NIKE, Inc. (NKE) FY2025 Q1 P&L / Income Statement

Revenue by Business Segment

2024-06-01 to 2024-08-31

Swipe to see the full flow
NIKE, Inc. (NKE) FY2025 Q1 P&L / Income StatementIncome statement for 2024-06-01 through 2024-08-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUE RECONCILIATIONREVENUEGROSSOPERATINGPRE-TAXNETNIKE BrandConverse SegmentRevenuesRevenue before reconciliation (calculated)CorporateGross profitCost of salesOperating profit (calculated)Operating expenses (calculated)Total selling and administrative expenseOther income (expense), net (calculated)Income before income taxesNET INCOMEIncome tax expenseOther income (expense), net (calculated)Other income,net (calculated)$98.00 MRevenue before reconciliation (calculated)Revenue beforereconciliation(calculated)$11.61 BOperating profit (calculated)Operating profit(calculated)$1.21 BIncome before income taxesPretax income$1.31 BRevenuesRevenues$11.59 BGross profitGross profit$5.26 BNET INCOMENET INCOME$1.05 BOperating expenses (calculated)Operating expenses(calculated)$4.05 BIncome tax expenseIncome tax expense$256.00 MNIKE BrandNIKE Brand$11.11 BTotal selling and administrative expenseTotal selling andadministrative expense$4.05 BCost of salesCost of sales$6.33 BConverse SegmentCONVERSE$501.00 MCorporateCorporate−$23.00 M
Chart details

NIKE, Inc. (NKE) FY2025 Q1 P&L / Income Statement

Income statement for 2024-06-01 through 2024-08-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Revenues
11,589,000,000 US dollars
Cost of sales
6,332,000,000 US dollars
Gross profit
5,257,000,000 US dollars
Operating expenses (calculated)
4,048,000,000 US dollars
Operating profit (calculated)
1,209,000,000 US dollars
Other income (expense), net (calculated)
98,000,000 US dollars
Income before income taxes
1,307,000,000 US dollars
Income tax expense
256,000,000 US dollars
NET INCOME
1,051,000,000 US dollars
NIKE Brand
11,111,000,000 US dollars
Converse Segment
501,000,000 US dollars
Total selling and administrative expense
4,048,000,000 US dollars
Revenue before reconciliation (calculated)
11,612,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
Corporate
negative 23,000,000 US dollars. Reported reconciliation to consolidated revenue.

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
  • Reported revenue categories plus the separately reported signed reconciliation equals consolidated revenue.
NIKE, Inc. (NKE) FY2025 Q1 Revenue by Business Segment Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

45.4%

Gross profit / revenue

Operating margin

10.4%

Operating profit / revenue

Cash conversion

37.5%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!