NASDAQ:HTO · NASDAQ Global Market
+$0.55 today
Vol 1.08M · 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.
Revenue
—
Operating Income
—
Net Income
—
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
American States Water Company
NYSE:AWR
$3.32B
California Water Service Group
NYSE:CWT
$3.01B
Centuri Holdings, Inc.
NYSE:CTRI
$2.76B
Hawaiian Electric Industries, Inc.
NYSE:HE
$2.35B
Companhia Paranaense de Energia
NYSE:ELPC
$2.15B
Northwest Natural Holding Company
NYSE:NWN
$2.09B
Select Water Solutions, Inc.
NYSE:WTTR
$1.87B
Suburban Propane Partners, L.P.
NYSE:SPH
$1.16B
Middlesex Water Company
NASDAQ:MSEX
$1.07B
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
NYSE:EDN
$1.06B
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.