HA Sustainable Infrastructure Capital, Inc.
NYSE:HASI · New York Stock Exchange
+$0.47 today
Vol 1.90M · Avg 1.02M
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:HASI · Revenue to Net Income
Key Ratios
Analysis
$710.0M of revenue converted into $56.0M of net income for the selected period. Gross margin is 83.9% and net margin is -6.9%, showing how much revenue survives after costs and taxes. EPS is $0.35, 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 | $400.5M -36.6% | $631.5M +37.0% | $460.8M +70.0% | $271.0M -20.2% | $339.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.6M -99.4% | $242.4M +41.7% | $171.0M +48.0% | $115.6M -5.0% | $121.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $398.9M +2.5% | $389.1M +34.3% | $289.8M +86.4% | $155.5M -28.6% | $217.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 99.6% +38.0pp | 61.6% -1.3pp | 62.9% +5.5pp | 57.4% -6.8pp | 64.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $30.7M -6.8% | $32.9M +5.2% | $31.3M +4.5% | $29.9M +50.4% | $19.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $133.7M +16.0% | $115.3M +7.3% | $107.5M +1.2% | $106.2M +44.7% | $73.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $780.0K -22.2% | $1.0M -67.9% | $3.1M -21.7% | $4.0M +5.1% | $3.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $566.7M +106.2% | $274.8M +48.2% | $185.5M +248.1% | $53.3M -64.1% | $148.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 141.5% +98.0pp | 43.5% +3.3pp | 40.3% +20.6pp | 19.7% -24.0pp | 43.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $265.2M -3.1% | $273.8M +50.1% | $182.4M +270.0% | $49.3M -65.9% | $144.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 66.2% +22.9pp | 43.4% +3.8pp | 39.6% +21.4pp | 18.2% -24.4pp | 42.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $286.4M -1.2% | $289.8M +27.7% | $227.1M +48.8% | $152.6M +30.9% | $116.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $292.4M +20.6% | $242.4M +41.7% | $171.0M +48.0% | $115.6M -5.0% | $121.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $8.3M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $273.5M -0.1% | $273.8M +50.1% | $182.4M +270.0% | $49.3M -65.9% | $144.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 68.3% +24.9pp | 43.4% +3.8pp | 39.6% +21.4pp | 18.2% -24.4pp | 42.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $85.2M +21.4% | $70.2M +122.0% | $31.6M +328.4% | $7.4M -57.0% | $17.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $184.5M -7.7% | $200.0M +34.4% | $148.8M +258.6% | $41.5M -67.2% | $126.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 46.1% +14.4pp | 31.7% -0.6pp | 32.3% +17.0pp | 15.3% -22.0pp | 37.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -13.4% | $2 +18.6% | $1 +208.5% | $0 -70.1% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -13.0% | $2 +14.1% | $1 +215.6% | $0 -70.2% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $123.0M +6.4% | $115.5M +13.5% | $101.8M +16.4% | $87.5M +9.4% | $80.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $138.2M +5.9% | $130.5M +19.2% | $109.5M +20.8% | $90.6M +3.4% | $87.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Athene Holding Ltd.
ATH
$19.79B
Associated Banc-Corp
NYSE:ASB
$4.87B
CNO Financial Group, Inc.
NYSE:CNO
$4.80B
Fulton Financial Corporation
NASDAQ:FULT
$4.41B
Independent Bank Corp.
NASDAQ:INDB
$3.95B
Genworth Financial, Inc.
NYSE:GNW
$3.45B
Golub Capital BDC, Inc.
NASDAQ:GBDC
$3.23B
Hercules Capital, Inc.
NYSE:HTGC
$2.91B
Inter & Co, Inc.
NASDAQ:INTR
$2.46B
The Bancorp, Inc.
NASDAQ:TBBK
$2.32B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HASI generate?
HA Sustainable Infrastructure Capital, Inc. (HASI) reported $400.50M of revenue in fiscal 2025.
Is HASI profitable?
HA Sustainable Infrastructure Capital, Inc. (HASI) reported $184.55M of net income, with a net margin of 46.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.