Revenue fell 45.6% year-over-year to $333.6M in Q2 2026, with EPS of $1.85 missing consensus by $0.24, as a 73.9% efficiency ratio and a $47.3M provision reversal masked underlying weakness.
Nelnet, Inc. (NNI) annual income statement — 24-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Net Interest Income | 405.54M | 369.06M | 292.86M | 264.71M | 312.67M | 347.6M | 289.58M | 249.35M | 254.36M | 305.24M | 372.56M | 431.9M | 436.56M | 413.88M | 345.29M | 364.56M | 371.07M | 235.34M | 187.89M | 244.61M | 308.46M | 329M | 398.17M | 178.61M | 190.9M |
| NII Growth % | 115.01% | 26.02% | 10.64% | -15.34% | -10.05% | 20.03% | 16.14% | -1.97% | -16.67% | -18.07% | -13.74% | -1.07% | 5.48% | 19.86% | -5.29% | -1.75% | 57.67% | 25.26% | -23.19% | -20.7% | -6.24% | -17.37% | 122.92% | -6.44% | - |
| Net Interest Margin % | 2.84% | 2.62% | 2.13% | 1.58% | 1.61% | 1.6% | 1.28% | 1.05% | 1.01% | 1.27% | 1.37% | 1.42% | 1.45% | 1.49% | 1.3% | 1.41% | 1.43% | 0.91% | 0.67% | 0.84% | 1.15% | 1.44% | 2.63% | 1.5% | 1.95% |
| Interest Income | 863.01M | 866.01M | 973.4M | 1.11B | 742.81M | 523.84M | 619.66M | 948.68M | 924.27M | 770.43M | 760.75M | 734.11M | 709.8M | 644.81M | 613.85M | 592.85M | 603.93M | 620.21M | 1.21B | 1.75B | 1.55B | 949.11M | 652.78M | 375.3M | 425.91M |
| Interest Expense | 457.47M | 496.95M | 680.54M | 845.09M | 430.14M | 176.23M | 330.07M | 699.33M | 669.91M | 465.19M | 388.18M | 302.21M | 273.24M | 230.94M | 268.57M | 228.29M | 232.86M | 384.86M | 1.03B | 1.5B | 1.24B | 620.11M | 254.61M | 196.69M | 235.01M |
| Loan Loss Provision | -136.63M | -203.54M | 54.61M | 8.12M | 34.97M | -12.43M | 63.36M | 39M | 23M | 14.45M | 13.5M | 10.15M | 9.5M | 18.5M | 21.5M | 21.25M | 22.7M | 29M | 25M | 28.18M | 15.31M | 7.03M | -529K | 11.47M | 5.59M |
| Non-Interest Income | 994.72M | 1.4B | 873.26M | 704.55M | 1.07B | 893.99M | 752.97M | 729.08M | 756.04M | 407.86M | 433.03M | 376.53M | 398.04M | 410.3M | 305.91M | 299.58M | 365.92M | 340.06M | 218.11M | 277.05M | 201.39M | 184.22M | 42.13M | 117.52M | 125.23M |
| Non-Interest Income % | 71.04% | 79.11% | 74.89% | 72.69% | 77.45% | 72% | 72.22% | 74.52% | 74.83% | 57.2% | 53.75% | 46.58% | 47.69% | 49.78% | 46.98% | 45.11% | 49.65% | 59.1% | 53.72% | 53.11% | 39.5% | 35.89% | 9.57% | 39.69% | 39.61% |
| Total Net Revenue | 1.4B | 1.77B | 1.17B | 969.26M | 1.39B | 1.24B | 1.04B | 978.43M | 1.01B | 713.1M | 805.6M | 808.43M | 834.6M | 824.17M | 651.19M | 664.15M | 736.99M | 575.4M | 406M | 521.66M | 509.85M | 513.22M | 440.29M | 296.13M | 316.13M |
