Service Corporation International
NYSE:SCI · New York Stock Exchange
-$2.01 today
Vol 1.35M · Avg 1.43M
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:SCI · 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
$18.90B
Ball Corporation
NYSE:BALL
$15.37B
Deckers Outdoor Corporation
NYSE:DECK
$14.68B
H World Group Limited
NASDAQ:HTHT
$13.40B
Texas Roadhouse, Inc.
NASDAQ:TXRH
$11.41B
Crown Holdings, Inc.
NYSE:CCK
$11.39B
Penske Automotive Group, Inc.
NYSE:PAG
$11.26B
Instacart (Maplebear Inc.)
NASDAQ:CART
$10.06B
Norwegian Cruise Line Holdings Ltd.
NYSE:NCLH
$9.10B
Carriage Services, Inc.
NYSE:CSV
$601.72M
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.