Vail Resorts, Inc.
Consumer CyclicalNYSE:MTN · New York Stock Exchange
-$3.05 today
Vol 0.53M · Avg 0.96M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.8B of revenue converted into $178.0M of net income for the selected period. Gross margin is 31.4% and net margin is -22.4%, showing how much revenue survives after costs and taxes. EPS is $4.33, 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 | $3.0B +2.7% | $2.9B -0.1% | $2.9B +14.4% | $2.5B +32.3% | $1.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.7B +2.4% | $1.7B -0.7% | $1.7B +23.6% | $1.3B +25.0% | $1.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B +3.2% | $1.2B +0.7% | $1.2B +3.8% | $1.2B +41.8% | $830.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 42.8% +0.2pp | 42.6% +0.3pp | 42.3% -4.3pp | 46.6% +3.1pp | 43.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $433.7M +5.8% | $410.0M +5.3% | $389.5M +12.1% | $347.5M +17.0% | $297.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $708.2M -4.4% | $740.4M +3.3% | $716.7M +24.7% | $574.9M +1.0% | $569.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $296.4M +6.2% | $279.1M +3.7% | $269.2M +6.7% | $252.4M -0.1% | $252.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $870.5M +11.1% | $783.4M -1.5% | $795.0M -7.3% | $857.7M +62.1% | $529.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 29.4% +2.2pp | 27.2% -0.4pp | 27.5% -6.4pp | 34.0% +6.2pp | 27.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $560.0M +14.5% | $488.8M -3.1% | $504.4M -16.2% | $601.7M +130.5% | $261.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.9% +1.9pp | 16.9% -0.5pp | 17.5% -6.4pp | 23.8% +10.2pp | 13.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 -100.0% | $586.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $171.6M +4.3% | $164.6M +5.9% | $155.4M +4.9% | $148.2M -2.1% | $151.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$157.6M -5.7% | -$149.1M -11.3% | -$134.0M +7.3% | -$144.6M -6.4% | -$135.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $402.4M +18.4% | $339.8M -8.3% | $370.4M -19.0% | $457.2M +265.2% | $125.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.6% +1.8pp | 11.8% -1.0pp | 12.8% -5.3pp | 18.1% +11.5pp | 6.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $104.4M +12.6% | $92.8M +5.9% | $87.6M -1.3% | $88.8M +12134.7% | $726.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $280.0M +21.2% | $231.1M -13.1% | $265.8M -23.6% | $347.9M +172.1% | $127.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.4% +1.4pp | 8.0% -1.2pp | 9.2% -4.6pp | 13.8% +7.1pp | 6.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $8 +24.0% | $6 -9.3% | $7 -22.1% | $9 +171.3% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $8 +24.1% | $6 -9.3% | $7 -21.8% | $9 +173.2% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $37.2M -1.9% | $37.9M -4.5% | $39.7M -2.0% | $40.5M +0.4% | $40.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $37.2M -2.0% | $38.0M -4.5% | $39.8M -2.3% | $40.7M -0.3% | $40.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Light & Wonder, Inc.
LNW
$8.43B
Life Time Group Holdings, Inc.
NYSE:LTH
$7.64B
Lear Corporation
NYSE:LEA
$7.27B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.91B
Super Group (SGHC) Limited
NYSE:SGHC
$6.84B
Boyd Gaming Corporation
NYSE:BYD
$6.50B
Churchill Downs Incorporated
NASDAQ:CHDN
$6.06B
Wyndham Hotels & Resorts, Inc.
NYSE:WH
$5.95B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.96B
Thor Industries, Inc.
NYSE:THO
$4.02B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MTN generate?
Vail Resorts, Inc. (MTN) reported $2.96B of revenue in fiscal 2025.
Is MTN profitable?
Vail Resorts, Inc. (MTN) reported $280.00M of net income, with a net margin of 9.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.