Zurn Elkay Water Solutions Corporation
IndustrialsNYSE:ZWS · New York Stock Exchange
+$0.26 today
Vol 0.43M · Avg 1.06M
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
$1.7B of revenue converted into $213.3M of net income for the selected period. Gross margin is 43.7% and net margin is 12.2%, showing how much revenue survives after costs and taxes. EPS is $1.25, 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 | $1.7B +8.3% | $1.6B +2.4% | $1.5B +19.4% | $1.3B +40.7% | $910.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $989.8M +15.2% | $859.5M -2.6% | $882.4M +8.1% | $816.3M +51.8% | $537.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $706.1M -0.1% | $707.0M +9.1% | $648.1M +39.2% | $465.5M +24.7% | $373.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 41.6% -3.5pp | 45.1% +2.8pp | 42.3% +6.0pp | 36.3% -4.7pp | 41.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $417.6M +7.1% | $389.8M +5.0% | $371.3M +20.2% | $309.0M +29.3% | $239.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $417.6M -9.7% | $462.4M +1.2% | $456.7M +27.4% | $358.4M +34.6% | $266.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $88.7M +0.5% | $88.3M +0.5% | $87.9M +61.3% | $54.5M -29.7% | $77.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $373.6M +13.8% | $328.4M +20.2% | $273.2M +65.4% | $165.2M +0.4% | $164.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 22.0% +1.1pp | 21.0% +3.1pp | 17.9% +5.0pp | 12.9% -5.2pp | 18.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $288.5M +17.9% | $244.6M +27.8% | $191.4M +78.7% | $107.1M +0.1% | $107.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.0% +1.4pp | 15.6% +3.1pp | 12.5% +4.2pp | 8.4% -3.4pp | 11.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.6M -13.6% | $33.1M -14.0% | $38.5M +43.1% | $26.9M -22.5% | $34.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$32.2M +14.4% | -$37.6M +15.7% | -$44.6M -91.4% | -$23.3M +57.3% | -$54.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $256.3M +23.8% | $207.0M +41.0% | $146.8M +75.2% | $83.8M +59.9% | $52.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.1% +1.9pp | 13.2% +3.6pp | 9.6% +3.1pp | 6.5% +0.8pp | 5.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $63.9M +32.8% | $48.1M +12.9% | $42.6M +59.0% | $26.8M +892.6% | $2.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $198.0M +23.6% | $160.2M +42.1% | $112.7M +82.7% | $61.7M -49.0% | $120.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 11.7% +1.4pp | 10.2% +2.9pp | 7.4% +2.6pp | 4.8% -8.5pp | 13.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +22.6% | $1 +43.1% | $1 +58.5% | $0 -59.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +21.7% | $1 +43.8% | $1 +60.0% | $0 -58.8% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $168.7M -1.8% | $171.7M -1.5% | $174.3M +15.0% | $151.6M +24.8% | $121.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $171.3M -1.9% | $174.7M -1.5% | $177.3M +15.2% | $153.8M +23.0% | $125.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
IES Holdings, Inc.
NASDAQ:IESC
$14.94B
Dycom Industries, Inc.
NYSE:DY
$14.08B
Valmont Industries, Inc.
NYSE:VMI
$10.62B
AAON, Inc.
NASDAQ:AAON
$10.42B
Oshkosh Corporation
NYSE:OSK
$8.42B
AGCO Corporation
NYSE:AGCO
$8.15B
Tetra Tech, Inc.
NASDAQ:TTEK
$7.38B
Federal Signal Corporation
NYSE:FSS
$6.66B
Parsons Corporation
NYSE:PSN
$6.07B
Primoris Services Corporation
NYSE:PRIM
$5.35B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ZWS generate?
Zurn Elkay Water Solutions Corporation (ZWS) reported $1.70B of revenue in fiscal 2025.
Is ZWS profitable?
Zurn Elkay Water Solutions Corporation (ZWS) reported $198.00M of net income, with a net margin of 11.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.