Pure Cycle Corporation
UtilitiesNASDAQ:PCYO · NASDAQ Capital Market
+$0.17 today
Vol 0.06M · Avg 0.06M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$30.6M of revenue converted into $14.0M of net income for the selected period. Gross margin is 59.7% and net margin is 42.4%, showing how much revenue survives after costs and taxes. EPS is $0.58, 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 | $26.1M -9.3% | $28.7M +97.1% | $14.6M -36.6% | $23.0M +34.3% | $17.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $10.1M +11.9% | $9.0M +37.3% | $6.5M -1.3% | $6.6M +3.5% | $6.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $16.0M -18.9% | $19.8M +145.8% | $8.0M -50.9% | $16.4M +52.7% | $10.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 61.4% -7.3pp | 68.7% +13.6pp | 55.1% -16.1pp | 71.2% +8.6pp | 62.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $7.8M +12.3% | $6.9M +26.5% | $5.5M -7.2% | $5.9M +14.7% | $5.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $8.4M +11.2% | $7.5M +26.0% | $6.0M -4.9% | $6.3M +15.1% | $5.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.3M +9.4% | $2.1M -2.6% | $2.2M +1.5% | $2.1M +19.9% | $1.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $20.2M +11.1% | $18.2M +111.7% | $8.6M -42.5% | $14.9M -47.4% | $28.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 77.4% +14.2pp | 63.2% +4.4pp | 58.8% -6.0pp | 64.9% -100.8pp | 165.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $7.7M -37.3% | $12.2M +490.8% | $2.1M -79.5% | $10.1M +91.6% | $5.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 29.4% -13.2pp | 42.6% +28.4pp | 14.2% -29.7pp | 43.9% +13.1pp | 30.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.3M +15.3% | $2.8M +13.3% | $2.5M +27.2% | $2.0M -33.4% | $3.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $426.0K -3.0% | $439.0K +113.1% | $206.0K +128.9% | $90.0K | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $9.8M +189.1% | $3.4M -18.3% | $4.1M +59.0% | $2.6M -87.8% | $21.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $17.5M +11.8% | $15.6M +151.3% | $6.2M -51.0% | $12.7M -52.2% | $26.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 67.0% +12.6pp | 54.4% +11.7pp | 42.6% -12.6pp | 55.2% -100.0pp | 155.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.4M +8.5% | $4.0M +164.2% | $1.5M -50.7% | $3.1M -52.4% | $6.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $13.1M +12.9% | $11.6M +147.1% | $4.7M -51.1% | $9.6M -52.2% | $20.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 50.3% +9.9pp | 40.4% +8.2pp | 32.2% -9.6pp | 41.8% -75.6pp | 117.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +12.5% | $0 +140.0% | $0 -50.0% | $0 -52.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +12.5% | $0 +152.6% | $0 -52.5% | $0 -51.8% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $24.1M -0.0% | $24.1M +0.2% | $24.0M +0.3% | $24.0M +0.3% | $23.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $24.2M +0.1% | $24.1M +0.1% | $24.1M -0.2% | $24.2M +0.2% | $24.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
The York Water Company
NASDAQ:YORW
$485.63M
Artesian Resources Corporation
NASDAQ:ARTNA
$338.33M
Cadiz Inc.
NASDAQ:CDZI
$335.50M
Ellomay Capital Ltd.
AMEX:ELLO
$290.96M
RGC Resources, Inc.
NASDAQ:RGCO
$249.15M
Montauk Renewables, Inc.
NASDAQ:MNTK
$236.29M
Global Water Resources, Inc.
NASDAQ:GWRS
$202.21M
Georgia Power Company 5% JR SUB NT 77
NYSE:GPJA
$200.33M
Entergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 2066
NYSE:ENO
$182.13M
NextNRG Inc.
NASDAQ:NXXT
$53.13M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PCYO generate?
Pure Cycle Corporation (PCYO) reported $26.09M of revenue in fiscal 2025.
Is PCYO profitable?
Pure Cycle Corporation (PCYO) reported $13.11M of net income, with a net margin of 50.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.