NYSE:HE · New York Stock Exchange
+$0.01 today
Vol 1.21M · Avg 1.91M
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:HE · Revenue to Net Income
Key Ratios
Analysis
$3.1B of revenue converted into $129.6M of net income for the selected period. Gross margin is 7.3% and net margin is 4.2%, showing how much revenue survives after costs and taxes. EPS is $0.74, 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 | $3.1B -4.1% | $3.2B -2.1% | $3.3B -3.9% | $3.4B +20.0% | $2.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.9B -42.1% | $4.9B +85.2% | $2.7B -4.7% | $2.8B +28.5% | $2.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $235.3M +113.8% | -$1.7B -372.2% | $627.1M -0.3% | $628.7M -7.1% | $676.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 7.6% +60.6pp | -53.0% -72.1pp | 19.1% +0.7pp | 18.4% -5.4pp | 23.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 -100.0% | $4.0M | $0 -100.0% | $18.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $0 | $0 -100.0% | $352.1M +0.8% | $349.1M +20.0% | $290.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $260.0M -8.1% | $283.0M +0.2% | $282.3M +4.4% | $270.4M -3.0% | $278.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $539.4M +138.9% | -$1.4B -347.1% | $561.3M +1.4% | $553.6M -17.4% | $670.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.5% +60.5pp | -43.1% -60.1pp | 17.1% +0.9pp | 16.2% -7.3pp | 23.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $235.3M +113.8% | -$1.7B -720.7% | $275.0M -1.6% | $279.6M -27.6% | $386.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.6% +60.6pp | -53.0% -61.4pp | 8.4% +0.2pp | 8.2% -5.4pp | 13.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $36.9M +90.7% | $19.4M +112.7% | $9.1M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $112.5M -7.6% | $121.7M +1.2% | $120.3M +20.3% | $100.0M +9.7% | $91.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$68.4M +19.4% | -$84.8M +10.3% | -$94.6M -19.0% | -$79.5M -3.1% | -$77.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $166.9M +109.3% | -$1.8B -1093.1% | $180.4M -9.8% | $200.1M -35.2% | $309.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 5.4% +61.0pp | -55.6% -61.1pp | 5.5% -0.4pp | 5.8% -5.0pp | 10.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $40.6M +108.6% | -$471.0M -1463.8% | $34.5M -11.3% | $38.9M -38.0% | $62.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $126.3M +108.9% | -$1.4B -814.8% | $199.2M -17.4% | $241.1M -2.0% | $246.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.1% +48.3pp | -44.2% -50.3pp | 6.1% -1.0pp | 7.0% -1.6pp | 8.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +106.3% | -$11 -717.0% | $2 -17.3% | $2 -2.2% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +106.3% | -$11 -720.4% | $2 -17.7% | $2 -2.2% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $172.6M +35.9% | $126.9M +15.7% | $109.7M +0.3% | $109.4M +0.1% | $109.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $173.0M +36.3% | $126.9M +15.3% | $110.0M +0.2% | $109.8M +0.2% | $109.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Otter Tail Corporation
NASDAQ:OTTR
$3.84B
Avista Corporation
NYSE:AVA
$3.42B
MGE Energy, Inc.
NASDAQ:MGEE
$3.18B
Centuri Holdings, Inc.
NYSE:CTRI
$2.76B
Central Puerto S.A.
NYSE:CEPU
$2.20B
H2O America
NASDAQ:HTO
$2.18B
Companhia Paranaense de Energia
NYSE:ELPC
$2.15B
Northwest Natural Holding Company
NYSE:NWN
$2.09B
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
NYSE:EDN
$1.06B
Unitil Corporation
NYSE:UTL
$962.15M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HE generate?
Hawaiian Electric Industries, Inc. (HE) reported $3.09B of revenue in fiscal 2025.
Is HE profitable?
Hawaiian Electric Industries, Inc. (HE) reported $126.28M of net income, with a net margin of 4.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.