Income Statement

Revenue

+10%

+35%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	77	76	71	64	88	63	73	81	96	83	72	61	79	47	45	44	70	42	55	75	100	108	110	104	115	102	105	109	149	119	124	134	191	152	159	159	219	159	160	165	234	192	216	225	279	280	294	317	314	314	319	333	337	339	339	335	343	350	356	358	353	348	343	340	349	359	374	388	399	408	413	414	416	415	415	415	413	416	420	423	420	411	405	402	420	442	455	463	457	446	442	438	449	457	473	491
Revenue	225 N/A	248 +10%	254 +2%	252 -1%	215 -15%	203 -5%	186 -9%	173 -7%	192 +11%	196 +2%	206 +5%	217 +5%	232 +7%	239 +3%	246 +3%	253 +3%	260 +3%	270 +4%	295 +9%	327 +11%	351 +7%	378 +8%	391 +3%	396 +1%	408 +3%	422 +3%	434 +3%	450 +4%	475 +6%	500 +5%	524 +5%	545 +4%	556 +2%	569 +2%	587 +3%	606 +3%	627 +3%	646 +3%	663 +3%	680 +3%	698 +3%	723 +4%	781 +8%	844 +8%	954 +13%	1 075 +13%	1 170 +9%	1 263 +8%	1 305 +3%	1 337 +2%	1 396 +4%	1 458 +4%	1 527 +5%	1 592 +4%	1 619 +2%	1 636 +1%	1 639 +0%	1 628 -1%	1 623 0%	1 624 +0%	1 633 +1%	1 657 +1%	1 679 +1%	1 701 +1%	1 728 +2%	1 763 +2%	1 792 +2%	1 825 +2%	1 866 +2%	1 901 +2%	1 944 +2%	1 985 +2%	2 015 +2%	2 038 +1%	2 046 +0%	2 061 +1%	2 083 +1%	2 115 +2%	2 183 +3%	2 250 +3%	2 309 +3%	2 380 +3%	2 456 +3%	2 543 +4%	2 634 +4%	2 689 +2%	2 716 +1%	2 723 +0%	2 712 0%	2 694 -1%	2 676 -1%	2 661 -1%	2 680 +1%	2 686 +0%	2 725 +1%	2 789 +2%
Gross Profit
Cost of Revenue	(139)	(146)	(150)	(150)	(128)	(119)	(105)	(93)	(107)	(110)	(117)	(124)	(129)	(136)	(140)	(143)	(140)	(143)	(149)	(156)	(157)	(160)	(159)	(161)	(163)	(166)	(166)	(165)	(168)	(173)	(177)	(180)	(181)	(183)	(189)	(195)	(199)	(203)	(203)	(204)	(203)	(204)	(221)	(240)	(280)	(328)	(366)	(397)	(408)	(405)	(408)	(417)	(429)	(442)	(447)	(447)	(444)	(436)	(430)	(424)	(421)	(429)	(432)	(438)	(446)	(451)	(456)	(461)	(469)	(477)	(487)	(494)	(493)	(485)	(472)	(470)	(477)	(491)	(515)	(534)	(546)	(569)	(599)	(636)	(669)	(680)	(668)	(641)	(613)	(586)	(573)	(574)	(582)	(597)	(628)	(668)
