Waterdrop Inc.
NYSE:WDH · New York Stock Exchange
-$0.07 today
Vol 0.43M · Avg 0.20M
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:WDH · Revenue to Net Income
Key Ratios
Analysis
$4.4B of revenue converted into $556.3M of net income for the selected period. Gross margin is 53.6% and net margin is 13.1%, showing how much revenue survives after costs and taxes. EPS is $7.32, 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 | $3.9B +39.6% | $2.8B +5.4% | $2.6B -6.1% | $2.8B -12.6% | $3.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.9B +43.8% | $1.3B -17.1% | $1.6B +18.7% | $1.3B -1.0% | $1.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.0B +35.8% | $1.5B +39.5% | $1.0B -28.7% | $1.5B -21.0% | $1.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 51.1% -1.4pp | 52.6% +12.9pp | 39.7% -12.6pp | 52.3% -5.6pp | 57.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $226.3M +4.5% | $216.5M -27.6% | $299.1M +2.7% | $291.3M -23.1% | $379.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.4B +31.0% | $1.1B +41.2% | $752.3M +8.0% | $696.3M -79.2% | $3.3B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.6B +26.5% | $1.3B +21.6% | $1.1B +6.5% | $987.6M -73.4% | $3.7B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $13.9M +2.6% | $13.6M +0.0% | $13.6M -41.0% | $23.0M +27.0% | $18.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $374.7M +95.4% | $191.7M +2714.3% | $6.8M -98.6% | $501.0M +127.2% | -$1.8B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 9.7% +2.8pp | 6.9% +6.7pp | 0.3% -17.6pp | 17.9% +75.4pp | -57.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $360.8M +102.5% | $178.2M +2742.1% | -$6.7M -101.4% | $478.0M +125.7% | -$1.9B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.3% +2.9pp | 6.4% +6.7pp | -0.3% -17.3pp | 17.1% +75.2pp | -58.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $132.0M -11.5% | $149.1M +9.6% | $136.0M +66.5% | $81.7M +67.9% | $48.7M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $167.9M -8.0% | $182.4M +6.7% | $171.0M +12.0% | $152.7M +125.3% | $67.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $528.6M +46.6% | $360.6M +119.6% | $164.2M -74.0% | $630.7M +135.1% | -$1.8B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.7% +0.7pp | 13.0% +6.8pp | 6.2% -16.3pp | 22.5% +78.5pp | -56.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$21.0M -316.5% | $9.7M +1649.0% | $555.0K -97.6% | $23.0M +110.4% | -$221.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $553.4M +50.6% | $367.5M +119.8% | $167.2M -72.5% | $607.7M +138.6% | -$1.6B | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.3% +1.0pp | 13.3% +6.9pp | 6.4% -15.3pp | 21.7% +70.8pp | -49.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $15 +1440.0% | $1 +150.0% | $0 -74.2% | $2 +138.8% | -$4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $15 +1370.0% | $1 +132.6% | $0 -71.3% | $2 +137.6% | -$4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $36.2M -90.2% | $367.5M -12.1% | $418.1M +6.9% | $391.0M -0.8% | $394.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $37.1M -90.0% | $372.0M -4.2% | $388.1M -3.5% | $402.2M +2.0% | $394.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Pathward Financial, Inc.
NASDAQ:CASH
$1.73B
Bank of the James Financial Group, Inc.
NASDAQ:BOTJ
$109.99M
United Bancorp, Inc.
NASDAQ:UBCP
$92.50M
Central Plains Bancshares, Inc. Common Stock
NASDAQ:CPBI
$78.39M
Oak Woods Acquisition Corporation
OAKU
$65.37M
Catalyst Bancorp, Inc.
NASDAQ:CLST
$65.32M
Bayview Acquisition Corp Class A Ordinary Shares
NASDAQ:BAYA
$65.13M
AmeriServ Financial, Inc.
NASDAQ:ASRV
$63.62M
Home Federal Bancorp, Inc. of Louisiana
NASDAQ:HFBL
$60.50M
Atlantic American Corporation
AAME
$36.10M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WDH generate?
Waterdrop Inc. (WDH) reported $3.87B of revenue in fiscal 2025.
Is WDH profitable?
Waterdrop Inc. (WDH) reported $553.44M of net income, with a net margin of 14.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.