OPENLANE, Inc.
NYSE:OPLN · New York Stock Exchange
+$0.17 today
Vol 0.78M · Avg 0.91M
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:OPLN · Revenue to Net Income
Key Ratios
Analysis
$2.0B of revenue converted into $189.7M of net income for the selected period. Gross margin is 41.8% and net margin is 9.5%, showing how much revenue survives after costs and taxes. EPS is $1.80, 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 | $1.9B +8.2% | $1.8B +8.7% | $1.6B +7.6% | $1.5B +5.4% | $1.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B +5.0% | $1.1B +24.5% | $867.6M -5.0% | $913.3M +15.2% | $792.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $801.1M +13.0% | $708.7M -8.8% | $777.5M +26.2% | $615.9M -6.4% | $658.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 41.4% +1.8pp | 39.6% -7.6pp | 47.3% +7.0pp | 40.3% -5.1pp | 45.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $478.7M +17.2% | $408.6M -5.1% | $430.4M -1.4% | $436.3M +3.7% | $420.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $478.7M -9.1% | $526.5M -32.7% | $782.7M +50.2% | $521.2M -1.8% | $530.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $91.7M -3.7% | $95.2M -6.2% | $101.5M +1.3% | $100.2M -8.8% | $109.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $411.9M +49.8% | $274.9M +148.1% | $110.8M -38.1% | $179.0M -28.4% | $249.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 21.3% +5.9pp | 15.4% +8.6pp | 6.7% -5.0pp | 11.7% -5.5pp | 17.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $322.4M +76.9% | $182.2M +3603.8% | -$5.2M -105.5% | $94.7M -25.7% | $127.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.7% +6.5pp | 10.2% +10.5pp | -0.3% -6.5pp | 6.2% -2.6pp | 8.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $128.0M +487.2% | $21.8M -86.0% | $155.8M +287.6% | $40.2M -68.0% | $125.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$130.2M -435.8% | -$24.3M +82.8% | -$141.3M -151.9% | -$56.1M +50.4% | -$113.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $192.2M +21.7% | $157.9M +207.8% | -$146.5M -479.5% | $38.6M +169.9% | $14.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.9% +1.1pp | 8.8% +17.7pp | -8.9% -11.4pp | 2.5% +1.5pp | 1.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $14.5M -69.8% | $48.0M +478.3% | $8.3M -17.0% | $10.0M -33.8% | $15.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $177.7M +61.7% | $109.9M +171.3% | -$154.1M -163.9% | $241.2M +262.7% | $66.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.2% +3.0pp | 6.1% +15.5pp | -9.4% -25.1pp | 15.8% +11.2pp | 4.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -308.7% | $0 +125.3% | -$2 -1725.5% | -$0 -135.6% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -313.3% | $0 +124.7% | -$2 -1720.0% | -$0 -135.7% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $106.7M -1.2% | $108.0M -1.0% | $109.1M -6.2% | $116.3M -5.4% | $123.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $108.3M -0.6% | $109.0M -0.1% | $109.1M -6.2% | $116.3M -5.4% | $123.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Victoria's Secret & Co.
NYSE:VSCO
$6.58B
Dana Incorporated
NYSE:DAN
$3.52B
Greif, Inc.
NYSE:GEF
$3.24B
American Eagle Outfitters, Inc.
NYSE:AEO
$2.98B
Visteon Corporation
NASDAQ:VC
$2.93B
CarGurus, Inc.
NASDAQ:CARG
$2.87B
Sonic Automotive, Inc.
NYSE:SAH
$2.71B
The Buckle, Inc.
NYSE:BKE
$2.33B
Driven Brands Holdings Inc.
NASDAQ:DRVN
$2.09B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OPLN generate?
OPENLANE, Inc. (OPLN) reported $1.93B of revenue in fiscal 2025.
Is OPLN profitable?
OPENLANE, Inc. (OPLN) reported $177.70M of net income, with a net margin of 9.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.