Gross Profit	86 N/A	102 +18%	104 +2%	102 -2%	86 -15%	84 -3%	81 -4%	79 -2%	86 +8%	86 +1%	89 +3%	93 +5%	103 +10%	103 N/A	106 +3%	111 +4%	120 +8%	128 +6%	146 +15%	171 +17%	195 +14%	218 +12%	232 +6%	236 +2%	245 +4%	256 +5%	268 +5%	285 +6%	307 +8%	328 +7%	347 +6%	365 +5%	375 +3%	385 +3%	398 +3%	412 +4%	427 +4%	443 +4%	460 +4%	475 +3%	495 +4%	519 +5%	561 +8%	604 +8%	675 +12%	747 +11%	804 +8%	866 +8%	897 +4%	933 +4%	988 +6%	1 041 +5%	1 099 +6%	1 149 +5%	1 172 +2%	1 189 +2%	1 194 +0%	1 192 0%	1 193 +0%	1 200 +1%	1 212 +1%	1 228 +1%	1 247 +2%	1 263 +1%	1 281 +1%	1 312 +2%	1 336 +2%	1 364 +2%	1 397 +2%	1 423 +2%	1 457 +2%	1 491 +2%	1 522 +2%	1 554 +2%	1 574 +1%	1 591 +1%	1 607 +1%	1 624 +1%	1 668 +3%	1 716 +3%	1 763 +3%	1 811 +3%	1 857 +3%	1 906 +3%	1 965 +3%	2 009 +2%	2 047 +2%	2 082 +2%	2 099 +1%	2 108 +0%	2 103 0%	2 087 -1%	2 098 +1%	2 089 0%	2 096 +0%	2 122 +1%
Operating Income
Operating Expenses	(108)	(127)	(127)	(128)	(128)	(127)	(126)	(124)	(124)	(124)	(127)	(128)	(119)	(125)	(124)	(122)	(115)	(145)	(132)	(154)	(175)	(253)	(205)	(209)	(215)	(222)	(230)	(241)	(260)	(278)	(294)	(307)	(311)	(318)	(323)	(329)	(337)	(346)	(355)	(364)	(372)	(381)	(400)	(425)	(481)	(527)	(578)	(615)	(619)	(642)	(666)	(697)	(730)	(763)	(767)	(774)	(775)	(764)	(780)	(780)	(782)	(785)	(770)	(772)	(774)	(782)	(795)	(803)	(815)	(835)	(857)	(872)	(890)	(900)	(901)	(912)	(916)	(920)	(921)	(915)	(920)	(921)	(931)	(949)	(969)	(988)	(993)	(999)	(984)	(875)	(756)	(635)	(528)	(514)	(529)	(548)
Selling, General & Administrative	(42)	(40)	(38)	(36)	(33)	(32)	(30)	(29)	(31)	(30)	(30)	(29)	(29)	(29)	(29)	(28)	(28)	(30)	(34)	(39)	(42)	(44)	(44)	(45)	(46)	(45)	(46)	(47)	(49)	(50)	(51)	(52)	(53)	(55)	(56)	(58)	(58)	(60)	(61)	(62)	(63)	(64)	(66)	(68)	(72)	(75)	(79)	(83)	(86)	(90)	(94)	(98)	(103)	(109)	(111)	(113)	(115)	(116)	(135)	(139)	(143)	(147)	(133)	(133)	(131)	(133)	(135)	(137)	(143)	(157)	(177)	(184)	(193)	(191)	(185)	(191)	(194)	(196)	(201)	(204)	(220)	(231)	(240)	(255)	(262)	(272)	(272)	(271)	(268)	(264)	(263)	(259)	(259)	(256)	(265)	(271)
Depreciation & Amortization	(66)	(87)	(89)	(91)	(96)	(95)	(96)	(95)	(94)	(95)	(97)	(98)	(91)	(96)	(95)	(94)	(87)	(87)	(98)	(116)	(133)	(152)	(161)	(165)	(169)	(176)	(184)	(194)	(211)	(228)	(243)	(255)	(259)	(262)	(267)	(272)	(279)	(286)	(294)	(302)	(309)	(316)	(334)	(357)	(409)	(452)	(499)	(531)	(533)	(552)	(572)	(598)	(627)	(655)	(656)	(661)	(660)	(648)	(645)	(641)	(638)	(637)	(637)	(639)	(643)	(649)	(660)	(665)	(672)	(678)	(680)	(687)	(697)	(709)	(716)	(721)	(722)	(723)	(720)	(711)	(700)	(691)	(692)	(694)	(708)	(716)	(721)	(728)	(716)	(611)	(493)	(376)	(270)	(258)	(264)	