HEICO Corporation
NYSE:HEI · New York Stock Exchange
-$0.63 today
Vol 0.28M · Avg 0.69M
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:HEI · Revenue to Net Income
Key Ratios
Analysis
$4.9B of revenue converted into $789.6M of net income for the selected period. Gross margin is 40.0% and net margin is 16.0%, showing how much revenue survives after costs and taxes. EPS is $5.60, 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 | $4.5B +16.3% | $3.9B +30.0% | $3.0B +34.4% | $2.2B +18.4% | $1.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.7B +20.2% | $2.2B +30.6% | $1.7B +35.4% | $1.3B +18.7% | $1.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.8B +10.8% | $1.6B +29.1% | $1.2B +33.1% | $938.8M +17.9% | $796.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 39.8% -2.0pp | 41.8% -0.3pp | 42.1% -0.4pp | 42.5% -0.2pp | 42.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $111.3M +16.2% | $95.8M +25.9% | $76.1M +10.4% | $68.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $767.5M +15.0% | $667.4M +31.9% | $505.9M +35.0% | $374.8M +12.7% | $332.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $767.5M -1.4% | $778.7M +29.4% | $601.7M +33.4% | $450.9M +12.3% | $401.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $196.1M +12.9% | $173.7M +35.2% | $128.5M +34.8% | $95.3M +3.7% | $91.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +21.9% | $1.0B +32.2% | $756.8M +27.7% | $592.7M +21.9% | $486.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 27.2% +1.3pp | 25.9% +0.4pp | 25.5% -1.3pp | 26.8% +0.8pp | 26.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.0B +22.1% | $834.3M +28.8% | $647.6M +32.7% | $487.9M +23.6% | $394.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 22.7% +1.1pp | 21.6% -0.2pp | 21.8% -0.3pp | 22.1% +0.9pp | 21.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $129.9M -13.0% | $149.3M +104.6% | $73.0M +1042.9% | $6.4M -12.3% | $7.3M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$125.4M +20.0% | -$156.7M -69.8% | -$92.3M -3102.9% | $3.1M +139.3% | -$7.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $893.6M +31.9% | $677.6M +22.0% | $555.3M +13.1% | $491.0M +26.9% | $387.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 19.9% +2.4pp | 17.6% -1.1pp | 18.7% -3.5pp | 22.2% +1.5pp | 20.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $148.0M +24.9% | $118.5M +6.9% | $110.9M +10.5% | $100.4M +75.2% | $57.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $690.4M +34.3% | $514.1M +27.4% | $403.6M +14.8% | $351.7M +15.6% | $304.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.4% +2.1pp | 13.3% -0.3pp | 13.6% -2.3pp | 15.9% -0.4pp | 16.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $5 +34.0% | $4 +26.2% | $3 +13.5% | $3 +15.1% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $5 +33.5% | $4 +26.1% | $3 +14.1% | $3 +15.4% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $139.0M +0.4% | $138.5M +0.9% | $137.2M +0.9% | $136.0M +0.5% | $135.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $140.8M +0.4% | $140.2M +0.9% | $138.9M +0.6% | $138.0M +0.1% | $137.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
RTX Corporation
NYSE:RTX
$249.47B
Lockheed Martin Corporation
NYSE:LMT
$117.01B
Howmet Aerospace Inc.
NYSE:HWM
$110.99B
General Dynamics Corporation
NYSE:GD
$94.73B
Northrop Grumman Corporation
NYSE:NOC
$73.45B
L3Harris Technologies, Inc.
NYSE:LHX
$54.53B
Axon Enterprise, Inc.
NASDAQ:AXON
$33.54B
Curtiss-Wright Corporation
NYSE:CW
$28.62B
Huntington Ingalls Industries, Inc.
NYSE:HII
$11.10B
Kratos Defense & Security Solutions, Inc.
NASDAQ:KTOS
$9.97B
AeroVironment, Inc.
NASDAQ:AVAV
$8.35B
Hexcel Corporation
NYSE:HXL
$7.45B
Mercury Systems, Inc.
NASDAQ:MRCY
$6.80B
Eve Holding, Inc.
NYSE:EVEX
$859.02M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HEI generate?
HEICO Corporation (HEI) reported $4.49B of revenue in fiscal 2025.
Is HEI profitable?
HEICO Corporation (HEI) reported $690.38M of net income, with a net margin of 15.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.