| Revenue Growth % | 1.44% | 51.48% | 20.31% | -30.11% | 11.69% | 19.09% | 6.55% | -3.16% | 41.69% | -11.48% | -0.35% | -3.14% | 1.26% | 26.56% | -1.95% | -9.88% | 28.08% | 41.73% | -22.17% | 2.32% | -0.66% | 16.56% | 48.68% | -6.32% | - |
| Non-Interest Expense | 973.09M | 821.71M | 882.93M | 892.43M | 849.96M | 751.91M | 528.71M | 762.69M | 701.11M | 471.97M | 393.28M | 377.64M | 355.58M | 340.14M | 355.19M | 321.11M | 411.84M | 330.71M | 336.26M | 436.34M | 392.14M | 226.93M | 206.41M | 238.26M | 234.32M |
| Efficiency Ratio | 69.49% | 46.52% | 75.72% | 92.07% | 61.29% | 60.56% | 50.71% | 77.95% | 69.39% | 66.19% | 48.82% | 46.71% | 42.61% | 41.27% | 54.54% | 48.35% | 55.88% | 57.47% | 82.82% | 83.64% | 76.91% | 44.22% | 46.88% | 80.46% | 74.12% |
| Operating Income | 563.79M | 1.14B | 228.58M | 68.72M | 501.85M | 502.11M | 450.49M | 176.75M | 286.29M | 226.68M | 398.81M | 420.64M | 469.52M | 465.53M | 274.5M | 321.79M | 302.45M | 215.7M | 44.74M | 57.15M | 102.39M | 279.26M | 234.41M | 46.4M | 76.22M |
| Operating Margin % | 40.26% | 64.82% | 19.6% | 7.09% | 36.19% | 40.44% | 43.21% | 18.06% | 28.33% | 31.79% | 49.51% | 52.03% | 56.26% | 56.48% | 42.15% | 48.45% | 41.04% | 37.49% | 11.02% | 10.95% | 20.08% | 54.41% | 53.24% | 15.67% | 24.11% |
| Operating Income Growth % | - | 400.86% | 232.66% | -86.31% | -0.05% | 11.46% | 154.88% | -38.26% | 26.3% | -43.16% | -5.19% | -10.41% | 0.86% | 69.59% | -14.69% | 6.39% | 40.22% | 382.11% | -21.71% | -44.19% | -63.33% | 19.13% | 405.23% | -39.12% | - |
| Pretax Income | 323.9M | 526.33M | 228.58M | 68.72M | 501.85M | 502.11M | 450.49M | 176.75M | 286.29M | 226.68M | 398.81M | 420.64M | 469.52M | 465.53M | 274.5M | 321.79M | 302.45M | 215.7M | 44.74M | 57.15M | 102.39M | 279.26M | 234.41M | 46.4M | 76.22M |
| Pretax Margin % | 23.13% | 29.8% | 19.6% | 7.09% | 36.19% | 40.44% | 43.21% | 18.06% | 28.33% | 31.79% | 49.51% | 52.03% | 56.26% | 56.48% | 42.15% | 48.45% | 41.04% | 37.49% | 11.02% | 10.95% | 20.08% | 54.41% | 53.24% | 15.67% | 24.11% |
| Income Tax | 83.47M | 127.99M | 52.67M | 19.39M | 113.1M | 115.82M | 100.86M | 35.45M | 58.77M | 64.86M | 141.31M | 152.38M | 160.24M | 161.19M | 96.08M | 117.45M | 113.42M | 76.57M | 17.9M | 21.72M | 36.24M | 100.58M | 85.24M | 19.3M | 27.68M |
| Effective Tax Rate % | 25.77% | 24.32% | 23.04% | 28.21% | 22.54% | 23.07% | 22.39% | 20.06% | 20.53% | 28.61% | 35.43% | 36.23% | 34.13% | 34.63% | 35% | 36.5% | 37.5% | 35.5% | 40% | 38% | 35.39% | 36.02% | 36.36% | 41.59% | 36.32% |
| Net Income | 302.24M | 428.47M | 184.04M | 89.83M | 406.9M | 393.29M | 352.44M | 141.8M | 227.91M | 173.17M | 256.75M | 267.98M | 307.61M | 302.67M | 178M | 204.34M | 189.03M | 139.13M | 28.66M | 32.85M | 65.92M | 178.07M | 149.18M | 27.1M | 48.54M |