(277)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(28)	0	0	0	(57)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	(22) N/A	(25) -15%	(23) +10%	(26) -12%	(42) -64%	(43) -3%	(45) -4%	(45) +2%	(39) +13%	(38) +3%	(37) +1%	(34) +8%	(17) +52%	(22) -32%	(17) +21%	(12) +34%	5 N/A	(17) N/A	14 N/A	17 +25%	19 +12%	(35) N/A	27 N/A	26 -3%	30 +14%	35 +15%	38 +9%	44 +16%	47 +7%	50 +6%	54 +8%	58 +8%	64 +10%	68 +6%	74 +10%	82 +11%	90 +9%	98 +8%	105 +7%	111 +6%	123 +11%	138 +12%	161 +16%	179 +11%	194 +8%	219 +13%	226 +3%	251 +11%	278 +11%	291 +5%	322 +11%	344 +7%	368 +7%	386 +5%	405 +5%	416 +3%	419 +1%	429 +2%	413 -4%	419 +2%	431 +3%	443 +3%	476 +8%	491 +3%	508 +3%	530 +4%	541 +2%	561 +4%	582 +4%	588 +1%	601 +2%	619 +3%	632 +2%	654 +3%	673 +3%	679 +1%	690 +2%	705 +2%	747 +6%	801 +7%	843 +5%	890 +6%	926 +4%	957 +3%	995 +4%	1 022 +3%	1 054 +3%	1 083 +3%	1 115 +3%	1 233 +11%	1 346 +9%	1 453 +8%	1 570 +8%	1 575 +0%	1 568 0%	1 574 +0%
Pre-Tax Income
Interest Income Expense	(70)	(72)	(70)	(64)	(88)	(63)	(72)	(80)	(95)	(82)	(71)	(61)	(79)	(46)	(44)	(43)	(68)	(39)	(51)	(71)	(96)	(104)	(104)	(96)	(104)	(91)	(96)	(101)	(143)	(114)	(120)	(131)	(190)	(151)	(158)	(159)	(219)	(159)	(160)	(165)	(234)	(192)	(216)	(225)	(278)	(278)	(292)	(315)	(312)	(313)	(318)	(333)	(337)	(338)	(338)	(333)	(339)	(345)	(348)	(349)	(342)	(336)	(330)	(328)	(337)	(349)	(365)	(380)	(392)	(401)	(405)	(407)	(410)	(406)	(407)	(408)	(410)	(414)	(418)	(421)	(416)	(406)	(399)	(394)	(410)	(431)	(441)	(448)	(438)	(423)	(417)	(411)	(407)	(411)	(427)	(446)
Non-Reccuring Items	(30)	(79)	(95)	(72)	(72)	(19)	(18)	(18)	(39)	(61)	(47)	(48)	(49)	(28)	(34)	(32)	(30)	0	(74)	(73)	(57)	0	(4)	(4)	(0)	(0)	0	(1)	43	49	50	37	(14)	(22)	(73)	(63)	(65)	(67)	(18)	(17)	(14)	(11)	(53)	(81)	(99)	(108)	(78)	(58)	(54)	(59)	(59)	(70)	(58)	(52)	(47)	(90)	(107)	(109)	(116)	(93)	(96)	(98)	(93)	(64)	(51)	(52)	(64)	(63)	(53)	(49)	(36)	(40)	(49)	(76)	(74)	(76)	(76)	(63)	(64)	(65)	(100)	(92)	(95)	(95)	(70)	(89)	(112)	(135)	(191)	(214)	(214)	(194)	(140)	(129)	(142)	(149)
Total Other Income	(0)	(7)	(14)	(21)	(0)	(27)	(21)	(15)	0	(11)	(17)	(23)	0	(28)	(28)	(27)	0	(24)	(19)	(13)	1	(1)	0	0	(16)	(23)	(33)	(44)	(14)	(49)	(51)	(54)	0	(55)	(58)	(59)	0	(61)	(62)	(63)	(0)	(48)	(27)	(29)	6	(12)	(17)	35	31	49	50	17	11	(91)	(77)	(189)	(139)	(10)	22	132	94	63	(3)	18	(2)	(13)	(84)	(129)	(86)	(91)	12	3	14	(216)	(260)	(269)	(222)	(84)	56	29	(74)	122	(53)	(23)	11	(60)	47	38	63	(19)	(165)	(93)	(250)	(174)	(25)	(13)
