Interactive Financial Charts Not Available

Zurn Elkay Water (ZWS) | Financial Analysis & Statements

Zurn Elkay Water Solutions Corporation | Mid-cap | Industrials

$35.21

-2.30%

Zurn Elkay Water vs Veralto Zurn Elkay Water vs Federal Signal Zurn Elkay Water vs PureCycle Zurn Elkay Water vs Ceco Environmental Zurn Elkay Water vs Energy Recovery Zurn Elkay Water vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 388.8M

Gross Profit 181.0M 46.55%

Operating Income 65.1M 16.74%

Net Income 43.6M 11.21%

EPS (Diluted) $0.26

Balance Sheet Metrics

Total Assets 2.6B

Total Liabilities 1.1B

Shareholders Equity 1.5B

Debt to Equity 0.68

Cash Flow Metrics

Operating Cash Flow 75.9M

Free Cash Flow 38.6M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Zurn Elkay Water Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	1.6B	1.5B	1.3B	910.9M	562.7M
Cost of Goods Sold i	859.5M	882.4M	816.3M	537.7M	309.4M
Gross Profit i	707.0M	648.1M	465.5M	373.2M	253.3M
Gross Margin % i	45.1%	42.3%	36.3%	41.0%	45.0%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	389.8M	371.3M	309.0M	239.0M	153.7M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	389.8M	371.3M	309.0M	239.0M	153.7M
Operating Income i	258.1M	218.1M	122.5M	110.7M	82.7M
Operating Margin % i	16.5%	14.3%	9.6%	12.2%	14.7%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	33.1M	38.5M	26.9M	34.7M	33.3M
Other Non-Operating Income	-18.0M	-32.8M	-11.8M	-23.6M	-3.9M
Pre-tax Income i	207.0M	146.8M	83.8M	52.4M	45.5M
Income Tax i	48.1M	42.6M	26.8M	2.7M	10.5M
Effective Tax Rate % i	23.2%	29.0%	32.0%	5.2%	23.1%
Net Income i	160.2M	112.7M	61.7M	120.9M	118.2M
Net Margin % i	10.2%	7.4%	4.8%	13.3%	21.0%
Key Metrics
EBITDA i	341.9M	300.8M	180.6M	188.7M	147.5M
EPS (Basic) i	$0.93	$0.65	$0.41	$1.00	$0.98
EPS (Diluted) i	$0.92	$0.64	$0.40	$0.97	$0.96
Basic Shares Outstanding i	171686000	174251000	151581000	121493000	120428000
Diluted Shares Outstanding i	171686000	174251000	151581000	121493000	120428000

Income Statement Trend

Zurn Elkay Water Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	198.0M	136.7M	124.8M	96.6M	573.4M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	202.2M	210.2M	219.7M	144.1M	334.7M
Inventory i	272.6M	277.6M	366.7M	184.5M	317.5M
Other Current Assets	29.7M	26.3M	28.0M	16.5M	35.3M
Total Current Assets i	722.1M	667.8M	757.5M	474.8M	1.3B
Non-Current Assets
Property, Plant & Equipment i	0	0	0	0	0
Goodwill i	2.5B	2.5B	2.6B	687.3M	3.2B
Intangible Assets i	891.6M	952.4M	1.0B	179.1M	514.2M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	76.6M	70.5M	136.0M	105.3M	147.9M
Total Non-Current Assets i	1.9B	2.0B	2.1B	602.9M	2.4B
Total Assets i	2.6B	2.7B	2.9B	1.1B	3.6B
Liabilities
Current Liabilities
Accounts Payable i	71.7M	56.4M	116.9M	105.1M	185.6M
Short-term Debt i	13.5M	11.5M	15.1M	11.7M	89.2M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	101.2M	95.5M	108.5M	73.2M	63.3M
Total Current Liabilities i	247.8M	220.9M	289.3M	240.4M	455.5M
Non-Current Liabilities
Long-term Debt i	538.1M	531.7M	564.4M	542.8M	1.4B
Deferred Tax Liabilities i	196.5M	210.0M	221.4M	3.1M	121.0M
Other Non-Current Liabilities	65.2M	65.0M	44.4M	41.7M	150.3M
Total Non-Current Liabilities i	813.9M	843.3M	959.7M	710.9M	1.9B
Total Liabilities i	1.1B	1.1B	1.2B	951.3M	2.3B
Equity
Common Stock i	1.7M	1.7M	1.8M	1.3M	1.2M
Retained Earnings i	-1.2B	-1.2B	-1.2B	-1.2B	85.9M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	1.6B	1.6B	1.6B	126.4M	1.3B
Key Metrics
Total Debt i	551.6M	543.2M	579.5M	554.5M	1.5B
Working Capital i	474.3M	446.9M	468.2M	234.4M	808.8M

Balance Sheet Composition

Zurn Elkay Water Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	160.2M	112.7M	61.7M	120.9M	118.2M
Depreciation & Amortization i	88.3M	87.9M	54.5M	77.5M	67.0M
Stock-Based Compensation i	37.9M	40.0M	25.0M	51.4M	36.6M
Working Capital Changes i	26.2M	16.8M	16.1M	-54.7M	2.9M
Operating Cash Flow i	310.9M	244.6M	162.6M	179.4M	217.9M
Investing Activities
Capital Expenditures i	1.6M	7.7M	1.3M	14.3M	7.8M
Acquisitions i	0	0	-44.8M	-17.1M	-102.0M
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	1.6M	16.7M	-34.0M	-2.8M	-94.2M
Financing Activities
Share Repurchases i	-150.2M	-125.1M	-24.7M	-900.0K	-59.3M
Dividends Paid i	-56.6M	-50.4M	-32.5M	-36.4M	-28.8M
Debt Issuance i	0	13.0M	102.0M	550.0M	6.0M
Debt Repayment i	-800.0K	-77.9M	-107.7M	-1.1B	-336.4M
Financing Cash Flow i	-216.2M	-243.5M	-63.6M	-381.1M	-427.9M
Free Cash Flow i	271.7M	232.6M	89.4M	200.3M	168.0M
Net Change in Cash i	96.3M	17.8M	65.0M	-204.5M	-304.2M

Cash Flow Trend

Zurn Elkay Water Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 47.31

Forward P/E 34.96

Price to Book 5.02

Price to Sales 4.86

PEG Ratio 4.26

Profitability Ratios

Profit Margin 10.78%

Operating Margin 17.73%

Return on Equity 10.81%

Return on Assets 6.30%

Financial Health

Current Ratio 2.71

Debt to Equity 35.56

Beta 0.86

Per Share Data

EPS (TTM) $0.99

Book Value per Share $9.33

Revenue per Share $9.50

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
zws	7.8B	47.31	5.02	10.81%	10.78%	35.56
Veralto	26.6B	29.93	10.02	41.22%	16.65%	107.55
Federal Signal	7.5B	33.00	5.71	18.77%	11.22%	23.48
PureCycle	2.5B	-7.77	24.71	-84.94%	0.00%	115.24
Ceco Environmental	1.8B	35.16	5.95	19.87%	8.00%	87.30
Energy Recovery	838.9M	37.55	4.57	11.95%	17.02%	5.70

Financial data is updated regularly. All figures are in the company's reporting currency.