Company Analysis

Zurn Elkay Water Solutions Corporation (ZWS)

NYSE: ZWS · General Industrial Machinery & Equipment · Milwaukee, WI · filing with the SEC since 2008
Grade6.6
◀ Past 5.2● Present 7.3▶ Future 6.9

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2020FY 2019FY 2019FY 2018
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Mar 31, 2020Dec 31, 2019Mar 31, 2019Mar 31, 2018
Report filedFeb 9, 2026Feb 10, 2025Feb 6, 2024Feb 14, 2023Feb 9, 2022Feb 16, 2021May 12, 2020·May 14, 2019May 14, 2018
Revenue1,695.91,566.51,530.51,281.8910.9746.1710.1r710.12,050.91,851.6
Cost of revenue931.1859.5882.4816.3537.7407.9387.5r·1,266.11,145.1r
Gross profit764.8707.0648.1465.5373.2338.2322.6r·784.8706.5r
Research and development······16.2·16.313.3r
Selling, general and administrative417.6389.8371.3309.0239.0206.1196.4r·433.1393.8r
Operating income278.9244.6191.4107.1107.0107.7104.1r·305.6266.4r
Interest expense28.633.138.526.934.745.956.6r·69.975.1r
Interest and investment income7.67.84.90.5······
Share of profit of equity-method investments······0.0·3.60.0
Other income (expense), net5.5-5.9-7.21.7-0.7-2.5-1.2r·-1.6r4.4r
Income before income taxes256.3207.0146.883.852.438.123.4·238.856.5
Income tax expense63.948.142.626.82.79.54.4r·53.4-19.5
Income from continuing operations192.4158.9104.257.049.728.619.0r·189.0206.6r
Income from discontinued operations5.61.38.54.771.2118.1161.1r·-154.7-130.6r
Net income including non-controlling interests····120.9·180.4·34.376.0
Net income to non-controlling interests······0.3·0.00.1
Net income198.0160.2112.761.7120.9146.7180.1·34.375.9
Preferred dividends····0.00.014.4·23.223.2
Net income to common shareholders····120.9146.7165.7·11.152.7
Earnings per share, basic1.170.930.650.411.001.211.48·0.110.51
Earnings per share, diluted1.150.920.640.400.971.191.45·0.280.62r
Weighted average shares, basic168,659171,686174,251151,581121,493120,764111,689·104,640103,889
Weighted average shares, diluted171,258174,659177,259153,837125,114123,452114,265r·123,329121,984r
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:Revenues
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperations
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Preferred dividends paid to preferred holders before common shareholdersus-gaap:PreferredStockDividendsIncomeStatementImpact
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton ZWS · research, not advice