Pre-Tax Income	(122) N/A	(183) -50%	(202) -10%	(183) +9%	(202) -10%	(153) +25%	(156) -2%	(158) -1%	(173) -10%	(192) -11%	(173) +10%	(166) +4%	(143) +14%	(124) +14%	(124) 0%	(113) +8%	(93) +18%	(80) +13%	(130) -62%	(140) -8%	(133) +5%	(140) -5%	(80) +43%	(73) +9%	(91) -25%	(80) +12%	(91) -14%	(101) -11%	(66) +35%	(65) +2%	(68) -5%	(91) -34%	(141) -55%	(160) -14%	(215) -34%	(199) +8%	(193) +3%	(190) +2%	(135) +29%	(134) +1%	(125) +7%	(112) +10%	(136) -21%	(155) -14%	(177) -14%	(179) -1%	(160) +10%	(86) +46%	(57) +33%	(31) +46%	(5) +86%	(42) -829%	(16) +62%	(95) -504%	(57) +40%	(195) -243%	(167) +15%	(35) +79%	(31) +12%	110 N/A	87 -20%	72 -17%	50 -31%	117 +132%	117 +0%	116 -1%	28 -76%	(11) N/A	52 N/A	48 -8%	171 +258%	176 +3%	187 +6%	(44) N/A	(68) -56%	(74) -8%	(18) +76%	144 N/A	321 +123%	345 +7%	253 -27%	514 +104%	380 -26%	445 +17%	526 +18%	441 -16%	548 +24%	539 -2%	549 +2%	576 +5%	550 -4%	755 +37%	773 +2%	861 +11%	975 +13%	966 -1%
Net Income
Tax Provision	(2)	(2)	(2)	(2)	(0)	(0)	(0)	0	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(3)	(5)	(5)	(7)	(5)	(4)	(3)	1	(1)	(1)	(2)	(9)	(10)	(10)	(11)	(9)	(8)	(8)	(8)	(11)	(12)	(14)	(16)	18	13	35	40	(10)	(12)	(46)	(45)	(40)	37	53	59	42	(4)	(51)	(50)	(15)	(76)	(26)	(39)	(66)	(69)	(43)	(48)	(51)	(25)	(41)	(76)	(24)	(49)	(96)	(103)
Income from Continuing Operations	(124)	(185)	(204)	(185)	(202)	(153)	(156)	(158)	(175)	(194)	(174)	(167)	(144)	(124)	(125)	(114)	(95)	(82)	(132)	(141)	(133)	(141)	(80)	(73)	(92)	(81)	(92)	(102)	(67)	(66)	(69)	(92)	(141)	(161)	(215)	(200)	(194)	(192)	(138)	(136)	(127)	(115)	(140)	(160)	(184)	(183)	(165)	(89)	(56)	(32)	(6)	(44)	(24)	(105)	(67)	(206)	(176)	(43)	(39)	102	76	60	37	101	135	129	63	29	41	36	125	131	147	(7)	(15)	(15)	24	140	270	295	238	438	354	406	460	372	505	491	497	551	509	679	749	812	878	863
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	1	0	0	0	(1)	(1)	(0)	0	0	1	1	2	2	3	5	4	4	5	6	1	4	0	(6)
