NASDAQ:NWE · NASDAQ Global Select
+$0.19 today
Vol 0.46M · Avg 0.52M
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:NWE · Revenue to Net Income
Key Ratios
Analysis
$1.6B of revenue converted into $167.6M of net income for the selected period. Gross margin is 62.4% and net margin is 9.9%, showing how much revenue survives after costs and taxes. EPS is $2.72, 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 | $1.6B +6.4% | $1.5B +6.5% | $1.4B -3.8% | $1.5B +7.7% | $1.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $284.9M +25.1% | $227.8M -64.4% | $640.8M -10.2% | $713.4M +67.7% | $425.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B +3.1% | $1.3B +64.6% | $781.4M +2.2% | $764.4M -19.3% | $946.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 82.3% -2.6pp | 85.0% +30.0pp | 54.9% +3.2pp | 51.7% -17.3pp | 69.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $158.2M +15.1% | $137.4M +17.1% | $117.4M +3.2% | $113.8M +11.7% | $101.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $999.8M +3.9% | $962.7M +100.2% | $480.9M -4.1% | $501.3M -25.3% | $671.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $249.5M +9.6% | $227.6M +8.2% | $210.5M +7.9% | $195.0M +4.0% | $187.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $587.4M +2.3% | $574.4M +9.2% | $526.1M +10.2% | $477.5M +1.3% | $471.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 36.5% -1.5pp | 37.9% +0.9pp | 37.0% +4.7pp | 32.3% -2.0pp | 34.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $325.8M +0.8% | $323.3M +7.6% | $300.5M +14.2% | $263.1M -4.6% | $275.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.2% -1.1pp | 21.4% +0.2pp | 21.1% +3.3pp | 17.8% -2.3pp | 20.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $150.4M +14.2% | $131.7M +14.9% | $114.6M +14.5% | $100.1M +6.9% | $93.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$138.3M -27.2% | -$108.6M -10.0% | -$98.8M -22.4% | -$80.7M +5.6% | -$85.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $187.6M -12.6% | $214.7M +6.4% | $201.7M +10.6% | $182.4M -4.1% | $190.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 11.6% -2.5pp | 14.2% -0.0pp | 14.2% +1.8pp | 12.3% -1.5pp | 13.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $6.5M +168.6% | -$9.4M -225.2% | $7.5M +1346.1% | -$605.0K -117.7% | $3.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $181.1M -19.2% | $224.1M +15.4% | $194.1M +6.1% | $183.0M -2.1% | $186.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 11.2% -3.6pp | 14.8% +1.2pp | 13.7% +1.3pp | 12.4% -1.2pp | 13.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 -19.4% | $4 +13.7% | $3 -1.8% | $3 -9.1% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -19.5% | $4 +13.4% | $3 -0.9% | $3 -9.7% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $61.4M +0.1% | $61.3M +1.6% | $60.3M +8.2% | $55.8M +7.9% | $51.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $61.4M +0.0% | $61.4M +1.7% | $60.4M +7.2% | $56.3M +8.5% | $51.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Black Hills Corporation
NYSE:BKH
$5.62B
Spire Inc.
NYSE:SR
$4.71B
Otter Tail Corporation
NASDAQ:OTTR
$3.84B
DTE Energy Company 2021 Series
NYSE:DTG
$3.53B
Avista Corporation
NYSE:AVA
$3.42B
MGE Energy, Inc.
NASDAQ:MGEE
$3.18B
Chesapeake Utilities Corporation
NYSE:CPK
$3.00B
Companhia Paranaense de Energia
NYSE:ELPC
$2.15B
Excelerate Energy, Inc.
NYSE:EE
$1.21B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NWE generate?
Northwestern Energy Group Inc (NWE) reported $1.61B of revenue in fiscal 2025.
Is NWE profitable?
Northwestern Energy Group Inc (NWE) reported $181.09M of net income, with a net margin of 11.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.