| Net Margin % | 21.58% | 24.26% | 15.78% | 9.27% | 29.34% | 31.68% | 33.81% | 14.49% | 22.56% | 24.28% | 31.87% | 33.15% | 36.86% | 36.72% | 27.33% | 30.77% | 25.65% | 24.18% | 7.06% | 6.3% | 12.93% | 34.7% | 33.88% | 9.15% | 15.35% |
| Net Income Growth % | -8.29% | 132.81% | 104.89% | -77.92% | 3.46% | 11.59% | 148.54% | -37.78% | 31.62% | -32.55% | -4.19% | -12.88% | 1.63% | 70.04% | -12.89% | 8.09% | 35.87% | 385.4% | -12.76% | -50.16% | -62.98% | 19.37% | 450.42% | -44.16% | - |
| Net Income (Continuing) | 240.43M | 398.35M | 175.91M | 49.33M | 388.75M | 386.28M | 349.63M | 141.29M | 227.52M | 161.82M | 257.5M | 268.26M | 309.28M | 304.34M | 178.43M | 204.34M | 189.03M | 139.13M | 26.84M | 35.43M | 66.16M | 178.68M | 149.18M | 27.1M | 48.54M |
| EPS (Diluted) | 8.39 | 11.58 | 5.02 | 2.39 | 10.63 | 10.20 | 9.02 | 3.54 | 5.57 | 4.14 | 6.02 | 5.89 | 6.62 | 6.50 | 3.76 | 4.24 | 3.81 | 2.78 | 0.58 | 0.66 | 1.27 | 3.37 | 2.78 | 0.60 | 1.08 |
| EPS Growth % | -7.71% | 130.68% | 110.04% | -77.52% | 4.22% | 13.08% | 154.8% | -36.45% | 34.54% | -31.23% | 2.21% | -11.03% | 1.85% | 72.87% | -11.32% | 11.29% | 37.05% | 379.31% | -12.12% | -48.03% | -62.31% | 21.22% | 363.33% | -44.44% | - |
| EPS (Basic) | - | 11.58 | 5.02 | 2.39 | 10.63 | 10.20 | 9.02 | 3.54 | 5.64 | 4.14 | 6.02 | 5.89 | 6.62 | 6.50 | 3.76 | 4.24 | 3.82 | 2.79 | 0.58 | 0.66 | 1.27 | 3.37 | 2.78 | 0.60 | 1.08 |
| Diluted Shares Outstanding | 36.04M | 36.33M | 36.64M | 37.42M | 37.6M | 37.94M | 38.51M | 39.52M | 40.91M | 41.79M | 42.67M | 45.53M | 46.47M | 46.57M | 47.37M | 48.16M | 49.33M | 49.69M | 49.1M | 49.73M | 53.59M | 53.76M | 53.65M | 45.17M | 44.97M |
Quick answers to the most common questions about buying NNI stock.
For fiscal year 2025, Nelnet, Inc. (NNI) reported total revenue of $1.77B. This represents a 458.8% increase compared to $316.1M in 2002.
Nelnet, Inc. (NNI) is profitable, generating $428.5M in net income for the fiscal year ending 2025 with a net profit margin of 18.9%.
Nelnet, Inc. (NNI) reported an operating income of $1.14B, resulting in an operating profit margin of 50.6%. This margin reflects the operational efficiency of the business before interest and taxes.
Nelnet, Inc. (NNI) generated $1.97B in gross profit for the year, representing a gross profit margin of 87.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
FFELP runoff and regulatory shifts
Metrics are mathematically derived from official filings.
NII Growth Tempered by Runoff
Net interest income rose 20.9% year-over-year in Q2 2026 to $96.0M, but sequential declines from Q1 suggest the FFELP portfolio's runoff is accelerating, according to reported quarterly data.
