Octave Specialty Group, Inc.
NYSE:OSG · New York Stock Exchange
-$0.07 today
Vol 0.41M · Avg 0.67M
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:OSG · Revenue to Net Income
Key Ratios
Analysis
$292.6M of revenue converted into -$199.3M of net income for the selected period. Gross margin is 80.1% and net margin is -81.6%, showing how much revenue survives after costs and taxes. EPS is $-4.85, 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 | $251.2M +6.5% | $235.8M +89.1% | $124.7M +132.6% | $53.6M -78.3% | $247.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $47.2M -65.6% | $137.2M +78.8% | $76.7M +162.4% | $29.2M +140.6% | -$72.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $204.0M +106.8% | $98.6M +105.5% | $48.0M +97.0% | $24.4M -92.4% | $319.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 81.2% +39.4pp | 41.8% +3.4pp | 38.5% -7.0pp | 45.4% -83.7pp | 129.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $191.6M +48.4% | $129.2M +92.8% | $67.0M +19.0% | $56.3M -49.3% | $111.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $305.0M +92.5% | $158.5M +119.5% | $72.2M +20.2% | $60.1M -81.2% | $320.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $42.0M +110.3% | $19.9M +281.4% | $5.2M +37.9% | $3.8M -93.3% | $57.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$40.4M -32.4% | -$30.5M -60.7% | -$19.0M +40.5% | -$31.9M -113.0% | $246.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -16.1% -3.1pp | -12.9% +2.3pp | -15.2% +44.3pp | -59.5% -159.1pp | 99.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$101.0M -68.8% | -$59.8M -147.1% | -$24.2M +32.2% | -$35.7M -3470.6% | -$1.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -40.2% -14.8pp | -25.4% -6.0pp | -19.4% +47.2pp | -66.6% -66.2pp | -0.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $18.6M +98.7% | $9.4M | $0 -100.0% | $167.0M -10.7% | $187.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 -100.0% | $3.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$101.0M -68.8% | -$59.8M -147.1% | -$24.2M +32.2% | -$35.7M -1885.3% | $2.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -40.2% -14.8pp | -25.4% -6.0pp | -19.4% +47.2pp | -66.6% -67.4pp | 0.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$5.2M -464.0% | -$924.0K +6.6% | -$989.0K -114.1% | -$462.0K -102.6% | $18.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$240.9M +56.7% | -$556.4M -15420.7% | $3.6M -99.3% | $521.2M +3166.2% | -$17.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -95.9% +140.1pp | -236.0% -238.9pp | 2.9% -969.3pp | 972.3% +979.1pp | -6.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$6 -517.6% | $1 +688.9% | $0 -98.4% | $11 +1982.0% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$6 -517.6% | $1 +688.9% | $0 -98.4% | $11 +1954.1% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $47.2M +0.5% | $47.0M +2.9% | $45.6M -0.2% | $45.7M -1.8% | $46.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $47.2M +0.5% | $47.0M +2.9% | $45.6M -1.7% | $46.4M -0.3% | $46.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
VersaBank
NASDAQ:VBNK
$622.07M
Sierra Bancorp
NASDAQ:BSRR
$520.16M
Greene County Bancorp, Inc.
NASDAQ:GCBC
$495.53M
Community West Bancshares
NASDAQ:CWBC
$479.54M
First Bank
NASDAQ:FRBA
$416.98M
Global Indemnity Group, LLC
NASDAQ:GBLI
$371.14M
Regional Management Corp.
NYSE:RM
$346.96M
MBIA Inc.
NYSE:MBI
$310.70M
Blue Ridge Bankshares, Inc.
AMEX:BRBS
$301.65M
TWFG, Inc. Common Stock
NASDAQ:TWFG
$273.54M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OSG generate?
Octave Specialty Group, Inc. (OSG) reported $251.22M of revenue in fiscal 2025.
Is OSG profitable?
Octave Specialty Group, Inc. (OSG) reported -$240,916,000.00 of net income, with a net margin of -95.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.