NYSE:WTM · New York Stock Exchange
-$1.91 today
Vol 0.01M · Avg 0.02M
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:WTM · Revenue to Net Income
Key Ratios
Analysis
$2.6B of revenue converted into $1.0B of net income for the selected period. Gross margin is 59.6% and net margin is 42.5%, showing how much revenue survives after costs and taxes. EPS is $406.56, 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 | $2.7B +15.0% | $2.4B +8.7% | $2.2B +87.1% | $1.2B +88.5% | $614.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B -2.2% | $1.3B +26.0% | $1.0B +29.2% | $787.0M +35.4% | $581.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.5B +35.5% | $1.1B -6.7% | $1.1B +210.0% | $370.9M +1020.5% | $33.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 53.7% +8.1pp | 45.6% -7.5pp | 53.1% +21.0pp | 32.0% +26.6pp | 5.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $700.2M +42.9% | $490.1M +13.3% | $432.6M +18.8% | $364.1M +24.9% | $291.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $125.7M -83.4% | $756.3M +29.4% | $584.4M +12.3% | $520.3M +69.6% | $306.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.6M +140.6% | -$6.4M +64.0% | -$17.8M -514.0% | $4.3M -80.1% | $21.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.4B +279.9% | $371.1M -39.2% | $610.3M +682.3% | -$104.8M +54.7% | -$231.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 52.1% +36.3pp | 15.8% -12.4pp | 28.2% +37.2pp | -9.1% +28.6pp | -37.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.3B +319.5% | $316.7M -44.0% | $565.4M +478.4% | -$149.4M +45.4% | -$273.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 49.1% +35.6pp | 13.5% -12.6pp | 26.1% +39.0pp | -12.9% +31.6pp | -44.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $22.5M +42.4% | $15.8M | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $58.8M -3.3% | $60.8M -3.0% | $62.7M +55.6% | $40.3M +96.6% | $20.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.3B +319.5% | $316.7M -44.0% | $565.4M +478.4% | -$149.4M +45.4% | -$273.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 49.1% +35.6pp | 13.5% -12.6pp | 26.1% +39.0pp | -12.9% +31.6pp | -44.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $126.9M +289.3% | $32.6M +310.3% | -$15.5M -137.4% | $41.4M -6.8% | $44.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.1B +380.2% | $230.4M -54.8% | $509.2M -35.8% | $792.8M +387.9% | -$275.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 40.9% +31.1pp | 9.8% -13.7pp | 23.5% -45.0pp | 68.5% +113.3pp | -44.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $430 +379.1% | $90 -54.8% | $199 -28.3% | $277 +409.6% | -$89 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $430 +379.1% | $90 -54.8% | $199 -28.3% | $277 +409.6% | -$89 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $2.6M +0.9% | $2.5M +0.2% | $2.5M -10.6% | $2.8M -7.1% | $3.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $2.6M +0.9% | $2.5M +0.2% | $2.5M -10.6% | $2.8M -7.1% | $3.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Chubb Limited
NYSE:CB
$140.08B
The Progressive Corporation
NYSE:PGR
$135.69B
W. R. Berkley Corporation
NYSE:WRB
$26.84B
CNA Financial Corporation
NYSE:CNA
$13.84B
Kinsale Capital Group, Inc.
NYSE:KNSL
$8.18B
The Hanover Insurance Group, Inc.
NYSE:THG
$7.75B
Selective Insurance Group, Inc.
NASDAQ:SIGI
$6.00B
RLI Corp.
NYSE:RLI
$5.75B
Horace Mann Educators Corporation
NYSE:HMN
$2.17B
Kemper Corporation
NYSE:KMPR
$1.70B
ProAssurance Corporation
NYSE:PRA
$1.29B
Donegal Group Inc.
NASDAQ:DGICA
$706.95M
Global Indemnity Group, LLC
NASDAQ:GBLI
$358.55M
NI Holdings, Inc.
NASDAQ:NODK
$329.55M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WTM generate?
White Mountains Insurance Group, Ltd. (WTM) reported $2.71B of revenue in fiscal 2025.
Is WTM profitable?
White Mountains Insurance Group, Ltd. (WTM) reported $1.11B of net income, with a net margin of 40.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.