Norwegian Cruise Line Holdings Ltd.
NYSE:NCLH · New York Stock Exchange
-$0.50 today
Vol 13.90M · Avg 22.30M
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:NCLH · Revenue to Net Income
Key Ratios
Analysis
$10.0B of revenue converted into $568.2M of net income for the selected period. Gross margin is 42.8% and net margin is 5.1%, showing how much revenue survives after costs and taxes. EPS is $1.19, 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 | $9.8B +3.7% | $9.5B +10.9% | $8.5B +76.5% | $4.8B +647.5% | $648.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $6.7B +17.5% | $5.7B +4.0% | $5.5B +28.2% | $4.3B +165.4% | $1.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.1B -17.1% | $3.8B +23.0% | $3.1B +434.3% | $576.7M +160.1% | -$960.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 32.0% -8.0pp | 40.0% +4.0pp | 36.0% +24.1pp | 11.9% +160.1pp | -148.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.5B +7.9% | $1.4B +6.9% | $1.3B -2.7% | $1.4B +54.7% | $891.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.5B -33.4% | $2.3B +8.1% | $2.2B +1.0% | $2.1B +33.7% | $1.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.1B +17.7% | $973.5M +10.2% | $883.2M +9.0% | $810.1M +6.8% | $758.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.8B +52.6% | $2.5B +40.6% | $1.8B +366.7% | -$665.1M +60.2% | -$1.7B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 38.7% +12.4pp | 26.3% +5.6pp | 20.7% +34.5pp | -13.7% +244.0pp | -257.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.6B +8.7% | $1.5B +57.5% | $930.9M +160.0% | -$1.6B +39.2% | -$2.6B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.2% +0.7pp | 15.5% +4.6pp | 10.9% +42.9pp | -32.0% +361.9pp | -393.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.2B +198.5% | $747.2M +2.7% | $727.5M -9.2% | $801.5M -61.3% | $2.1B | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.2B -68.0% | -$693.0M +9.7% | -$767.7M -5.9% | -$724.9M +62.8% | -$1.9B | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $428.7M -44.5% | $772.9M +373.7% | $163.2M +107.2% | -$2.3B +49.4% | -$4.5B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.4% -3.8pp | 8.2% +6.2pp | 1.9% +48.9pp | -47.0% +647.7pp | -694.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $5.5M +104.0% | -$137.3M -4475.3% | -$3.0M +55.8% | -$6.8M -229.0% | $5.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $423.2M -53.5% | $910.3M +447.8% | $166.2M +107.3% | -$2.3B +49.6% | -$4.5B | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.3% -5.3pp | 9.6% +7.7pp | 1.9% +48.8pp | -46.9% +648.6pp | -695.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -55.0% | $2 +435.9% | $0 +107.2% | -$5 +56.1% | -$12 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -52.4% | $2 +384.6% | $0 +107.2% | -$5 +56.1% | -$12 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $455.3M +4.6% | $435.3M +2.6% | $424.4M +1.1% | $419.8M +14.9% | $365.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $459.5M -10.8% | $515.0M +20.5% | $427.4M +1.8% | $419.8M +14.9% | $365.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Texas Roadhouse, Inc.
NASDAQ:TXRH
$11.41B
Crown Holdings, Inc.
NYSE:CCK
$11.39B
Penske Automotive Group, Inc.
NYSE:PAG
$11.26B
Instacart (Maplebear Inc.)
NASDAQ:CART
$10.06B
Service Corporation International
NYSE:SCI
$10.01B
GameStop Corp.
NYSE:GME
$9.65B
Dillard's, Inc.
NYSE:DDS
$8.73B
Autoliv, Inc.
NYSE:ALV
$8.71B
Gildan Activewear Inc.
NYSE:GIL
$8.13B
Vipshop Holdings Limited
NYSE:VIPS
$6.58B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NCLH generate?
Norwegian Cruise Line Holdings Ltd. (NCLH) reported $9.83B of revenue in fiscal 2025.
Is NCLH profitable?
Norwegian Cruise Line Holdings Ltd. (NCLH) reported $423.25M of net income, with a net margin of 4.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.