National Vision Holdings Inc
F:7NV

Watchlist Manager
National Vision Holdings Inc Logo
National Vision Holdings Inc
F:7NV
Watchlist
Price: 22.6 EUR -2.59% Market Closed
Market Cap: 1.8B EUR

Income Statement

Earnings Waterfall
National Vision Holdings Inc

Revenue
1.9B USD
Cost of Revenue
-793.8m USD
Gross Profit
1.1B USD
Operating Expenses
-1.1B USD
Operating Income
58.2m USD
Other Expenses
-60.5m USD
Net Income
-2.3m USD

Income Statement
National Vision Holdings Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
60
41
50
45
37
29
21
12
4
4
4
4
4
4
4
3
3
6
9
12
15
15
14
14
14
13
12
10
8
6
4
0
Revenue
1 375
N/A
1 076
-22%
1 461
+36%
1 503
+3%
1 537
+2%
1 590
+3%
1 634
+3%
1 679
+3%
1 724
+3%
1 733
+0%
1 563
-10%
1 617
+3%
1 712
+6%
1 776
+4%
2 066
+16%
2 098
+2%
2 080
-1%
2 073
0%
2 033
-2%
2 014
-1%
2 005
0%
2 040
+2%
2 056
+1%
2 089
+2%
1 756
-16%
2 047
+17%
1 973
-4%
1 892
-4%
1 823
-4%
1 851
+2%
1 886
+2%
1 921
+2%
Gross Profit
Cost of Revenue
(637)
(495)
(672)
(693)
(714)
(745)
(771)
(793)
(807)
(813)
(751)
(758)
(787)
(793)
(888)
(904)
(905)
(916)
(915)
(921)
(926)
(944)
(957)
(976)
(735)
(942)
(888)
(826)
(764)
(774)
(780)
(794)
Gross Profit
738
N/A
581
-21%
789
+36%
810
+3%
823
+2%
845
+3%
863
+2%
886
+3%
918
+4%
920
+0%
812
-12%
859
+6%
925
+8%
983
+6%
1 178
+20%
1 195
+1%
1 175
-2%
1 157
-2%
1 118
-3%
1 093
-2%
1 080
-1%
1 096
+2%
1 099
+0%
1 113
+1%
1 022
-8%
1 104
+8%
1 085
-2%
1 066
-2%
1 059
-1%
1 077
+2%
1 105
+3%
1 128
+2%
Operating Income
Operating Expenses
(663)
(528)
(711)
(749)
(763)
(792)
(812)
(820)
(835)
(839)
(794)
(794)
(803)
(840)
(939)
(967)
(996)
(1 001)
(996)
(1 005)
(1 015)
(1 033)
(1 049)
(1 074)
(994)
(1 069)
(1 052)
(1 033)
(1 019)
(1 037)
(1 053)
(1 069)
Selling, General & Administrative
(600)
(476)
(642)
(676)
(688)
(712)
(729)
(734)
(745)
(744)
(699)
(699)
(712)
(750)
(847)
(874)
(899)
(905)
(898)
(906)
(915)
(940)
(956)
(981)
(904)
(973)
(958)
(940)
(928)
(946)
(962)
(979)
Depreciation & Amortization
(62)
(51)
(69)
(72)
(74)
(78)
(81)
(84)
(87)
(92)
(93)
(93)
(92)
(90)
(92)
(95)
(97)
(99)
(100)
(100)
(100)
(100)
(99)
(99)
(90)
(97)
(94)
(93)
(91)
(91)
(91)
(90)
Other Operating Expenses
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(4)
(3)
(3)
(2)
0
1
1
3
0
2
2
(0)
(0)
6
6
6
0
0
0
0
0
0
0
0
Operating Income
75
N/A
53
-30%
78
+47%
61
-21%
60
-2%
53
-12%
52
-3%
66
+28%
83
+25%
81
-2%
18
-78%
65
+263%
122
+87%
144
+18%
238
+66%
228
-4%
178
-22%
156
-13%
122
-22%
88
-28%
65
-26%
63
-2%
50
-21%
39
-21%
28
-29%
35
+28%
33
-7%
33
+2%
40
+20%
40
0%
52
+30%
58
+12%
Pre-Tax Income
Interest Income Expense
(60)
(41)
(50)
(45)
(38)
(37)
(37)
(35)
(33)
(32)
(38)
(43)
(48)
(47)
(42)
(35)
(23)
(15)
(9)
(1)
2
(10)
(7)
(13)
(14)
(14)
(15)
(15)
(16)
(17)
(18)
(18)
Non-Reccuring Items
(11)
(3)
(3)
(5)
(18)
(20)
(22)
(33)
(19)
(32)
(33)
(27)
(35)
(12)
(11)
(4)
(6)
(5)
(8)
(9)
(6)
(6)
(3)
(83)
(4)
(93)
(97)
(31)
(50)
(47)
(43)
(32)
Pre-Tax Income
4
N/A
9
+114%
25
+172%
11
-54%
5
-57%
(4)
N/A
(7)
-72%
(2)
+75%
31
N/A
17
-45%
(53)
N/A
(4)
+92%
39
N/A
84
+118%
186
+121%
189
+1%
149
-21%
136
-9%
106
-22%
78
-26%
61
-22%
48
-22%
39
-18%
(56)
N/A
10
N/A
(71)
N/A
(79)
-12%
(13)
+83%
(26)
-94%
(23)
+9%
(8)
+64%
9
N/A
Net Income
Tax Provision
(3)
1
(2)
15
19
19
19
10
2
9
24
10
(2)
(14)
(35)
(32)
(21)
(21)
(18)
(20)
(19)
(18)
(13)
(3)
(6)
(1)
0
(0)
(1)
(1)
(7)
(12)
Income from Continuing Operations
1
10
22
26
24
15
13
9
33
25
(29)
5
36
70
151
157
128
115
87
58
42
30
26
(59)
4
(72)
(79)
(14)
(27)
(25)
(15)
(3)
Net Income (Common)
43
N/A
52
+21%
65
+24%
68
+6%
24
-65%
15
-38%
13
-15%
9
-32%
33
+281%
25
-23%
(29)
N/A
5
N/A
36
+612%
70
+93%
151
+116%
157
+4%
128
-18%
115
-10%
87
-24%
58
-34%
42
-27%
30
-28%
26
-14%
(59)
N/A
(66)
-11%
(73)
-10%
(81)
-12%
(16)
+80%
(28)
-79%
(26)
+9%
(14)
+46%
(2)
+84%
EPS (Diluted)
0.69
N/A
0.66
-4%
0.82
+24%
0.85
+4%
0.3
-65%
0.17
-43%
0.14
-18%
0.09
-36%
0.4
+344%
0.31
-23%
-0.37
N/A
0.06
N/A
0.44
+633%
0.72
+64%
1.57
+118%
1.62
+3%
1.33
-18%
1.21
-9%
1.08
-11%
0.72
-33%
0.52
-28%
0.32
-38%
0.33
+3%
-0.75
N/A
-0.84
-12%
-0.92
-10%
-1.03
-12%
-0.2
+81%
-0.35
-75%
-0.32
+9%
-0.19
+41%
-0.04
+79%