Churchill Downs Incorporated
Consumer CyclicalNASDAQ:CHDN · NASDAQ Global Select
-$0.13 today
Vol 0.65M · Avg 0.92M
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
$2.9B of revenue converted into $385.6M of net income for the selected period. Gross margin is 33.0% and net margin is 12.1%, showing how much revenue survives after costs and taxes. EPS is $5.40, 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 +7.0% | $2.7B +11.1% | $2.5B +36.0% | $1.8B +13.3% | $1.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.9B +8.2% | $1.8B +7.8% | $1.7B +34.0% | $1.2B +8.0% | $1.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $982.6M +4.7% | $938.5M +17.9% | $795.7M +40.5% | $566.4M +27.0% | $446.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 33.6% -0.7pp | 34.3% +2.0pp | 32.3% +1.0pp | 31.3% +3.4pp | 27.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $11.2M | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $246.2M +3.6% | $237.7M +17.5% | $202.3M +23.2% | $164.2M +18.6% | $138.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $246.2M +7.3% | $229.5M -0.9% | $231.7M -5.3% | $244.6M +51.3% | $161.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $239.5M +17.0% | $204.7M +16.8% | $175.2M +47.2% | $119.0M +9.7% | $108.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.1B +0.2% | $1.1B +6.2% | $1.0B +14.9% | $875.1M +63.0% | $536.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 36.6% -2.5pp | 39.0% -1.8pp | 40.8% -7.5pp | 48.4% +14.7pp | 33.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $736.4M +3.9% | $709.0M +25.7% | $564.0M +75.3% | $321.8M +13.2% | $284.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 25.2% -0.8pp | 25.9% +3.0pp | 22.9% +5.1pp | 17.8% -0.0pp | 17.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $297.7M +2.7% | $289.8M +8.0% | $268.4M +82.2% | $147.3M +73.9% | $84.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$204.0M -50.2% | -$135.8M -6072.7% | -$2.2M -100.8% | $287.0M +384.8% | $59.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $532.4M -7.1% | $573.2M +2.0% | $561.8M -7.7% | $608.8M +77.2% | $343.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 18.2% -2.8pp | 21.0% -1.9pp | 22.8% -10.8pp | 33.6% +12.1pp | 21.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $146.9M +1.9% | $144.1M -0.3% | $144.5M -14.7% | $169.4M +79.3% | $94.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $379.7M -11.0% | $426.8M +2.3% | $417.3M -5.0% | $439.4M +76.4% | $249.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 13.0% -2.6pp | 15.6% -1.3pp | 17.0% -7.3pp | 24.3% +8.7pp | 15.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $5 -6.5% | $6 +3.2% | $6 -4.3% | $6 +79.6% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $5 -6.3% | $6 +3.6% | $5 -4.0% | $6 +79.6% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $70.8M -4.3% | $74.0M -1.6% | $75.2M -0.8% | $75.8M -1.8% | $77.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $71.4M -4.3% | $74.6M -2.0% | $76.1M -1.2% | $77.0M -1.8% | $78.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Murphy USA Inc.
NYSE:MUSA
$11.50B
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.73B
Birkenstock Holding plc
NYSE:BIRK
$8.97B
Light & Wonder, Inc.
LNW
$8.43B
Super Group (SGHC) Limited
NYSE:SGHC
$6.85B
Mohawk Industries, Inc.
NYSE:MHK
$6.56B
Boyd Gaming Corporation
NYSE:BYD
$6.50B
Vail Resorts, Inc.
NYSE:MTN
$4.75B
H&R Block, Inc.
NYSE:HRB
$4.63B
MINISO Group Holding Limited
NYSE:MNSO
$4.10B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CHDN generate?
Churchill Downs Incorporated (CHDN) reported $2.93B of revenue in fiscal 2025.
Is CHDN profitable?
Churchill Downs Incorporated (CHDN) reported $379.70M of net income, with a net margin of 13.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.