Marcus & Millichap, Inc.
NYSE:MMI · New York Stock Exchange
-$0.17 today
Vol 0.15M · Avg 0.25M
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:MMI · Revenue to Net Income
Key Ratios
Analysis
$781.6M of revenue converted into -$587.0K of net income for the selected period. Gross margin is 35.0% and net margin is -0.7%, showing how much revenue survives after costs and taxes. EPS is $-0.01, 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 | $755.2M +8.5% | $696.1M +7.8% | $645.9M -50.4% | $1.3B +0.4% | $1.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $494.7M +14.7% | $431.5M +6.1% | $406.6M -52.2% | $850.9M +1.3% | $840.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $260.5M -1.6% | $264.6M +10.6% | $239.3M -46.9% | $450.8M -1.2% | $456.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 34.5% -3.5pp | 38.0% +1.0pp | 37.0% +2.4pp | 34.6% -0.6pp | 35.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $280.9M -1.4% | $285.0M -5.0% | $300.0M +17.6% | $255.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $272.8M -8.3% | $297.5M -0.4% | $298.6M -4.7% | $313.4M +17.4% | $266.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $12.1M -27.1% | $16.6M +21.7% | $13.6M +1.6% | $13.4M +14.4% | $11.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $15.9M +263.4% | $4.4M +116.9% | -$25.9M -116.6% | $156.1M -24.1% | $205.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 2.1% +1.5pp | 0.6% +4.6pp | -4.0% -16.0pp | 12.0% -3.9pp | 15.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$12.3M +62.6% | -$32.9M +44.6% | -$59.4M -143.2% | $137.4M -27.4% | $189.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.6% +3.1pp | -4.7% +4.5pp | -9.2% -19.7pp | 10.6% -4.1pp | 14.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $773.0K -4.8% | $812.0K -8.6% | $888.0K +25.4% | $708.0K +22.1% | $580.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $15.3M -23.0% | $19.9M +4.8% | $19.0M +309.8% | $4.6M +17.3% | $3.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $3.0M +123.2% | -$13.0M +67.8% | -$40.4M -128.4% | $142.0M -26.5% | $193.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.4% +2.3pp | -1.9% +4.4pp | -6.3% -17.2pp | 10.9% -4.0pp | 14.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.9M +840.1% | -$666.0K +89.5% | -$6.4M -116.8% | $37.8M -25.6% | $50.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$1.9M +84.6% | -$12.4M +63.7% | -$34.0M -132.7% | $104.2M -26.8% | $142.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.3% +1.5pp | -1.8% +3.5pp | -5.3% -13.3pp | 8.0% -3.0pp | 11.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +84.7% | -$0 +63.6% | -$1 -133.7% | $3 -26.9% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +84.7% | -$0 +63.6% | -$1 -134.0% | $3 -27.0% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $38.9M +0.7% | $38.7M +0.0% | $38.7M -3.1% | $39.9M +0.0% | $39.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $38.9M +0.7% | $38.7M +0.0% | $38.7M -3.8% | $40.2M -0.0% | $40.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Pebblebrook Hotel Trust
NYSE:PEB
$2.06B
Anywhere Real Estate Inc.
HOUS
$1.98B
RLJ Lodging Trust
NYSE:RLJ
$1.67B
Kennedy-Wilson Holdings, Inc.
NYSE:KW
$1.52B
Alexander & Baldwin, Inc.
ALEX
$1.52B
American Assets Trust, Inc.
NYSE:AAT
$1.50B
Hotel101 Global Holdings Corp. Class A Ordinary Shares
NASDAQ:HBNB
$1.23B
JBG SMITH Properties
NYSE:JBGS
$857.53M
The Real Brokerage Inc.
NASDAQ:REAX
$347.67M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MMI generate?
Marcus & Millichap, Inc. (MMI) reported $755.16M of revenue in fiscal 2025.
Is MMI profitable?
Marcus & Millichap, Inc. (MMI) reported -$1,909,000.00 of net income, with a net margin of -0.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.