Genesis Energy, L.P.
NYSE:GEL · New York Stock Exchange
+$0.04 today
Vol 0.50M · Avg 0.31M
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:GEL · Revenue to Net Income
Key Ratios
Analysis
$1.7B of revenue converted into $35.5M of net income for the selected period. Gross margin is 22.4% and net margin is 2.0%, showing how much revenue survives after costs and taxes. EPS is $-0.18, 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 | $1.6B -45.0% | $3.0B -6.6% | $3.2B +13.9% | $2.8B +31.2% | $2.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B -51.5% | $2.7B -4.7% | $2.8B +29.3% | $2.2B +8.2% | $2.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $344.5M +9.2% | $315.5M -20.2% | $395.2M -38.0% | $637.8M +366.0% | $136.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 21.1% +10.5pp | 10.6% -1.8pp | 12.4% -10.4pp | 22.9% +16.4pp | 6.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $86.3M +45.3% | $59.4M -9.6% | $65.8M -1.2% | $66.6M +8.8% | $61.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $86.3M -15.7% | $102.4M +55.7% | $65.8M -79.6% | $322.8M +427.6% | $61.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $232.1M -25.9% | $313.2M +11.8% | $280.2M -5.4% | $296.2M -4.4% | $309.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $528.1M -5.2% | $557.3M -15.8% | $661.6M +15.8% | $571.2M +40.3% | $407.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 32.4% +13.6pp | 18.8% -2.0pp | 20.8% +0.3pp | 20.5% +1.3pp | 19.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $258.2M +21.2% | $213.1M -35.3% | $329.4M +4.6% | $315.0M +316.2% | $75.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 15.8% +8.7pp | 7.2% -3.2pp | 10.4% -0.9pp | 11.3% +7.7pp | 3.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $264.7M -7.8% | $287.2M +17.4% | $244.7M +8.2% | $226.2M -3.2% | $233.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$226.9M +7.1% | -$244.3M -33.4% | -$183.1M -0.2% | -$182.7M +13.8% | -$212.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $31.3M +200.3% | -$31.2M -121.3% | $146.3M +10.6% | $132.3M +197.0% | -$136.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.9% +3.0pp | -1.1% -5.7pp | 4.6% -0.1pp | 4.7% +11.2pp | -6.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $806.0K -55.0% | $1.8M +9531.6% | -$19.0K -100.6% | $3.2M +89.8% | $1.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$8.2M +87.2% | -$63.9M -154.3% | $117.7M +56.0% | $75.5M +145.7% | -$165.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.5% +1.7pp | -2.2% -5.9pp | 3.7% +1.0pp | 2.7% +10.5pp | -7.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +41.1% | -$1 -663.6% | $0 -79.0% | $1 +192.9% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +41.1% | -$1 -663.6% | $0 -79.0% | $1 +192.9% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $122.5M +0.0% | $122.5M -0.1% | $122.5M -0.0% | $122.6M +0.0% | $122.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $122.5M +0.0% | $122.5M -0.1% | $122.5M -0.0% | $122.6M +0.0% | $122.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DHT Holdings, Inc.
NYSE:DHT
$2.97B
TORM plc
NASDAQ:TRMD
$2.95B
Calumet, Inc.
NASDAQ:CLMT
$2.77B
Cosan S.A.
NYSE:CSAN
$2.65B
BKV Corporation
NYSE:BKV
$2.64B
Delek Logistics Partners, LP
NYSE:DKL
$2.58B
Teekay Tankers Ltd.
NYSE:TNK
$2.55B
Seadrill Limited
NYSE:SDRL
$2.38B
Talos Energy Inc.
NYSE:TALO
$2.23B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.01B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GEL generate?
Genesis Energy, L.P. (GEL) reported $1.63B of revenue in fiscal 2025.
Is GEL profitable?
Genesis Energy, L.P. (GEL) reported -$8,210,000.00 of net income, with a net margin of -0.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.