The 20.9% annual growth in NII is misleading as it reflects a low base from the prior year; quarter-over-quarter, NII fell from $102.6M in Q1 2026 to $96.0M, indicating that the legacy loan portfolio is shrinking faster than new origination or acquisition activity can offset. This trend is consistent with the 'melting ice cube' dynamic of FFELP assets, where prepayments and loan consolidations erode the highest-margin interest income. Investors should monitor the CPR and any new loan purchases to assess whether NII can stabilize.
NIM Pressured by Funding Costs
Net interest margin improved to 0.7% in Q2 2026 from 0.5% a year earlier, but remains thin, reflecting the low-yielding nature of the loan portfolio and rising funding costs, as per financial statements.
The modest NIM expansion suggests that asset yields are rising slightly faster than funding costs, but the absolute level is far below traditional banks, underscoring the runoff nature of the loan book. The increase may be due to higher yields on new investments or repricing of floating-rate assets, yet the sequential stability at 0.7% indicates limited upside. Given the capital-intensive Communications segment and the need for funding, NIM could compress if deposit costs at Nelnet Bank rise faster than loan yields.
Efficiency Ratio Spikes on Revenue Dip
The efficiency ratio deteriorated to 73.9% in Q2 2026 from 36.7% in Q2 2025, as total revenue fell 45.6% year-over-year while expenses remained sticky, based on reported figures.
The sharp rise in the efficiency ratio is driven by a significant drop in non-interest income, which fell from $400.5M to $128.7M year-over-year, likely due to lower servicing revenue or one-time gains in the prior year. This highlights the operating leverage inherent in the business: when revenue is volatile, the high fixed-cost base (especially in servicing and communications) causes margins to swing dramatically. The Q2 2026 efficiency ratio is an outlier, but it underscores the need for revenue diversification to smooth earnings.
Provision Reversals Boost Earnings
Provision for loan losses was a negative $47.3M in Q2 2026, a reversal that contributed to net income, contrasting with provisions in prior quarters, as disclosed in the income statement.
The negative provision indicates that the company released reserves, likely due to improved credit quality or a shrinking loan portfolio, which artificially inflated operating income. This is a non-cash benefit that may not recur, and investors should adjust for it when assessing core earnings power. The trend of negative provisions in recent quarters (Q1 2026: -$39.2M, Q4 2025: -$46.5M) suggests that the loan book is running off faster than expected, releasing reserves, but this also signals a lack of new loan growth.
Fee Income Volatility Masks Core Strength
Non-interest income fell to $128.7M in Q2 2026 from $400.5M a year earlier, a 67.9% decline, though fee income still represented 38.6% of total revenue, per quarterly data.
The dramatic drop in non-interest income is concerning, but it may be due to one-time items or the timing of servicing revenue recognition. The fee mix is diversified across EdTech, servicing, and communications, which should provide stability, yet the Q2 2026 figure suggests a potential loss of a major contract or a seasonal trough. Investors should examine the components of fee income to determine if the decline is structural or transient, especially given the ongoing USDS transition.
Q2 2026: A Turning Point?
Q2 2026 marked a sharp inflection with EPS of $1.85 missing consensus by $0.24, while revenue fell to $333.6M, the lowest in the reported period, according to analyst estimates.
The quarter stands out as a potential inflection point because it combines a revenue decline, a spike in the efficiency ratio, and a negative provision, suggesting that the company's earnings power may be shifting. The EPS miss and lack of guidance raise questions about the sustainability of the diversified model. This could be a one-off quarter due to non-recurring items, but the sequential deterioration in NII and fee income warrants close monitoring to see if the company can reverse the trend.
What Could Invalidate the Base Case
The Q2 2026 earnings miss and revenue drop may signal a structural decline in core businesses, not just a one-off, as fee income volatility and negative provisions mask underlying weakness.
The sharp decline in non-interest income from $400.5M to $128.7M year-over-year could indicate a loss of a major servicing contract or a permanent reduction in fee-generating activities, which would challenge the diversification thesis. Additionally, the reliance on negative provisions to boost earnings suggests that the loan portfolio is shrinking faster than expected, and without new loan growth, NII may continue to decline. If the efficiency ratio remains elevated and fee income does not recover, the company's ability to fund capital-intensive projects like Allo could be compromised, potentially leading to a re-rating of the stock.