Hess Midstream LP
NYSE:HESM · New York Stock Exchange
-$0.44 today
Vol 1.49M · Avg 1.99M
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:HESM · Revenue to Net Income
Key Ratios
Analysis
$1.6B of revenue converted into $368.9M of net income for the selected period. Gross margin is 69.4% and net margin is 22.6%, showing how much revenue survives after costs and taxes. EPS is $2.89, 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 +8.7% | $1.5B +10.8% | $1.3B +5.7% | $1.3B +5.8% | $1.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $584.7M +187.9% | $203.1M +5.5% | $192.5M +6.2% | $181.3M +9.5% | $165.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.0B -19.6% | $1.3B +11.7% | $1.2B +5.7% | $1.1B +5.2% | $1.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 63.9% -22.5pp | 86.4% +0.7pp | 85.7% -0.1pp | 85.8% -0.5pp | 86.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $28.5M +9.2% | $26.1M -0.4% | $26.2M +13.4% | $23.1M +1.8% | $22.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $28.5M -92.3% | $369.8M +9.8% | $336.7M +12.0% | $300.7M -3.3% | $311.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $214.1M +5.4% | $203.1M +5.5% | $192.5M +6.2% | $181.3M +9.5% | $165.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +9.0% | $1.1B +11.7% | $1.0B +4.0% | $977.8M +8.2% | $903.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 76.4% +0.2pp | 76.2% +0.6pp | 75.6% -1.2pp | 76.8% +1.8pp | 75.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.0B +9.7% | $919.0M +12.5% | $816.9M +3.2% | $791.2M +8.8% | $727.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 62.2% +0.6pp | 61.6% +0.9pp | 60.7% -1.5pp | 62.1% +1.7pp | 60.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $225.6M +11.6% | $202.2M +13.0% | $179.0M +19.9% | $149.3M +41.7% | $105.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$209.7M -11.4% | -$188.2M -9.9% | -$171.3M -19.0% | -$144.0M -51.9% | -$94.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $798.4M +9.3% | $730.8M +13.2% | $645.6M -0.2% | $647.2M +2.3% | $632.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 49.2% +0.3pp | 49.0% +1.0pp | 48.0% -2.9pp | 50.8% -1.7pp | 52.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $113.8M +58.5% | $71.8M +89.4% | $37.9M +42.5% | $26.6M +82.2% | $14.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $352.9M +58.2% | $223.1M +88.1% | $118.6M +41.4% | $83.9M +80.8% | $46.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 21.8% +6.8pp | 15.0% +6.1pp | 8.8% +2.2pp | 6.6% +2.7pp | 3.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +14.3% | $3 +19.0% | $2 +3.9% | $2 +12.2% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +14.9% | $2 +19.7% | $2 +3.5% | $2 +14.2% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $123.1M +38.3% | $89.0M +58.4% | $56.2M +36.1% | $41.3M +56.7% | $26.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $123.1M +38.3% | $89.0M +58.1% | $56.3M +36.0% | $41.4M +61.1% | $25.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Permian Resources Corporation
NYSE:PR
$13.14B
APA Corporation
NASDAQ:APA
$11.73B
Antero Midstream Corporation
NYSE:AM
$10.12B
Range Resources Corporation
NYSE:RRC
$8.61B
Sunoco LP
NYSE:SUN
$8.52B
Frontline Ltd.
NYSE:FRO
$8.47B
South Bow Corporation
NYSE:SOBO
$7.45B
National Fuel Gas Company
NYSE:NFG
$7.18B
NOV Inc.
NYSE:NOV
$6.90B
Weatherford International plc
NASDAQ:WFRD
$6.75B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HESM generate?
Hess Midstream LP (HESM) reported $1.62B of revenue in fiscal 2025.
Is HESM profitable?
Hess Midstream LP (HESM) reported $352.90M of net income, with a net margin of 21.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.