Energy Recovery, Inc.
IndustrialsNASDAQ:ERII · NASDAQ Global Select
+$0.14 today
Vol 0.72M · Avg 1.03M
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
$136.3M of revenue converted into $20.6M of net income for the selected period. Gross margin is 60.0% and net margin is -16.6%, showing how much revenue survives after costs and taxes. EPS is $0.38, 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 | $134.7M -7.1% | $144.9M +12.9% | $128.3M +2.2% | $125.6M +20.9% | $103.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $46.9M -2.3% | $48.0M +16.3% | $41.3M +7.9% | $38.2M +17.0% | $32.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $87.8M -9.4% | $96.9M +11.3% | $87.1M -0.3% | $87.4M +22.6% | $71.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 65.2% -1.7pp | 66.9% -1.0pp | 67.8% -1.7pp | 69.6% +1.0pp | 68.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $6.3M -60.9% | $16.2M -4.5% | $17.0M -5.1% | $17.9M -10.8% | $20.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $19.4M -66.9% | $58.5M +14.6% | $51.0M +14.4% | $44.6M +19.5% | $37.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $63.2M -18.1% | $77.2M +13.5% | $68.0M +8.8% | $62.5M +8.9% | $57.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.8M -35.4% | $5.8M +1.3% | $5.7M -8.8% | $6.3M +6.1% | $5.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $31.4M +11.9% | $28.0M -1.5% | $28.5M -12.1% | $32.4M +62.3% | $19.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 23.3% +3.9pp | 19.3% -2.8pp | 22.2% -3.6pp | 25.8% +6.6pp | 19.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $24.6M +24.5% | $19.7M +3.5% | $19.1M -23.3% | $24.8M +79.5% | $13.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.2% +4.6pp | 13.6% -1.2pp | 14.8% -4.9pp | 19.8% +6.5pp | 13.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.6M -41.9% | $6.2M +65.5% | $3.8M +313.7% | $908.0K +345.1% | $204.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $3.0M -49.4% | $6.0M +64.5% | $3.7M +194.3% | $1.2M +617.9% | $173.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $27.6M +7.2% | $25.7M +13.3% | $22.7M -12.9% | $26.1M +86.2% | $14.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.5% +2.7pp | 17.8% +0.1pp | 17.7% -3.1pp | 20.8% +7.3pp | 13.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.6M +72.6% | $2.7M +123.6% | $1.2M -40.6% | $2.0M +863.0% | -$265.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $23.0M -0.4% | $23.1M +7.2% | $21.5M -10.6% | $24.0M +68.5% | $14.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 17.0% +1.1pp | 15.9% -0.9pp | 16.8% -2.4pp | 19.1% +5.4pp | 13.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +7.5% | $0 +5.3% | $0 -11.6% | $0 +72.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +5.0% | $0 +8.1% | $0 -11.9% | $0 +75.0% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $53.8M -6.0% | $57.2M +1.4% | $56.4M +0.4% | $56.2M -1.4% | $57.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $54.2M -6.3% | $57.8M +0.1% | $57.7M +0.2% | $57.6M -1.8% | $58.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Thermon Group Holdings, Inc.
THR
$2.01B
Preformed Line Products Company
NASDAQ:PLPC
$1.84B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.62B
SFL Corporation Ltd.
NYSE:SFL
$1.53B
Willis Lease Finance Corporation
NASDAQ:WLFC
$1.52B
Marten Transport, Ltd.
NASDAQ:MRTN
$1.48B
Global Ship Lease, Inc.
NYSE:GSL
$1.44B
Aebi Schmidt Holding AG
NASDAQ:AEBI
$956.43M
Montrose Environmental Group, Inc.
MEG
$565.70M
Wheels Up Experience Inc.
NYSE:UP
$298.53M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ERII generate?
Energy Recovery, Inc. (ERII) reported $134.70M of revenue in fiscal 2025.
Is ERII profitable?
Energy Recovery, Inc. (ERII) reported $22.96M of net income, with a net margin of 17.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.