H2O America
NASDAQ:HTO · NASDAQ Global Market
+$0.42 today
Vol 0.45M · Avg 0.55M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:HTO · Revenue to Net Income
Key Ratios
Analysis
$816.3M of revenue converted into $105.0M of net income for the selected period. Gross margin is 55.5% and net margin is 12.5%, showing how much revenue survives after costs and taxes. EPS is $2.92, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $800.6M +7.0% | $748.4M +11.6% | $670.4M +8.0% | $620.7M +8.2% | $573.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $426.5M +31.9% | $323.3M +14.7% | $281.9M +7.0% | $263.5M +3.3% | $255.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $374.1M -12.0% | $425.1M +9.4% | $388.4M +8.8% | $357.2M +12.1% | $318.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 46.7% -10.1pp | 56.8% -1.1pp | 57.9% +0.4pp | 57.5% +2.0pp | 55.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $151.2M +42.9% | $105.8M +7.3% | $98.7M +3.4% | $95.4M +9.2% | $87.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $193.1M -24.2% | $254.6M +6.5% | $239.0M +5.7% | $226.2M +9.1% | $207.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $115.3M +0.2% | $115.0M +6.4% | $108.1M +1.6% | $106.4M +10.3% | $96.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $321.3M +11.0% | $289.4M +9.1% | $265.2M +7.5% | $246.8M +12.4% | $219.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 40.1% +1.5pp | 38.7% -0.9pp | 39.6% -0.2pp | 39.8% +1.5pp | 38.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $181.0M +6.2% | $170.5M +14.1% | $149.4M +14.1% | $131.0M +17.8% | $111.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 22.6% -0.2pp | 22.8% +0.5pp | 22.3% +1.2pp | 21.1% +1.7pp | 19.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $91.1M +27.6% | $71.4M +7.9% | $66.1M +13.9% | $58.1M +6.9% | $54.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$66.1M +2.2% | -$67.6M -15.5% | -$58.5M -20.2% | -$48.7M -15.0% | -$42.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $114.9M +11.7% | $102.9M +13.2% | $90.9M +10.5% | $82.3M +19.6% | $68.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 14.4% +0.6pp | 13.8% +0.2pp | 13.6% +0.3pp | 13.3% +1.3pp | 12.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $12.4M +37.7% | $9.0M +50.6% | $6.0M -29.9% | $8.5M +1.5% | $8.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $102.6M +9.2% | $94.0M +10.6% | $85.0M +15.1% | $73.8M +22.1% | $60.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.8% +0.3pp | 12.6% -0.1pp | 12.7% +0.8pp | 11.9% +1.4pp | 10.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +4.6% | $3 +4.1% | $3 +10.2% | $2 +19.6% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +4.7% | $3 +4.1% | $3 +10.3% | $2 +19.7% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $35.9M +6.8% | $33.6M +6.4% | $31.6M +4.2% | $30.3M +2.4% | $29.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $36.0M +6.9% | $33.7M +6.4% | $31.7M +4.1% | $30.4M +2.3% | $29.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Centuri Holdings, Inc.
NYSE:CTRI
$3.06B
American States Water Company
NYSE:AWR
$3.05B
California Water Service Group
NYSE:CWT
$2.73B
Hawaiian Electric Industries, Inc.
NYSE:HE
$2.31B
Companhia Paranaense de Energia
NYSE:ELPC
$2.15B
Northwest Natural Holding Company
NYSE:NWN
$2.10B
Select Water Solutions, Inc.
NYSE:WTTR
$1.97B
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
NYSE:EDN
$1.21B
Suburban Propane Partners, L.P.
NYSE:SPH
$1.18B
Middlesex Water Company
NASDAQ:MSEX
$986.06M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HTO generate?
H2O America (HTO) reported $800.59M of revenue in fiscal 2025.
Is HTO profitable?
H2O America (HTO) reported $102.58M of net income, with a net margin of 12.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.