Essent Group Ltd.
NYSE:ESNT · New York Stock Exchange
+$0.17 today
Vol 1.02M · Avg 0.72M
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:ESNT · Revenue to Net Income
Key Ratios
Analysis
$1.3B of revenue converted into $686.3M of net income for the selected period. Gross margin is 87.0% and net margin is 53.3%, showing how much revenue survives after costs and taxes. EPS is $7.02, 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 | $1.3B -0.5% | $1.3B +12.0% | $1.1B +11.1% | $1.0B -1.0% | $1.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $149.3M +83.9% | $81.2M +157.5% | $31.5M +118.1% | -$174.7M -662.5% | $31.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B -6.3% | $1.2B +7.9% | $1.1B -7.8% | $1.2B +19.6% | $997.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 88.2% -5.4pp | 93.6% -3.6pp | 97.2% -19.9pp | 117.2% +20.2pp | 97.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $136.4M +18.7% | $114.9M +14.6% | $100.3M -1.0% | $101.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $289.7M -12.3% | $330.4M +19.5% | $276.5M +35.0% | $204.9M +17.0% | $175.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $5.2M -9.5% | $5.8M +27.8% | $4.5M +49.6% | $3.0M -10.5% | $3.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $859.8M -4.1% | $896.6M +4.5% | $857.7M -14.8% | $1.0B +20.7% | $834.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 68.2% -2.6pp | 70.8% -5.1pp | 75.8% -23.0pp | 98.9% +17.8pp | 81.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $821.9M -3.9% | $855.5M +3.9% | $823.0M -16.7% | $988.2M +20.2% | $822.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 65.2% -2.3pp | 67.5% -5.2pp | 72.8% -24.3pp | 97.0% +17.1pp | 80.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $32.7M -7.4% | $35.3M +17.2% | $30.1M +93.1% | $15.6M +88.5% | $8.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 +100.0% | -$2.0K | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $821.9M -3.9% | $855.5M +3.9% | $823.0M -16.7% | $988.2M +20.2% | $822.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 65.2% -2.3pp | 67.5% -5.2pp | 72.8% -24.3pp | 97.0% +17.1pp | 80.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $131.9M +4.6% | $126.1M -0.4% | $126.6M -19.3% | $156.8M +11.6% | $140.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $690.0M -5.4% | $729.4M +4.7% | $696.4M -16.2% | $831.4M +21.9% | $681.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 54.7% -2.8pp | 57.6% -4.0pp | 61.6% -20.1pp | 81.6% +15.3pp | 66.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +0.7% | $7 +5.5% | $7 -15.4% | $8 +26.4% | $6 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +0.7% | $7 +5.4% | $7 -15.8% | $8 +26.4% | $6 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $99.0M -6.1% | $105.4M -0.8% | $106.2M -0.9% | $107.2M -3.6% | $111.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $100.0M -6.1% | $106.5M -0.5% | $107.1M -0.5% | $107.7M -3.5% | $111.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Arch Capital Group Ltd.
NASDAQ:ACGL
$32.23B
Equitable Holdings, Inc.
NYSE:EQH
$12.85B
Valley National Bancorp
NASDAQ:VLY
$7.82B
First American Financial Corporation
NYSE:FAF
$7.01B
The Hanover Insurance Group, Inc.
NYSE:THG
$7.00B
Synovus Financial Corp.
SNV
$6.95B
Enact Holdings, Inc.
NASDAQ:ACT
$5.98B
MGIC Investment Corporation
NYSE:MTG
$5.56B
Radian Group Inc.
NYSE:RDN
$4.65B
SLM Corporation
NASDAQ:SLM
$4.37B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ESNT generate?
Essent Group Ltd. (ESNT) reported $1.26B of revenue in fiscal 2025.
Is ESNT profitable?
Essent Group Ltd. (ESNT) reported $689.97M of net income, with a net margin of 54.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.