Onity Group Inc.
NYSE:ONIT · New York Stock Exchange
-$0.82 today
Vol 0.06M · Avg 0.07M
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:ONIT · Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into $175.0M of net income for the selected period. Gross margin is 66.4% and net margin is 14.4%, showing how much revenue survives after costs and taxes. EPS is $19.42, 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 | $1.1B -0.2% | $1.1B -6.6% | $1.1B +14.5% | $999.5M -7.2% | $1.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $58.9M -89.7% | $573.7M +2.4% | $560.1M +3.7% | $540.3M -2.7% | $555.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B +103.3% | $495.6M -15.2% | $584.5M +27.3% | $459.2M -11.9% | $521.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 94.5% +48.1pp | 46.3% -4.7pp | 51.1% +5.1pp | 45.9% -2.5pp | 48.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $418.1M +205.4% | $136.9M +28.4% | $106.6M -28.5% | $149.0M -14.6% | $174.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $418.1M +68.7% | $247.8M -30.7% | $357.8M +89.8% | $188.5M -36.4% | $296.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $5.3M -35.7% | $8.3M -31.4% | $12.1M -18.2% | $14.8M +34.5% | $11.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $580.3M +126.6% | $256.1M +7.2% | $238.8M -16.4% | $285.5M +21.1% | $235.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 54.4% +30.5pp | 24.0% +3.1pp | 20.9% -7.7pp | 28.6% +6.7pp | 21.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $589.7M +138.0% | $247.8M +9.3% | $226.7M -16.3% | $270.7M +20.4% | $224.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 55.3% +32.1pp | 23.2% +3.4pp | 19.8% -7.3pp | 27.1% +6.2pp | 20.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $135.4M +45.1% | $93.3M | $0 | $0 -100.0% | $26.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $478.1M | $0 | $0 | $0 -100.0% | $144.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$527.0M -152.8% | -$208.5M +26.8% | -$284.8M -15.9% | -$245.8M -7.3% | -$229.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $62.7M +59.5% | $39.3M +167.6% | -$58.1M -333.3% | $24.9M +679.1% | -$4.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 5.9% +2.2pp | 3.7% +8.8pp | -5.1% -7.6pp | 2.5% +2.9pp | -0.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$126.8M -2448.1% | $5.4M -3.6% | $5.6M +800.0% | -$800.0K +96.4% | -$22.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $189.5M +459.0% | $33.9M +153.2% | -$63.7M -347.9% | $25.7M +42.0% | $18.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 17.8% +14.6pp | 3.2% +8.7pp | -5.6% -8.1pp | 2.6% +0.9pp | 1.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $23 +439.0% | $4 +151.3% | -$8 -380.8% | $3 +48.5% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $21 +419.6% | $4 +149.5% | -$8 -392.6% | $3 +47.7% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $8.0M +2.8% | $7.8M +2.4% | $7.6M -11.7% | $8.6M -4.2% | $9.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $8.6M +6.8% | $8.1M +5.9% | $7.6M -15.1% | $9.0M -4.1% | $9.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Farmers & Merchants Bancorp, Inc.
NASDAQ:FMAO
$396.87M
Citizens & Northern Corporation
NASDAQ:CZNC
$389.51M
Plumas Bancorp
NASDAQ:PLBC
$384.01M
PCB Bancorp
NASDAQ:PCB
$379.00M
Colony Bankcorp, Inc.
NYSE:CBAN
$365.23M
MVB Financial Corp.
NASDAQ:MVBF
$350.29M
Waterstone Financial, Inc.
NASDAQ:WSBF
$346.68M
BayCom Corp
NASDAQ:BCML
$343.97M
The First Bancorp, Inc.
NASDAQ:FNLC
$341.20M
FS Bancorp, Inc.
NASDAQ:FSBW
$305.11M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ONIT generate?
Onity Group Inc. (ONIT) reported $1.07B of revenue in fiscal 2025.
Is ONIT profitable?
Onity Group Inc. (ONIT) reported $189.50M of net income, with a net margin of 17.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.