Net Income (Common)	(126) N/A	(266) -111%	(266) +0%	(248) +7%	(267) -8%	(137) +49%	(182) -32%	(170) +7%	(175) -3%	(193) -10%	(152) +21%	(160) -5%	(147) +8%	(128) +13%	(128) +0%	(115) +10%	(95) +17%	(82) +13%	(132) -60%	(141) -8%	(133) +6%	(141) -5%	(80) +43%	(73) +8%	(92) -25%	(81) +12%	(92) -14%	(102) -11%	(67) +34%	(66) +2%	(69) -5%	(91) -33%	(141) -54%	(160) -14%	(215) -34%	(199) +7%	(195) +2%	(192) +2%	(138) +28%	(137) +1%	(127) +7%	(115) +9%	(139) -21%	(158) -14%	(181) -15%	(181) +0%	(163) +10%	(89) +45%	(56) +37%	(32) +42%	(6) +82%	(44) -657%	(24) +45%	(105) -331%	(67) +36%	(206) -208%	(176) +15%	(43) +76%	(39) +10%	102 N/A	76 -25%	60 -21%	37 -39%	101 +176%	104 +2%	98 -6%	31 -68%	(2) N/A	48 N/A	42 -12%	131 +213%	137 +4%	147 +7%	(6) N/A	(15) -153%	(14) +6%	24 N/A	140 +479%	269 +93%	295 +9%	238 -19%	438 +84%	355 -19%	407 +15%	461 +13%	374 -19%	508 +36%	496 -2%	502 +1%	555 +11%	514 -7%	685 +33%	750 +9%	816 +9%	879 +8%	857 -2%
EPS (Diluted)	-2.65 N/A	-5.42 -105%	-5.19 +4%	-4.89 +6%	-5.28 -8%	-2.68 +49%	-3.55 -32%	-3.23 +9%	-3.35 -4%	-3.48 -4%	-2.66 +24%	-2.75 -3%	-2.52 +8%	-1.95 +23%	-1.81 +7%	-1.53 +15%	-1.28 +16%	-0.95 +26%	-1.34 -41%	-1.36 -1%	-1.36 N/A	-1.33 +2%	-0.77 +42%	-0.71 +8%	-0.87 -23%	-0.74 +15%	-0.86 -16%	-0.95 -10%	-0.61 +36%	-0.55 +10%	-0.58 -5%	-0.78 -34%	-1.2 -54%	-1.37 -14%	-1.84 -34%	-1.73 +6%	-1.68 +3%	-1.66 +1%	-1.21 +27%	-1.23 -2%	-1.13 +8%	-0.96 +15%	-1.14 -19%	-1.29 -13%	-1.52 -18%	-1.42 +7%	-1.27 +11%	-0.65 +49%	-0.44 +32%	-0.26 +41%	-0.05 +81%	-0.34 -580%	-0.19 +44%	-0.81 -326%	-0.52 +36%	-1.62 -212%	-1.37 +15%	-0.33 +76%	-0.29 +12%	0.82 N/A	0.61 -26%	0.49 -20%	0.31 -37%	0.84 +171%	0.85 +1%	0.82 -4%	0.26 -68%	-0.01 N/A	0.4 N/A	0.36 -10%	1.14 +217%	1.18 +4%	1.28 +8%	-0.05 N/A	-0.13 -160%	-0.12 +8%	0.21 N/A	1.27 +505%	2.35 +85%	2.63 +12%	2.14 -19%	4 +87%	3.23 -19%	3.71 +15%	4.22 +14%	3.42 -19%	4.65 +36%	4.54 -2%	4.61 +2%	5.1 +11%	4.77 -6%	6.34 +33%	6.94 +9%	7.56 +9%	8.14 +8%	7.96 -2%

Income Statement Balance Sheet Cash Flow Statement

SBA Communications Corp
NASDAQ:SBAC

Income Statement

Earnings Waterfall
SBA Communications Corp

Income Statement
SBA Communications Corp

See Also

Company

Help

Tools

Stocks

SBA Communications Corp NASDAQ:SBAC

Income Statement

Earnings Waterfall SBA Communications Corp

Income Statement SBA Communications Corp

See Also

Company

Help

Tools

Stocks

SBA Communications Corp
NASDAQ:SBAC

Earnings Waterfall
SBA Communications Corp

Income Statement
SBA Communications Corp