Hagerty, Inc.
NYSE:HGTY · New York Stock Exchange
-$0.03 today
Vol 0.12M · Avg 0.17M
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:HGTY · Revenue to Net Income
Key Ratios
Analysis
$1.4B of revenue converted into $36.2M of net income for the selected period. Gross margin is 77.6% and net margin is 2.4%, showing how much revenue survives after costs and taxes. EPS is $0.21, 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 | $1.5B +22.2% | $1.2B +17.8% | $1.0B +22.0% | $829.5M +43.9% | $576.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $285.4M -4.4% | $298.6M +35.3% | $220.7M -40.9% | $373.6M +42.0% | $263.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.2B +31.1% | $892.9M +12.9% | $791.1M +73.5% | $455.9M +45.4% | $313.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 80.4% +5.5pp | 74.9% -3.3pp | 78.2% +23.2pp | 55.0% +0.6pp | 54.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $616.3M +24.6% | $494.5M +7.8% | $458.7M +6.8% | $429.4M +24.8% | $343.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.0B +29.1% | $799.2M +7.1% | $746.3M +67.8% | $444.8M +20.9% | $368.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $37.5M -3.5% | $38.9M -15.1% | $45.8M +35.2% | $33.9M +53.0% | $22.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $176.7M +33.3% | $132.6M +46.4% | $90.6M +101.4% | $45.0M +238.6% | -$32.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.1% +1.0pp | 11.1% +2.2pp | 9.0% +3.5pp | 5.4% +11.1pp | -5.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $139.2M +48.6% | $93.7M +109.2% | $44.8M +303.5% | $11.1M +120.3% | -$54.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.6% +1.7pp | 7.9% +3.4pp | 4.4% +3.1pp | 1.3% +10.8pp | -9.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $39.2M | $0 -100.0% | $26.9M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $8.7M | $0 -100.0% | $4.1M | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $139.2M +48.6% | $93.7M +109.2% | $44.8M +303.5% | $11.1M +120.3% | -$54.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.6% +1.7pp | 7.9% +3.4pp | 4.4% +3.1pp | 1.3% +10.8pp | -9.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$10.0M -165.3% | $15.4M -7.3% | $16.6M +136.5% | $7.0M +3.9% | $6.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $49.0M +188.1% | $17.0M -15.9% | $20.2M -36.9% | $32.1M +169.2% | -$46.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 3.4% +1.9pp | 1.4% -0.6pp | 2.0% -1.9pp | 3.9% +11.9pp | -8.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +340.0% | $0 -47.4% | $0 -51.3% | $0 +169.6% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +270.0% | $0 +7.1% | $0 +231.0% | -$0 +87.3% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $94.4M +7.9% | $87.5M +4.0% | $84.2M +1.8% | $82.7M +0.5% | $82.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $347.0M +292.0% | $88.5M -74.0% | $340.3M +1.2% | $336.1M +308.3% | $82.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Mercury General Corporation
NYSE:MCY
$5.54B
Selective Insurance Group, Inc.
NASDAQ:SIGI
$5.51B
CNO Financial Group, Inc.
NYSE:CNO
$4.76B
TFS Financial Corporation
NASDAQ:TFSL
$4.59B
Texas Capital Bancshares, Inc.
NASDAQ:TCBI
$4.36B
PJT Partners Inc.
NYSE:PJT
$3.98B
F&G Annuities & Life, Inc.
NYSE:FG
$3.58B
Aspen Insurance Holdings Limited
AHL
$3.44B
Assured Guaranty Ltd.
NYSE:AGO
$3.40B
CorVel Corporation
NASDAQ:CRVL
$2.89B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HGTY generate?
Hagerty, Inc. (HGTY) reported $1.46B of revenue in fiscal 2025.
Is HGTY profitable?
Hagerty, Inc. (HGTY) reported $49.02M of net income, with a net margin of 3.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.