A. O. Smith Corporation
IndustrialsNYSE:AOS · New York Stock Exchange
+$0.52 today
Vol 1.30M · Avg 1.62M
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
$3.8B of revenue converted into $527.6M of net income for the selected period. Gross margin is 38.8% and net margin is 13.8%, showing how much revenue survives after costs and taxes. EPS is $3.76, 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 | $3.8B +0.3% | $3.8B -0.9% | $3.9B +2.6% | $3.8B +6.1% | $3.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.3B -0.8% | $2.4B -0.3% | $2.4B -2.3% | $2.4B +8.8% | $2.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B +2.1% | $1.5B -1.9% | $1.5B +11.7% | $1.3B +1.4% | $1.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 38.8% +0.7pp | 38.1% -0.4pp | 38.5% +3.1pp | 35.4% -1.6pp | 37.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $101.7M +4.3% | $97.5M +9.6% | $89.0M -5.5% | $94.2M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $759.4M +0.3% | $757.4M +4.1% | $727.4M +8.4% | $670.9M -4.3% | $701.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $759.4M +2.7% | $739.3M +1.6% | $727.4M +8.4% | $670.9M -4.3% | $701.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $62.8M -20.3% | $78.8M +0.6% | $78.3M +1.8% | $76.9M -1.3% | $77.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $792.2M +0.7% | $786.5M -4.5% | $823.8M +165.7% | $310.0M -56.2% | $707.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 20.7% +0.1pp | 20.6% -0.8pp | 21.4% +13.1pp | 8.3% -11.7pp | 20.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $728.0M +1.6% | $716.8M -5.4% | $757.4M +15.0% | $658.7M +8.1% | $609.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 19.0% +0.2pp | 18.8% -0.9pp | 19.7% +2.1pp | 17.5% +0.3pp | 17.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $13.5M +101.5% | $6.7M -44.2% | $12.0M +27.7% | $9.4M +118.6% | $4.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$12.9M +18.4% | -$15.8M +33.9% | -$23.9M +94.5% | -$435.0M -2801.9% | $16.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $715.1M +2.0% | $701.0M -4.4% | $733.5M +227.9% | $223.7M -64.2% | $625.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 18.7% +0.3pp | 18.4% -0.7pp | 19.0% +13.1pp | 6.0% -11.7pp | 17.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $168.9M +0.9% | $167.4M -5.4% | $176.9M +1574.2% | -$12.0M -108.7% | $138.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $546.2M +2.4% | $533.6M -4.1% | $556.6M +136.1% | $235.7M -51.6% | $487.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.3% +0.3pp | 14.0% -0.5pp | 14.4% +8.2pp | 6.3% -7.5pp | 13.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +5.8% | $4 -1.6% | $4 +144.1% | $2 -50.2% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +6.3% | $4 -1.6% | $4 +144.4% | $2 -50.0% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $139.9M -4.8% | $147.0M -2.0% | $150.0M -3.1% | $154.8M -3.2% | $159.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $139.9M -4.9% | $147.1M -2.6% | $151.0M -3.1% | $155.8M -3.4% | $161.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Generac Holdings Inc.
NYSE:GNRC
$15.35B
Regal Rexnord Corporation
NYSE:RRX
$14.13B
Applied Industrial Technologies, Inc.
NYSE:AIT
$11.76B
SPX Technologies, Inc.
NYSE:SPXC
$11.40B
Watts Water Technologies, Inc.
NYSE:WTS
$11.07B
Donaldson Company, Inc.
NYSE:DCI
$10.00B
Flowserve Corporation
NYSE:FLS
$9.97B
Chart Industries, Inc.
NYSE:GTLS
$9.88B
Pool Corporation
NASDAQ:POOL
$7.16B
Parsons Corporation
NYSE:PSN
$6.05B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does AOS generate?
A. O. Smith Corporation (AOS) reported $3.83B of revenue in fiscal 2025.
Is AOS profitable?
A. O. Smith Corporation (AOS) reported $546.20M of net income, with a net margin of 14.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.