Blue Owl Capital Inc. (BMV:OWL)
Mexico · Delayed Price · Currency is MXN 291.00
+16.00 (5.82%)
At close: Jan 9, 2026
Blue Owl Capital Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,870 | 2,295 | 1,732 | 1,370 | 823.88 | |
Revenue Growth (YoY) | 25.04% | 32.56% | 26.42% | 66.25% | 229.80% |
Cost of Revenue | 1,180 | 920.34 | 690.92 | 573.37 | 1,497 |
Gross Profit | 1,690 | 1,375 | 1,041 | 796.35 | -673.11 |
Selling, General & Admin | 477.34 | 338.46 | 229.5 | 220.61 | 140.27 |
Amortization of Goodwill & Intangibles | 358.95 | 258.26 | 300.34 | 256.91 | 113.89 |
Operating Expenses | 836.29 | 596.71 | 529.84 | 477.52 | 254.16 |
Operating Income | 854.04 | 778.38 | 510.85 | 318.83 | -927.27 |
Interest Expense | -163.76 | -121.89 | -75.7 | -60.07 | -27.66 |
Interest & Investment Income | 45.18 | 42.17 | 22.18 | 4.36 | 0.39 |
Other Non Operating Income (Expenses) | - | -38.3 | -14.05 | 34.63 | -43.67 |
EBT Excluding Unusual Items | 735.47 | 660.36 | 443.28 | 297.75 | -998.21 |
Merger & Restructuring Charges | -397.79 | -171.62 | -167.3 | -321.31 | - |
Gain (Loss) on Sale of Investments | -7.11 | 1.71 | 4.2 | -0.13 | -3.53 |
Other Unusual Items | 17.34 | -21.22 | -33.8 | -25.92 | -865.74 |
Pretax Income | 347.91 | 469.23 | 246.38 | -49.62 | -1,867 |
Income Tax Expense | 42.42 | 48.78 | 25.61 | -9.38 | -65.21 |
Earnings From Continuing Operations | 305.49 | 420.45 | 220.78 | -40.24 | -1,802 |
Minority Interest in Earnings | -226.65 | -310.86 | -166.43 | 30.95 | 1,426 |
Net Income | 78.83 | 109.58 | 54.34 | -9.29 | -376.17 |
Preferred Dividends & Other Adjustments | - | - | - | - | 74.26 |
Net Income to Common | 78.83 | 109.58 | 54.34 | -9.29 | -450.43 |
Net Income Growth | -28.06% | 101.65% | - | - | - |
Shares Outstanding (Basic) | 655 | 549 | 463 | 433 | 355 |
Shares Outstanding (Diluted) | 662 | 558 | 478 | 433 | 1,315 |
Shares Change (YoY) | 18.53% | 16.82% | 10.29% | -67.04% | 13051.86% |
EPS (Basic) | 0.12 | 0.20 | 0.12 | -0.02 | -1.27 |
EPS (Diluted) | 0.10 | 0.20 | 0.10 | -0.02 | -1.34 |
EPS Growth | -49.90% | 91.75% | - | - | - |
Free Cash Flow | - | 935.37 | 881.24 | 662.91 | 276.4 |
Free Cash Flow Per Share | - | 1.68 | 1.84 | 1.53 | 0.21 |
Dividend Per Share | 0.900 | 0.720 | 0.560 | 0.460 | 0.130 |
Dividend Growth | 25.00% | 28.57% | 21.74% | 253.85% | - |
Gross Margin | 58.89% | 59.91% | 60.10% | 58.14% | -81.70% |
Operating Margin | 29.76% | 33.91% | 29.50% | 23.28% | -112.55% |
Profit Margin | 2.75% | 4.77% | 3.14% | -0.68% | -54.67% |
Free Cash Flow Margin | - | 40.75% | 50.89% | 48.40% | 33.55% |
EBITDA | 1,239 | 1,053 | 821.41 | 578.04 | -812.71 |
EBITDA Margin | 43.19% | 45.89% | 47.44% | 42.20% | -98.65% |
D&A For EBITDA | 385.45 | 274.92 | 310.57 | 259.21 | 114.55 |
EBIT | 854.04 | 778.38 | 510.85 | 318.83 | -927.27 |
EBIT Margin | 29.76% | 33.91% | 29.50% | 23.28% | -112.55% |
Effective Tax Rate | 12.19% | 10.40% | 10.39% | - | - |
Revenue as Reported | 2,870 | 2,295 | 1,732 | 1,370 | 823.88 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.