Navient (NAVI)
Earnest private lending and legacy student-loan portfolios after the Sallie Mae spin-off.
$9.48
After hours+0.01 (+0.16%)
At close$9.47(−1.10%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,301 | 1,151 | 1,162 | 1,090 | 1,005 | 977 | 828 | 806 | 800 | 761 | 695 | 682 |
| Cost of revenue | 951 | 976 | 887 | 857 | 870 | 771 | 702 | 687 | 807 | 88 | 564 | 27 |
| Gross profit | 350 | 175 | 275 | 233 | 135 | 206 | 126 | 119 | −7 | 673 | 131 | 655 |
| 240 | 211 | 187 | 185 | 123 | 180 | 131 | 101 | 110 | 47 | 120 | 82 | |
| 99 | 99 | 101 | 87 | 72 | 57 | 49 | 35 | 32 | 0 | 89 | 0 | |
| General & administrative | 99 | 99 | 101 | 87 | 72 | 57 | 49 | 35 | 32 | 0 | 89 | 0 |
| Other expenses | 141 | 112 | 86 | 98 | 51 | 123 | 82 | 66 | 78 | 47 | 31 | 82 |
| Operating income | 110 | −36 | 88 | 48 | 12 | 26 | −5 | 18 | −117 | 626 | 11 | 573 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −633 | 21 | −534 | |
| Interest income | 1,170 | 1,081 | 1,027 | 973 | 948 | 861 | 802 | 778 | 781 | 746 | 695 | 682 |
| Interest expense | 879 | 921 | 875 | 843 | 828 | 726 | 672 | 650 | 639 | 621 | 564 | 564 |
| Other non-operating income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 3 |
| Income before tax | 110 | −36 | 88 | 48 | 12 | 26 | −5 | 18 | −117 | −7 | 32 | 39 |
| Income tax expense | 31 | −8 | 15 | 12 | 14 | 2 | −3 | 4 | −31 | −2 | 15 | 14 |
| Net income from continuing operations | 79 | −28 | 73 | 36 | −2 | 24 | −2 | 14 | −86 | −5 | 17 | 25 |
| Net income | 79 | −28 | 73 | 36 | −2 | 24 | −2 | 14 | −86 | −5 | 17 | 25 |
| EPS, basic | $0.66 | −$0.25 | $0.65 | $0.32 | −$0.02 | $0.23 | −$0.02 | $0.14 | −$0.87 | −$0.06 | $0.18 | $0.26 |
| EPS, diluted | $0.65 | −$0.25 | $0.64 | $0.32 | −$0.02 | $0.22 | −$0.02 | $0.14 | −$0.87 | −$0.06 | $0.17 | $0.26 |
| Weighted average shares, basic | 120 | 122 | 113 | 111 | 108 | 109 | 102 | 100 | 99 | 83 | 95 | 95 |
| Weighted average shares, diluted | 121 | 122 | 114 | 112 | 108 | 109 | 102 | 101 | 99 | 83 | 96 | 96 |
| EBITDA | 110 | −36 | 88 | 48 | 12 | 26 | −5 | 19 | −117 | 615 | 15 | 570 |
| Depreciation & amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 0 |
| EBIT | 110 | −36 | 88 | 48 | 12 | 26 | −5 | 18 | −117 | 614 | 11 | 570 |
