NiSource Inc.
NYSE:NI · New York Stock Exchange
+$0.59 today
Vol 1.59M · Avg 4.13M
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:NI · Revenue to Net Income
Key Ratios
Analysis
$6.8B of revenue converted into $961.8M of net income for the selected period. Gross margin is 54.9% and net margin is 12.6%, showing how much revenue survives after costs and taxes. EPS is $2.01, 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 | $6.6B +21.8% | $5.5B -0.9% | $5.5B -5.9% | $5.9B +19.4% | $4.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.8B +4.0% | $2.6B -12.6% | $3.0B -15.9% | $3.6B +26.4% | $2.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.9B +38.6% | $2.8B +13.3% | $2.5B +10.1% | $2.3B +9.7% | $2.1B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 58.6% +7.1pp | 51.5% +6.5pp | 45.0% +6.5pp | 38.5% -3.4pp | 41.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.7B +12568.1% | $13.5M -43.8% | $24.0M +187.0% | -$27.6M +22.3% | -$35.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.1B +51.9% | $1.4B +14.4% | $1.2B +20.0% | $984.9M -5.7% | $1.0B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.2B +11.9% | $1.0B +14.9% | $908.2M +10.6% | $820.8M +9.7% | $748.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.0B +17.7% | $2.6B +15.6% | $2.2B +3.4% | $2.1B +19.5% | $1.8B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 45.5% -1.6pp | 47.1% +6.7pp | 40.4% +3.6pp | 36.7% +0.0pp | 36.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.8B +26.1% | $1.5B +12.4% | $1.3B +2.3% | $1.3B +25.7% | $1.0B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 27.6% +0.9pp | 26.7% +3.2pp | 23.5% +1.9pp | 21.6% +1.1pp | 20.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $10.2M -1.9% | $10.4M +15.6% | $9.0M +109.3% | $4.3M +7.5% | $4.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $639.0M +23.5% | $517.2M +5.6% | $489.6M +35.8% | $360.5M +5.7% | $341.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$618.9M -36.7% | -$452.7M +6.0% | -$481.6M -55.7% | -$309.4M -3.0% | -$300.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.2B +21.3% | $1.0B +23.2% | $813.9M -14.9% | $956.4M +35.4% | $706.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 18.3% -0.1pp | 18.4% +3.6pp | 14.8% -1.6pp | 16.3% +1.9pp | 14.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $203.8M +28.9% | $158.1M +13.3% | $139.5M -15.2% | $164.6M +39.7% | $117.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $929.5M +22.2% | $760.4M +6.5% | $714.3M -11.2% | $804.1M +37.5% | $584.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.0% +0.1pp | 13.9% +1.0pp | 13.0% -0.8pp | 13.7% +1.8pp | 11.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +20.2% | $2 +2.5% | $2 -13.6% | $2 +36.3% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +20.4% | $2 +9.5% | $1 -12.9% | $2 +33.9% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $472.9M +4.1% | $454.2M +9.2% | $416.1M +2.2% | $407.1M +3.4% | $393.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $474.5M +4.1% | $456.0M +1.8% | $447.9M +1.2% | $442.7M +6.1% | $417.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Fortis Inc.
NYSE:FTS
$28.97B
Atmos Energy Corporation
NYSE:ATO
$28.37B
Edison International
NYSE:EIX
$28.07B
Centrais Elétricas Brasileiras S.A. - Eletrobrás
EBR-B
$24.82B
CMS Energy Corporation
NYSE:CMS
$22.73B
AXIA Energia S.A.
EBR
$20.68B
Evergy, Inc.
NASDAQ:EVRG
$19.33B
Alliant Energy Corporation
NASDAQ:LNT
$18.88B
Korea Electric Power Corporation
NYSE:KEP
$16.38B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NI generate?
NiSource Inc. (NI) reported $6.64B of revenue in fiscal 2025.
Is NI profitable?
NiSource Inc. (NI) reported $929.50M of net income, with a net margin of 14.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.