ZWS
Zurn Elkay Water Solutions Corporation
NYSE · Industrials · Industrial - Pollution & Treatment Controls · US
$47.66
+0.07%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.7B | 1.7B | 1.6B | 1.5B | 1.3B |
| Cost of Revenue | 959.8M | 989.8M | 859.5M | 882.4M | 816.3M |
| Gross Profit | 778.0M | 706.1M | 707.0M | 648.1M | 465.5M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 435.9M | 417.6M | 389.8M | 371.3M | 309.0M |
| General & Admin Expense | 209.7M | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 39.0M | — | 72.6M | 85.4M | 49.4M |
| Total Operating Expenses | 474.9M | 417.6M | 462.4M | 456.7M | 358.4M |
| Cost and Expenses | 1.4B | 1.4B | 1.3B | 1.3B | 1.2B |
| Operating Income (EBIT) | 303.1M | 288.5M | 244.6M | 191.4M | 107.1M |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 25.9M | 28.6M | 33.1M | 38.5M | 26.9M |
| Net Interest Income | (25.9M) | (28.6M) | (33.1M) | (38.5M) | (26.9M) |
| Other Non-Op Income/Expense | 56.2M | (32.2M) | (37.6M) | (44.6M) | (23.3M) |
| Non-Operating Income (excl Interest) | (6.9M) | 3.6M | 4.5M | 6.1M | (3.6M) |
| EBT (Pre-Tax Income) | 359.3M | 256.3M | 207.0M | 146.8M | 83.8M |
| Income Tax Expense | 86.6M | 63.9M | 48.1M | 42.6M | 26.8M |
| Bottom Line | |||||
| Net Income | 276.1M | 198.0M | 160.2M | 112.7M | 61.7M |
| Earnings from Cont. Ops | 272.7M | 192.4M | 158.9M | 104.2M | 57.0M |
| Earnings from Discont. Ops | 3.4M | 5.6M | 1.3M | 8.5M | 4.7M |
| Bottom Line Net Income | 275.7M | 192.4M | 160.2M | 112.7M | 61.7M |
| Per Share | |||||
| Basic EPS | $1.65 | $1.14 | $0.93 | $0.65 | $0.41 |
| Diluted EPS | $1.62 | $1.12 | $0.92 | $0.64 | $0.40 |
| Revenue Per Share | $10.38 | $10.06 | $9.12 | $8.78 | $8.46 |
| Shares | |||||
| Basic Shares Outstanding | 167.4M | 168.7M | 171.7M | 174.3M | 151.6M |
| Diluted Shares Outstanding | 169.2M | 171.3M | 174.7M | 177.3M | 153.8M |
| Profitability Metrics | |||||
| EBITDA | 353.9M | 373.6M | 328.4M | 273.2M | 165.2M |
| D&A | 43.9M | 88.7M | 88.3M | 87.9M | 54.5M |
| EBIT | 310.0M | 284.9M | 240.1M | 185.3M | 110.7M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026