Blue Owl Capital Inc.
NYSE:OWL · New York Stock Exchange
-$0.36 today
Vol 15.06M · Avg 27.40M
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:OWL · Revenue to Net Income
Key Ratios
Analysis
$2.9B of revenue converted into $86.9M of net income for the selected period. Gross margin is 64.2% and net margin is 2.9%, showing how much revenue survives after costs and taxes. EPS is $0.12, 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 | $2.9B +25.0% | $2.3B +32.6% | $1.7B +26.4% | $1.4B +66.3% | $823.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +25.9% | $1.0B +16.9% | $870.6M -2.7% | $894.7M -40.2% | $1.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.6B +24.4% | $1.3B +48.4% | $861.0M +81.2% | $475.0M +170.6% | -$673.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 55.4% -0.3pp | 55.7% +6.0pp | 49.7% +15.0pp | 34.7% +116.4pp | -81.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $747.9M +81.1% | $412.9M +70.1% | $242.8M +10.1% | $220.6M +57.3% | $140.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $962.3M +43.4% | $671.2M +23.6% | $543.1M +13.7% | $477.5M +87.9% | $254.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $387.6M +41.0% | $274.9M -11.5% | $310.6M +19.8% | $259.2M +126.3% | $114.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $941.1M +8.7% | $866.0M +36.9% | $632.6M +134.6% | $269.7M +115.6% | -$1.7B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 32.8% -4.9pp | 37.7% +1.2pp | 36.5% +16.8pp | 19.7% +229.1pp | -209.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $627.2M +3.4% | $606.8M +90.9% | $317.8M +12899.7% | -$2.5M +99.7% | -$927.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 21.9% -4.6pp | 26.4% +8.1pp | 18.4% +18.5pp | -0.2% +112.4pp | -112.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $45.2M +7.1% | $42.2M +90.2% | $22.2M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $163.8M +34.3% | $121.9M +61.0% | $75.7M +35.9% | $55.7M +104.3% | $27.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$279.2M -103.0% | -$137.5M -92.5% | -$71.4M -51.6% | -$47.1M +95.0% | -$940.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $347.9M -25.9% | $469.2M +90.4% | $246.4M +596.6% | -$49.6M +97.3% | -$1.9B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.1% -8.3pp | 20.4% +6.2pp | 14.2% +17.9pp | -3.6% +223.0pp | -226.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $42.4M -13.0% | $48.8M +90.5% | $25.6M +373.0% | -$9.4M +85.6% | -$65.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $78.8M -28.1% | $109.6M +101.7% | $54.3M +685.0% | -$9.3M +97.5% | -$376.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.7% -2.0pp | 4.8% +1.6pp | 3.1% +3.8pp | -0.7% +45.0pp | -45.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -40.0% | $0 +66.7% | $0 +660.7% | -$0 +97.7% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -40.0% | $0 +81.8% | $0 +614.0% | -$0 +97.7% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $675.8M +23.1% | $549.0M +18.5% | $463.2M +6.9% | $433.4M +7.0% | $404.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $664.8M +19.0% | $558.4M +16.8% | $478.0M +10.3% | $433.4M +7.0% | $404.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
U.S. Bancorp
NYSE:USB
$89.89B
Truist Financial Corporation
NYSE:TFC
$60.01B
State Street Corporation
NYSE:STT
$47.35B
Ares Management Corporation
NYSE:ARES
$42.15B
Huntington Bancshares Incorporated
NASDAQ:HBAN
$34.16B
LPL Financial Holdings Inc.
NASDAQ:LPLA
$24.35B
T. Rowe Price Group, Inc.
NASDAQ:TROW
$23.17B
The Carlyle Group Inc.
NASDAQ:CG
$16.45B
TPG Inc.
NASDAQ:TPG
$16.31B
AGNC Investment Corp.
NASDAQ:AGNC
$11.82B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OWL generate?
Blue Owl Capital Inc. (OWL) reported $2.87B of revenue in fiscal 2025.
Is OWL profitable?
Blue Owl Capital Inc. (OWL) reported $78.83M of net income, with a net margin of 2.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.