Zurn Elkay Water Solutions Corporation (ZWS)
NYSE: ZWS · Real-Time Price · USD
35.24
+0.81 (2.35%)
May 2, 2025, 12:16 PM EDT - Market open
ZWS Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,582 | 1,567 | 1,531 | 1,282 | 910.9 | 1,110 | Upgrade
|
| Revenue Growth (YoY) | 3.22% | 2.35% | 19.40% | 40.72% | -17.91% | 56.27% | Upgrade
|
| Cost of Revenue | 863.6 | 859.5 | 882.4 | 816.3 | 537.7 | 639.3 | Upgrade
|
| Gross Profit | 717.9 | 707 | 648.1 | 465.5 | 373.2 | 470.4 | Upgrade
|
| Selling, General & Admin | 371.5 | 366.6 | 350.8 | 254.4 | 219.9 | 302.8 | Upgrade
|
| Research & Development | 25.9 | 25.9 | 23.7 | 18.4 | 14 | - | Upgrade
|
| Operating Expenses | 456.5 | 451.6 | 433.2 | 306.8 | 257.4 | 328.8 | Upgrade
|
| Operating Income | 261.4 | 255.4 | 214.9 | 158.7 | 115.8 | 141.6 | Upgrade
|
| Interest Expense | -31.6 | -33.1 | -38.5 | -26.9 | -34.7 | -46.7 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | - | -0.2 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.1 | 0.8 | -0.9 | -1 | -0.4 | -3.2 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.6 | -2.6 | -1.1 | 2.1 | -4.2 | -2.1 | Upgrade
|
| EBT Excluding Unusual Items | 228.3 | 220.5 | 174.4 | 132.9 | 76.5 | 89.4 | Upgrade
|
| Merger & Restructuring Charges | -8.9 | -13.5 | -15.3 | -49.1 | -3.7 | -8.9 | Upgrade
|
| Other Unusual Items | 0.7 | - | -12.3 | - | -20.4 | - | Upgrade
|
| Pretax Income | 220.1 | 207 | 146.8 | 83.8 | 52.4 | 80.5 | Upgrade
|
| Income Tax Expense | 54.2 | 48.1 | 42.6 | 26.8 | 2.7 | 16.9 | Upgrade
|
| Earnings From Continuing Operations | 165.9 | 158.9 | 104.2 | 57 | 49.7 | 63.6 | Upgrade
|
| Earnings From Discontinued Operations | 3.6 | 1.3 | 8.5 | 4.7 | 71.2 | 83.2 | Upgrade
|
| Net Income to Company | 169.5 | 160.2 | 112.7 | 61.7 | 120.9 | 146.8 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -0.1 | Upgrade
|
| Net Income | 169.5 | 160.2 | 112.7 | 61.7 | 120.9 | 146.7 | Upgrade
|
| Net Income to Common | 169.5 | 160.2 | 112.7 | 61.7 | 120.9 | 146.7 | Upgrade
|
| Net Income Growth | 36.47% | 42.15% | 82.66% | -48.97% | -17.59% | -18.55% | Upgrade
|
| Shares Outstanding (Basic) | 171 | 172 | 174 | 152 | 121 | 121 | Upgrade
|
| Shares Outstanding (Diluted) | 174 | 175 | 177 | 154 | 125 | 123 | Upgrade
|
| Shares Change (YoY) | -1.58% | -1.47% | 15.22% | 22.96% | 1.32% | 8.07% | Upgrade
|
| EPS (Basic) | 0.99 | 0.93 | 0.65 | 0.41 | 1.00 | 1.21 | Upgrade
|
| EPS (Diluted) | 0.98 | 0.92 | 0.64 | 0.40 | 0.97 | 1.18 | Upgrade
|
| EPS Growth | 40.41% | 43.81% | 59.27% | -58.67% | -18.20% | -18.29% | Upgrade
|
| Free Cash Flow | 260.1 | 271.7 | 232.6 | 89.4 | 200.3 | 276 | Upgrade
|
| Free Cash Flow Per Share | 1.50 | 1.56 | 1.31 | 0.58 | 1.60 | 2.23 | Upgrade
|
| Dividend Per Share | 0.340 | 0.330 | 0.290 | 0.200 | 0.300 | 0.320 | Upgrade
|
| Dividend Growth | 13.33% | 13.79% | 45.00% | -33.33% | -6.25% | 300.00% | Upgrade
|
| Gross Margin | 45.39% | 45.13% | 42.35% | 36.32% | 40.97% | 42.39% | Upgrade
|
| Operating Margin | 16.53% | 16.30% | 14.04% | 12.38% | 12.71% | 12.76% | Upgrade
|
| Profit Margin | 10.72% | 10.23% | 7.36% | 4.81% | 13.27% | 13.22% | Upgrade
|
| Free Cash Flow Margin | 16.45% | 17.34% | 15.20% | 6.98% | 21.99% | 24.87% | Upgrade
|
| EBITDA | 350.8 | 343.7 | 302.8 | 213.2 | 183.4 | 230.3 | Upgrade
|
| EBITDA Margin | 22.18% | 21.94% | 19.78% | 16.63% | 20.13% | 20.75% | Upgrade
|
| D&A For EBITDA | 89.4 | 88.3 | 87.9 | 54.5 | 67.6 | 88.7 | Upgrade
|
| EBIT | 261.4 | 255.4 | 214.9 | 158.7 | 115.8 | 141.6 | Upgrade
|
| EBIT Margin | 16.53% | 16.30% | 14.04% | 12.38% | 12.71% | 12.76% | Upgrade
|
| Effective Tax Rate | 24.63% | 23.24% | 29.02% | 31.98% | 5.15% | 20.99% | Upgrade
|
| Advertising Expenses | - | 18.1 | 18.4 | 12.5 | 8.2 | - | Upgrade
|
Updated Apr 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.