Navigator Holdings Ltd.
EnergyNYSE:NVGS · New York Stock Exchange
+$0.39 today
Vol 0.15M · Avg 0.48M
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
$576.2M of revenue converted into $108.5M of net income for the selected period. Gross margin is 35.4% and net margin is 18.9%, showing how much revenue survives after costs and taxes. EPS is $1.63, 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 | $587.0M +3.6% | $566.7M +2.9% | $550.7M +16.2% | $473.8M +16.6% | $406.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $410.4M +66.0% | $247.2M -35.0% | $380.2M -1.2% | $384.9M +23.1% | $312.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $176.6M -44.7% | $319.5M +87.4% | $170.5M +91.8% | $88.9M -5.4% | $93.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.1% -26.3pp | 56.4% +25.4pp | 31.0% +12.2pp | 18.8% -4.3pp | 23.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $36.4M -0.6% | $36.6M +17.2% | $31.2M +13.8% | $27.4M -5.0% | $28.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $36.4M -79.4% | $176.3M +429.8% | $33.3M +17.8% | $28.3M -70.8% | $96.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $134.5M +1.3% | $132.7M +2.7% | $129.2M +2.4% | $126.2M +42.6% | $88.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $308.6M +14.1% | $270.4M +2.2% | $264.7M +26.5% | $209.3M +135.7% | $88.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 52.6% +4.9pp | 47.7% -0.3pp | 48.1% +3.9pp | 44.2% +22.3pp | 21.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $140.2M -2.1% | $143.2M +4.3% | $137.2M +126.2% | $60.7M +2155.6% | -$3.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.9% -1.4pp | 25.3% +0.3pp | 24.9% +12.1pp | 12.8% +13.5pp | -0.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $5.8M -6.8% | $6.2M +9.4% | $5.7M +427.4% | $1.1M +258.3% | $302.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $55.8M -0.6% | $56.1M -13.5% | $64.9M +35.2% | $48.0M +24.1% | $38.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$21.9M +51.1% | -$44.7M +2.9% | -$46.0M -28001.2% | $165.0K +100.7% | -$24.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $118.4M +20.2% | $98.5M +8.0% | $91.2M +49.9% | $60.8M +323.2% | -$27.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.2% +2.8pp | 17.4% +0.8pp | 16.6% +3.7pp | 12.8% +19.5pp | -6.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $12.5M +186.1% | $4.4M +0.9% | $4.3M -27.3% | $5.9M +202.1% | $2.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $100.1M +17.0% | $85.6M +4.0% | $82.3M +53.8% | $53.5M +272.7% | -$31.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 17.1% +2.0pp | 15.1% +0.2pp | 14.9% +3.6pp | 11.3% +18.9pp | -7.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +24.2% | $1 +8.1% | $1 +60.9% | $1 +219.0% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +23.5% | $1 +8.2% | $1 +59.4% | $1 +219.0% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $67.3M -6.4% | $71.9M -3.0% | $74.1M -4.1% | $77.2M +19.4% | $64.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $68.0M -5.3% | $71.8M -3.7% | $74.6M -3.8% | $77.6M +19.9% | $64.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
National Energy Services Reunited Corp.
NASDAQ:NESR
$2.67B
Dorian LPG Ltd.
NYSE:LPG
$1.93B
ProPetro Holding Corp.
NYSE:PUMP
$1.90B
Vermilion Energy Inc.
NYSE:VET
$1.71B
FLEX LNG Ltd.
NYSE:FLNG
$1.69B
Global Partners LP
NYSE:GLP
$1.60B
RPC, Inc.
NYSE:RES
$1.59B
Bristow Group Inc.
NYSE:VTOL
$1.30B
Dorchester Minerals, L.P.
NASDAQ:DMLP
$1.29B
Teekay Corporation
NYSE:TK
$1.07B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NVGS generate?
Navigator Holdings Ltd. (NVGS) reported $586.96M of revenue in fiscal 2025.
Is NVGS profitable?
Navigator Holdings Ltd. (NVGS) reported $100.12M of net income, with a net margin of 17.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.