $36 -18.0% | $44 +20.5% | $37 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $32 +9.0% | $30 -18.3% | $36 -17.9% | $44 +20.9% | $37 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $25.3M -6.3% | $27.0M -1.8% | $27.5M -2.5% | $28.2M -2.1% | $28.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $25.4M -6.3% | $27.1M -1.8% | $27.6M -2.5% | $28.3M -2.4% | $29.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Modine Manufacturing Company
NYSE:MOD
$14.26B
Penske Automotive Group, Inc.
NYSE:PAG
$11.87B
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.67B
Levi Strauss & Co.
NYSE:LEVI
$9.49B
The Gap, Inc.
NYSE:GAP
$7.93B
VinFast Auto Ltd.
NASDAQ:VFS
$7.40B
CarMax, Inc.
NYSE:KMX
$7.29B
LKQ Corporation
NASDAQ:LKQ
$6.67B
AutoNation, Inc.
NYSE:AN
$6.39B
Asbury Automotive Group, Inc.
NYSE:ABG
$3.66B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does LAD generate?
Lithia Motors, Inc. (LAD) reported $37.63B of revenue in fiscal 2025.
Is LAD profitable?
Lithia Motors, Inc. (LAD) reported $819.60M of net income, with a net margin of 2.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.