Hilton Grand Vacations Inc.
NYSE:HGV · New York Stock Exchange
+$0.68 today
Vol 0.78M · Avg 0.97M
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:HGV · Revenue to Net Income
Key Ratios
Analysis
$5.2B of revenue converted into $199.0M of net income for the selected period. Gross margin is 56.4% and net margin is 3.8%, showing how much revenue survives after costs and taxes. EPS is $2.23, 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 | $5.0B +1.3% | $5.0B +25.2% | $4.0B +3.7% | $3.8B +64.2% | $2.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.2B +1.9% | $2.1B -21.9% | $2.7B +7.4% | $2.6B +73.0% | $1.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.9B +0.9% | $2.8B +130.7% | $1.2B -3.6% | $1.3B +49.1% | $855.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 56.7% -0.2pp | 56.9% +26.0pp | 30.9% -2.4pp | 33.2% -3.4pp | 36.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $2.1B +149.5% | $836.0M +330.9% | $194.0M -8.5% | $212.0M +40.4% | $151.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.3B +7.6% | $2.1B +292.3% | $545.0M -6.0% | $580.0M +62.5% | $357.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $273.0M +1.9% | $268.0M +25.8% | $213.0M -12.7% | $244.0M +93.7% | $126.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $759.0M +3.5% | $733.0M -12.7% | $840.0M -3.1% | $867.0M +73.4% | $500.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.0% +0.3pp | 14.7% -6.4pp | 21.1% -1.5pp | 22.6% +1.2pp | 21.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $561.0M -19.5% | $697.0M +1.9% | $684.0M -1.6% | $695.0M +39.6% | $498.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.1% -2.9pp | 14.0% -3.2pp | 17.2% -0.9pp | 18.1% -3.2pp | 21.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $311.0M -5.5% | $329.0M +84.8% | $178.0M +25.4% | $142.0M +35.2% | $105.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$386.0M +31.2% | -$561.0M -138.7% | -$235.0M -9.8% | -$214.0M +6.6% | -$229.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $175.0M +28.7% | $136.0M -69.7% | $449.0M -6.7% | $481.0M +78.8% | $269.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.5% +0.7pp | 2.7% -8.6pp | 11.3% -1.3pp | 12.5% +1.0pp | 11.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $76.0M +0.0% | $76.0M -44.1% | $136.0M +5.4% | $129.0M +38.7% | $93.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $81.0M +72.3% | $47.0M -85.0% | $313.0M -11.1% | $352.0M +100.0% | $176.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.6% +0.7pp | 0.9% -6.9pp | 7.9% -1.3pp | 9.2% +1.6pp | 7.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +95.7% | $0 -83.8% | $3 -4.7% | $3 +69.3% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +93.5% | $0 -83.6% | $3 -4.4% | $3 +68.4% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $89.9M -11.8% | $101.9M -7.5% | $110.2M -6.6% | $118.0M +18.3% | $99.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $91.5M -11.3% | $103.1M -7.6% | $111.6M -7.0% | $120.0M +18.7% | $101.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Garrett Motion Inc.
NASDAQ:GTX
$6.33B
Caesars Entertainment, Inc.
NASDAQ:CZR
$5.98B
Rush Enterprises, Inc.
NASDAQ:RUSHA
$5.38B
Travel + Leisure Co.
NYSE:TNL
$4.83B
Red Rock Resorts, Inc.
NASDAQ:RRR
$3.56B
Marriott Vacations Worldwide Corporation
NYSE:VAC
$3.32B
Patrick Industries, Inc.
NASDAQ:PATK
$2.88B
CarGurus, Inc.
NASDAQ:CARG
$2.87B
Shake Shack Inc.
NYSE:SHAK
$2.39B
Brightstar Lottery
NYSE:BRSL
$2.10B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HGV generate?
Hilton Grand Vacations Inc. (HGV) reported $5.05B of revenue in fiscal 2025.
Is HGV profitable?
Hilton Grand Vacations Inc. (HGV) reported $81.00M of net income, with a net margin of 1.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.