National Bank Holdings Corporation
Financial ServicesNYSE:NBHC · New York Stock Exchange
+$0.84 today
Vol 0.22M · Avg 0.45M
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
$616.8M of revenue converted into $106.1M of net income for the selected period. Gross margin is 70.7% and net margin is 17.4%, showing how much revenue survives after costs and taxes. EPS is $2.76, 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 | $583.9M -1.7% | $594.3M +7.4% | $553.6M +59.7% | $346.5M +13.2% | $306.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $180.0M -9.9% | $199.6M +40.8% | $141.8M +159.7% | $54.6M +1105.4% | $4.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $404.0M +2.4% | $394.7M -4.2% | $411.8M +41.1% | $291.9M -3.2% | $301.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 69.2% +2.8pp | 66.4% -8.0pp | 74.4% -9.9pp | 84.2% -14.3pp | 98.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $154.6M -0.7% | $155.6M +4.6% | $148.7M +13.6% | $130.9M -0.7% | $131.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $261.2M +4.7% | $249.4M +5.6% | $236.2M +14.8% | $205.8M +10.2% | $186.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $21.8M -10.0% | $24.2M +1.4% | $23.9M +45.0% | $16.4M +21.1% | $13.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $164.5M -2.9% | $169.4M -15.0% | $199.5M +94.3% | $102.6M -20.2% | $128.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 28.2% -0.3pp | 28.5% -7.5pp | 36.0% +6.4pp | 29.6% -12.4pp | 42.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $142.7M -1.7% | $145.2M -17.3% | $175.6M +103.8% | $86.2M -25.0% | $115.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 24.4% +0.0pp | 24.4% -7.3pp | 31.7% +6.9pp | 24.9% -12.7pp | 37.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $517.9M -3.5% | $536.4M +9.0% | $492.2M +73.5% | $283.7M +41.1% | $201.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $171.3M -11.2% | $192.9M +44.5% | $133.5M +647.6% | $17.9M +29.2% | $13.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$9.1M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $133.6M -8.0% | $145.2M -17.3% | $175.6M +103.8% | $86.2M -25.0% | $115.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 22.9% -1.6pp | 24.4% -7.3pp | 31.7% +6.9pp | 24.9% -12.7pp | 37.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $24.1M -9.0% | $26.4M -21.2% | $33.6M +125.0% | $14.9M -30.2% | $21.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $109.6M -7.8% | $118.8M -16.4% | $142.0M +99.3% | $71.3M -23.9% | $93.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 18.8% -1.2pp | 20.0% -5.7pp | 25.7% +5.1pp | 20.6% -10.0pp | 30.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 -7.7% | $3 -17.1% | $4 +70.0% | $2 -27.6% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -7.5% | $3 -17.2% | $4 +70.6% | $2 -27.6% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $38.2M -0.1% | $38.2M +0.7% | $37.9M +17.2% | $32.4M +5.3% | $30.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $38.2M -0.6% | $38.4M +0.8% | $38.1M +16.6% | $32.7M +5.2% | $31.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
WaFd, Inc.
NASDAQ:WAFD
$2.74B
Merchants Bancorp
NASDAQ:MBIN
$2.30B
Stellar Bancorp, Inc.
NYSE:STEL
$1.98B
1st Source Corporation
NASDAQ:SRCE
$1.89B
S&T Bancorp, Inc.
NASDAQ:STBA
$1.72B
TriCo Bancshares
NASDAQ:TCBK
$1.69B
Hope Bancorp, Inc.
NASDAQ:HOPE
$1.69B
Byline Bancorp, Inc.
NYSE:BY
$1.61B
QCR Holdings, Inc.
NASDAQ:QCRH
$1.59B
Lakeland Financial Corporation
NASDAQ:LKFN
$1.54B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NBHC generate?
National Bank Holdings Corporation (NBHC) reported $583.94M of revenue in fiscal 2025.
Is NBHC profitable?
National Bank Holdings Corporation (NBHC) reported $109.57M of net income, with a net margin of 18.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.