NYSE:HRTG · New York Stock Exchange
+$0.31 today
Vol 0.19M · Avg 0.46M
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:HRTG · Revenue to Net Income
Key Ratios
Analysis
$775.6M of revenue converted into $201.6M of net income for the selected period. Gross margin is 52.3% and net margin is 27.7%, showing how much revenue survives after costs and taxes. EPS is $6.52, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $847.3M +3.7% | $817.0M +11.1% | $735.5M +11.0% | $662.5M +4.9% | $631.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $313.2M -50.9% | $638.2M +7.5% | $593.7M -9.7% | $657.5M +14.7% | $573.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $534.1M +198.8% | $178.7M +26.1% | $141.8M +2738.6% | $5.0M -91.4% | $58.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 63.0% +41.2pp | 21.9% +2.6pp | 19.3% +18.5pp | 0.8% -8.5pp | 9.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $93.0M +9.2% | $85.1M +9.5% | $77.8M +10.5% | $70.4M +7.0% | $65.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $274.8M +186.1% | $96.1M +7.0% | $89.8M -47.6% | $171.2M +27.5% | $134.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $12.7M +33.0% | $9.6M +9.9% | $8.7M +3.9% | $8.4M -1.1% | $8.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $279.9M +171.3% | $103.2M +43.5% | $71.9M +148.3% | -$149.0M -149.9% | -$59.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 33.0% +20.4pp | 12.6% +2.9pp | 9.8% +32.3pp | -22.5% -13.1pp | -9.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $259.3M +213.6% | $82.7M +59.0% | $52.0M +131.3% | -$166.2M -118.5% | -$76.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 30.6% +20.5pp | 10.1% +3.0pp | 7.1% +32.2pp | -25.1% -13.0pp | -12.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $7.9M -27.9% | $10.9M -2.5% | $11.2M +27.3% | $8.8M +10.5% | $8.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $259.3M +213.6% | $82.7M +59.0% | $52.0M +131.3% | -$166.2M -118.5% | -$76.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 30.6% +20.5pp | 10.1% +3.0pp | 7.1% +32.2pp | -25.1% -13.0pp | -12.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $63.7M +201.2% | $21.1M +215.6% | $6.7M +156.7% | -$11.8M -803.4% | -$1.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $195.6M +217.8% | $61.5M +35.8% | $45.3M +129.4% | -$154.4M -106.6% | -$74.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 23.1% +15.6pp | 7.5% +1.4pp | 6.2% +29.5pp | -23.3% -11.5pp | -11.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $6 +214.9% | $2 +16.2% | $2 +129.5% | -$6 -117.8% | -$3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $6 +214.4% | $2 +16.2% | $2 +129.5% | -$6 -117.8% | -$3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $30.9M +1.0% | $30.6M +16.8% | $26.2M -0.6% | $26.3M -5.3% | $27.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $30.9M +1.0% | $30.7M +16.8% | $26.3M -0.3% | $26.3M -5.3% | $27.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
United Fire Group, Inc.
NASDAQ:UFCS
$1.38B
Amalgamated Financial Corp.
NASDAQ:AMAL
$1.38B
Univest Financial Corporation
NASDAQ:UVSP
$1.23B
Ategrity Specialty Holdings LLC
NYSE:ASIC
$1.22B
Universal Insurance Holdings, Inc.
NYSE:UVE
$1.20B
Safety Insurance Group, Inc.
NASDAQ:SAFT
$1.14B
Southside Bancshares, Inc.
NYSE:SBSI
$1.04B
Bowhead Specialty Holdings Inc.
NYSE:BOW
$1.03B
Donegal Group Inc.
NASDAQ:DGICA
$706.95M
American Coastal Insurance Corporation
NASDAQ:ACIC
$559.27M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HRTG generate?
Heritage Insurance Holdings, Inc. (HRTG) reported $847.33M of revenue in fiscal 2025.
Is HRTG profitable?
Heritage Insurance Holdings, Inc. (HRTG) reported $195.59M of net income, with a net margin of 23.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.