Service Corporation International
Consumer CyclicalNYSE:SCI · New York Stock Exchange
+$3.08 today
Vol 1.35M · Avg 1.38M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$4.3B of revenue converted into $626.3M of net income for the selected period. Gross margin is 26.2% and net margin is 14.4%, showing how much revenue survives after costs and taxes. EPS is $4.44, 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 | $4.3B +2.9% | $4.2B +2.1% | $4.1B -0.2% | $4.1B -0.8% | $4.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.2B +2.4% | $3.1B +2.9% | $3.0B +1.8% | $3.0B +4.8% | $2.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B +4.5% | $1.1B -0.1% | $1.1B -5.4% | $1.2B -12.7% | $1.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 26.5% +0.4pp | 26.1% -0.6pp | 26.6% -1.5pp | 28.1% -3.8pp | 31.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $166.2M +19.5% | $139.0M -11.7% | $157.4M -33.7% | $237.2M +71.8% | $138.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $166.2M +2.0% | $163.0M +10.5% | $147.6M -35.1% | $227.3M +71.7% | $132.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $340.3M +3.8% | $327.9M +5.4% | $311.2M +8.1% | $287.8M +3.7% | $277.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.3B +5.1% | $1.3B +0.1% | $1.3B -1.1% | $1.3B -11.8% | $1.4B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 30.8% +0.6pp | 30.1% -0.6pp | 30.7% -0.3pp | 31.0% -3.9pp | 34.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $973.9M +5.0% | $927.7M -1.8% | $944.3M +1.8% | $927.3M -22.1% | $1.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 22.6% +0.4pp | 22.2% -0.9pp | 23.0% +0.5pp | 22.6% -6.2pp | 28.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $255.4M -0.9% | $257.8M +7.7% | $239.4M +39.1% | $172.1M +14.3% | $150.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$244.1M +3.2% | -$252.3M -7.0% | -$235.6M -37.3% | -$171.7M -18.3% | -$145.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $729.8M +8.0% | $675.4M -4.7% | $708.6M -6.2% | $755.6M -27.7% | $1.0B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.9% +0.8pp | 16.1% -1.2pp | 17.3% -1.1pp | 18.4% -6.8pp | 25.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $186.9M +19.3% | $156.7M -8.4% | $170.9M -9.8% | $189.6M -21.7% | $242.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $542.6M +4.6% | $518.6M -3.5% | $537.3M -5.0% | $565.3M -29.6% | $802.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.6% +0.2pp | 12.4% -0.7pp | 13.1% -0.7pp | 13.8% -5.6pp | 19.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +7.3% | $4 +0.0% | $4 -0.3% | $4 -25.3% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +7.6% | $4 +0.0% | $4 +0.0% | $4 -25.2% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $141.6M -2.5% | $145.3M -3.5% | $150.6M -4.5% | $157.7M -5.9% | $167.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $142.7M -2.8% | $146.8M -3.7% | $152.4M -4.9% | $160.1M -5.9% | $170.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
SharkNinja, Inc.
NYSE:SN
$18.92B
Deckers Outdoor Corporation
NYSE:DECK
$15.82B
Ball Corporation
NYSE:BALL
$15.21B
H World Group Limited
NASDAQ:HTHT
$13.75B
Penske Automotive Group, Inc.
NYSE:PAG
$11.90B
Texas Roadhouse, Inc.
NASDAQ:TXRH
$11.08B
Crown Holdings, Inc.
NYSE:CCK
$11.06B
Instacart (Maplebear Inc.)
NASDAQ:CART
$9.62B
Norwegian Cruise Line Holdings Ltd.
NYSE:NCLH
$8.96B
Carriage Services, Inc.
NYSE:CSV
$639.89M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SCI generate?
Service Corporation International (SCI) reported $4.31B of revenue in fiscal 2025.
Is SCI profitable?
Service Corporation International (SCI) reported $542.61M of net income, with a net margin of 12.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.