NYSE:ESI · New York Stock Exchange
+$0.69 today
Vol 5.31M · Avg 2.93M
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
NYSE:ESI · Revenue to Net Income
Key Ratios
Analysis
$2.8B of revenue converted into $148.7M of net income for the selected period. Gross margin is 41.0% and net margin is 5.3%, showing how much revenue survives after costs and taxes. EPS is $0.62, 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 | $2.6B +3.8% | $2.5B +5.3% | $2.3B -8.5% | $2.5B +6.2% | $2.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.5B +4.2% | $1.4B +0.5% | $1.4B -11.4% | $1.6B +11.0% | $1.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B +3.4% | $1.0B +12.8% | $918.5M -3.6% | $952.7M -0.8% | $960.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 42.0% -0.2pp | 42.2% +2.8pp | 39.4% +2.0pp | 37.4% -2.7pp | 40.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $67.6M +7.3% | $63.0M -7.5% | $68.1M +39.5% | $48.8M -1.8% | $49.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $660.7M +5.1% | $628.8M +5.4% | $596.8M +3.1% | $578.6M -5.3% | $611.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $728.3M +5.3% | $691.8M -7.1% | $744.9M +18.7% | $627.4M -5.1% | $660.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $151.2M -4.1% | $157.6M -5.5% | $166.7M +3.3% | $161.3M -1.6% | $163.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $320.8M -36.0% | $501.6M +45.3% | $345.1M -30.4% | $496.1M +4.3% | $475.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.6% -7.8pp | 20.4% +5.6pp | 14.8% -4.7pp | 19.5% -0.4pp | 19.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $342.2M -0.5% | $343.9M +98.1% | $173.6M -46.6% | $325.3M +8.5% | $299.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 13.4% -0.6pp | 14.0% +6.6pp | 7.4% -5.3pp | 12.8% +0.3pp | 12.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $53.4M -5.2% | $56.3M +14.2% | $49.3M -3.7% | $51.2M -5.5% | $54.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$226.0M -302.1% | -$56.2M -26.3% | -$44.5M +16.5% | -$53.3M -10.6% | -$48.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $116.2M -59.6% | $287.7M +122.9% | $129.1M -52.5% | $272.0M +8.1% | $251.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.6% -7.2pp | 11.7% +6.2pp | 5.5% -5.1pp | 10.7% +0.2pp | 10.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$74.6M -266.5% | $44.8M +244.6% | $13.0M -84.8% | $85.8M +77.6% | $48.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $190.8M -21.9% | $244.2M +106.8% | $118.1M -36.9% | $187.2M -7.9% | $203.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.5% -2.5pp | 9.9% +4.9pp | 5.1% -2.3pp | 7.3% -1.1pp | 8.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -21.8% | $1 +106.1% | $0 -35.5% | $1 -7.3% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -21.8% | $1 +106.1% | $0 -34.7% | $1 -8.5% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $242.0M -0.0% | $242.1M +0.3% | $241.4M -1.5% | $245.1M -0.9% | $247.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $242.4M -0.1% | $242.6M +0.3% | $241.8M -1.6% | $245.8M -0.8% | $247.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hudbay Minerals Inc.
NYSE:HBM
$10.03B
Iamgold Corporation
NYSE:IAG
$9.57B
Ternium S.A.
NYSE:TX
$8.20B
Eastman Chemical Company
NYSE:EMN
$7.87B
Axalta Coating Systems Ltd.
NYSE:AXTA
$7.51B
NewMarket Corporation
NYSE:NEU
$7.24B
Commercial Metals Company
NYSE:CMC
$6.83B
Eagle Materials Inc.
NYSE:EXP
$6.80B
Louisiana-Pacific Corporation
NYSE:LPX
$5.54B
Balchem Corp
NASDAQ:BCPC
$5.42B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ESI generate?
Element Solutions Inc (ESI) reported $2.55B of revenue in fiscal 2025.
Is ESI profitable?
Element Solutions Inc (ESI) reported $190.80M of net income, with a net margin of 7.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.