Hilltop Holdings Inc.
NYSE:HTH · New York Stock Exchange
+$0.28 today
Vol 0.33M · Avg 0.32M
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:HTH · Revenue to Net Income
Key Ratios
Analysis
$1.6B of revenue converted into $161.3M of net income for the selected period. Gross margin is 79.4% and net margin is 10.1%, showing how much revenue survives after costs and taxes. EPS is $2.64, 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 +5.5% | $1.5B +2.5% | $1.5B +11.1% | $1.4B -27.0% | $1.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $350.7M -16.4% | $419.5M +7.6% | $389.9M +177.6% | $140.4M +187.9% | $48.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B +13.6% | $1.1B +0.7% | $1.1B -8.1% | $1.2B -32.8% | $1.8B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 78.4% +5.6pp | 72.8% -1.3pp | 74.1% -15.6pp | 89.6% -7.8pp | 97.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $812.2M +18.2% | $687.1M +1.3% | $678.3M -12.3% | $773.7M -23.2% | $1.0B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.1B +8.9% | $967.4M +0.3% | $964.6M -8.7% | $1.1B -18.8% | $1.3B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $15.7M -21.2% | $19.9M +1.6% | $19.6M -39.8% | $32.6M +32.5% | $24.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $236.8M +35.9% | $174.2M +3.2% | $168.7M -10.6% | $188.8M -64.3% | $528.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 14.6% +3.3pp | 11.3% +0.1pp | 11.2% -2.7pp | 14.0% -14.6pp | 28.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $221.1M +43.3% | $154.3M +3.4% | $149.1M -4.5% | $156.1M -69.0% | $504.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 13.6% +3.6pp | 10.0% +0.1pp | 9.9% -1.6pp | 11.5% -15.7pp | 27.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $784.0M -6.3% | $836.4M -0.2% | $838.4M +41.8% | $591.1M +11.5% | $530.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $343.3M -18.0% | $418.6M +12.7% | $371.5M +181.2% | $132.1M +23.5% | $107.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $221.1M +43.3% | $154.3M +3.4% | $149.1M -4.5% | $156.1M -69.0% | $504.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.6% +3.6pp | 10.0% +0.1pp | 9.9% -1.6pp | 11.5% -15.7pp | 27.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $49.0M +58.0% | $31.0M -0.3% | $31.1M -15.5% | $36.8M -68.8% | $118.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $165.6M +46.3% | $113.2M +3.3% | $109.6M -3.1% | $113.1M -69.8% | $374.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 10.2% +2.8pp | 7.3% +0.1pp | 7.3% -1.1pp | 8.4% -11.8pp | 20.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +51.7% | $2 +3.0% | $2 +5.0% | $2 -65.3% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +51.7% | $2 +3.0% | $2 +5.6% | $2 -65.3% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $62.7M -3.6% | $65.0M -0.0% | $65.0M -7.7% | $70.4M -12.7% | $80.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $62.7M -3.6% | $65.0M +0.0% | $65.0M -7.9% | $70.6M -13.0% | $81.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Pinnacle Financial Partners, Inc.
NYSE:PNFP
$7.39B
Trustmark Corporation
NASDAQ:TRMK
$2.63B
First Merchants Corporation
NASDAQ:FRME
$2.58B
Customers Bancorp, Inc.
NYSE:CUBI
$2.56B
First Bancorp
NASDAQ:FBNC
$2.51B
NBT Bancorp Inc.
NASDAQ:NBTB
$2.44B
First Busey Corporation
NASDAQ:BUSE
$2.38B
Enterprise Financial Services Corp
NASDAQ:EFSC
$2.29B
Banner Corporation
NASDAQ:BANR
$2.22B
Stock Yards Bancorp, Inc.
NASDAQ:SYBT
$2.17B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HTH generate?
Hilltop Holdings Inc. (HTH) reported $1.63B of revenue in fiscal 2025.
Is HTH profitable?
Hilltop Holdings Inc. (HTH) reported $165.59M of net income, with a net margin of 10.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.