Hilton Grand Vacations Inc.
Consumer CyclicalNYSE:HGV · New York Stock Exchange
-$0.36 today
Vol 1.15M · Avg 0.92M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
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
$6.28B
Caesars Entertainment, Inc.
NASDAQ:CZR
$6.01B
Rush Enterprises, Inc.
NASDAQ:RUSHA
$5.44B
Travel + Leisure Co.
NYSE:TNL
$4.63B
Red Rock Resorts, Inc.
NASDAQ:RRR
$3.71B
Marriott Vacations Worldwide Corporation
NYSE:VAC
$3.21B
Patrick Industries, Inc.
NASDAQ:PATK
$2.85B
CarGurus, Inc.
NASDAQ:CARG
$2.62B
Shake Shack Inc.
NYSE:SHAK
$2.35B
Brightstar Lottery
NYSE:BRSL
$2.20B
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.