Source Capital, Inc.
NYSE:SOR · New York Stock Exchange
+$0.45 today
Vol 0.01M · Avg 0.01M
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:SOR · Revenue to Net Income
Key Ratios
Analysis
$65.6M of revenue converted into $83.6M of net income for the selected period. Gross margin is 109.9% and net margin is 169.3%, showing how much revenue survives after costs and taxes. EPS is $10.18, 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 | $47.2M +17.4% | $40.2M +31.3% | $30.6M +80.5% | $17.0M -59.9% | $42.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.2M -1.3% | $3.2M +8.7% | $2.9M +1.9% | $2.9M -8.9% | $3.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $44.1M +9.6% | $40.2M +105.6% | $19.6M +38.8% | $14.1M -66.7% | $42.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 93.3% -6.7pp | 100.0% +36.2pp | 63.8% -19.2pp | 83.0% -17.0pp | 100.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $985.8K +8.2% | $911.3K +12.8% | $807.8K +14.4% | $705.9K +20.4% | $586.2K | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$19.8M -1967.5% | $1.1M -67.3% | $3.2M -2.8% | $3.3M +280.3% | $877.2K | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 | $0 | $0 | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | $63.9M +63.2% | $39.2M +141.8% | $16.2M +160.3% | -$26.8M -164.7% | $41.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 135.3% +38.0pp | 97.4% +44.5pp | 52.8% +210.9pp | -158.1% -256.0pp | 97.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $63.9M +63.2% | $39.2M +139.9% | $16.3M +160.8% | -$26.8M -164.7% | $41.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 135.3% +37.9pp | 97.4% +44.1pp | 53.3% +211.3pp | -158.1% -256.0pp | 97.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $20.7M +39.0% | $14.9M +4.6% | $14.3M +49.9% | $9.5M +22.4% | $7.8M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $79.3K | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$46.6K -478.7% | -$8.0K -100.0% | $37.3M +15096.8% | -$248.8K -77.5% | -$140.2K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $63.8M +63.0% | $39.2M -27.0% | $53.6M +298.0% | -$27.1M -165.3% | $41.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 135.2% +37.8pp | 97.4% -77.7pp | 175.0% +334.6pp | -159.5% -257.5pp | 97.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.3M | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $59.5M +52.0% | $39.2M -27.0% | $53.6M +298.0% | -$27.1M -165.3% | $41.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 126.0% +28.6pp | 97.4% -77.7pp | 175.0% +334.6pp | -159.5% -257.5pp | 97.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +51.5% | $5 -26.5% | $7 +300.6% | -$3 -165.5% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +51.5% | $5 -26.5% | $7 +300.6% | -$3 -165.5% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $8.2M +0.2% | $8.2M -0.6% | $8.3M -1.3% | $8.4M -0.2% | $8.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $8.2M +0.3% | $8.2M -0.7% | $8.3M -1.3% | $8.4M -0.2% | $8.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Diamond Hill Investment Group, Inc.
DHIL
$473.29M
Gladstone Capital Corporation
NASDAQ:GLAD
$421.57M
BNY Mellon Strategic Municipals, Inc.
NYSE:LEO
$397.35M
Barings Corporate Investors
NYSE:MCI
$366.51M
Saratoga Investment Corp.
NYSE:SAR
$360.17M
Palmer Square Capital BDC Inc.
NYSE:PSBD
$336.42M
Stellus Capital Investment Corporation
NYSE:SCM
$243.16M
Eagle Point Income Company Inc.
NYSE:EIC
$237.15M
PennantPark Investment Corporation
NYSE:PNNT
$235.39M
GigCapital7 Corp.
GIG
$172.00M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SOR generate?
Source Capital, Inc. (SOR) reported $47.23M of revenue in fiscal 2025.
Is SOR profitable?
Source Capital, Inc. (SOR) reported $59.51M of net income, with a net margin of 126.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.