Revenue volatility remains a primary concern, evidenced by an 11.1% year-over-year decline in 2026Q1 as project-based services obscured the performance of core utility operations.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 128.33M | 132.07M | 133.97M | 180.21M | 94.1M | 66.86M | 72.63M | 68.79M | 65.72M | 62.31M | 57.88M | 57.12M | 65.56M | 63.82M | 65.45M | 55.15M | 50.71M | 58.02M | 65.68M | 49.15M | 38.23M | 26.19M | 23.28M | 19.05M | 11.91M | 11.03M | 9.58M | 8.25M | 7.9M | 7.4M | 6.4M |
| Revenue Growth % | 0.26% | -1.41% | -25.66% | 91.5% | 40.74% | -7.94% | 5.57% | 4.68% | 5.48% | 7.66% | 1.33% | -12.88% | 2.72% | -2.49% | 18.67% | 8.77% | -12.6% | -11.66% | 33.63% | 28.57% | 45.98% | 12.48% | 22.19% | 59.98% | 8.01% | 15.14% | 16.08% | 4.43% | 6.76% | 15.63% | 8.47% |
| Cost of Revenue | 81.47M | 84.51M | 88.34M | 118.28M | 63.75M | 43.36M | 45.86M | 40.52M | 38.98M | 36.87M | 33.62M | 34.19M | 42.44M | 40.32M | 43.46M | 36.13M | 34.1M | 35.02M | 47.05M | 30.47M | 22.62M | 15.83M | 13.67M | 10.68M | 6.88M | 6.11M | 5.42M | 4.62M | 3.1M | 4.1M | 3.5M |
| Gross Profit | 46.86M | 47.57M | 45.62M | 61.93M | 30.36M | 23.51M | 26.77M | 28.27M | 26.74M | 25.43M | 24.25M | 22.93M | 23.12M | 23.51M | 21.99M | 19.02M | 16.61M | 23M | 18.63M | 18.68M | 15.61M | 10.35M | 9.61M | 8.38M | 5.03M | 4.92M | 4.15M | 3.63M | 4.8M | 3.3M | 2.9M |
| Gross Margin % | 36.51% | 36.01% | 34.06% | 34.36% | 32.26% | 35.16% | 36.86% | 41.1% | 40.69% | 40.82% | 41.9% | 40.14% | 35.26% | 36.83% | 33.6% | 34.49% | 32.76% | 39.64% | 28.37% | 38.01% | 40.84% | 39.54% | 41.28% | 43.97% | 42.22% | 44.6% | 43.37% | 43.95% | 60.76% | 44.59% | 45.31% |
| Gross Profit Growth % | - | 4.26% | -26.33% | 104.01% | 29.13% | -12.18% | -5.33% | 5.73% | 5.14% | 4.88% | 5.78% | -0.82% | -1.66% | 6.88% | 15.62% | 14.52% | -27.78% | 23.43% | -0.27% | 19.66% | 50.79% | 7.75% | 14.7% | 66.61% | 2.25% | 18.4% | 14.57% | -24.47% | 45.45% | 13.79% | 11.54% |
| Operating Expenses | 29.71M | 29.3M | 27.34M | 24.76M | 21.08M | 21.5M | 18.42M | 16.56M | 18.77M | 21.72M | 22.11M | 14.87M | 17.01M | 15.84M | 15.06M | 13.65M | 11.33M | 10.1M | 8.79M | 9.48M | 8.43M | 6.12M | 4.55M | 3.78M | 2.64M | 2.82M | 2.42M | 1.79M | 1.44M | 3.84M | 3.7M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 24.89M | 25.88M | 24.98M | 43.74M | 15.47M | 8.93M | 15.75M | 18.92M | 15.01M | 9.57M | 9.38M | 14.12M | 11.99M | 13.13M | 14.66M | 11.37M | 11.56M | 19.29M | 16.43M | 3.28M | 11.96M | 6.4M | 7.14M | 5.74M | 4.09M | 1.01M | 819.66K | 554.77K | 957K | 644.28K | 600K |
| EBITDA Margin % | 19.4% | 19.6% | 18.64% | 24.27% | 16.44% | 13.36% | 21.69% | 27.5% | 22.84% | 15.35% | 16.21% | 24.71% | 18.28% | 20.58% | 22.39% | 20.61% | 22.8% | 33.25% | 25.01% | 6.68% | 31.28% | 24.42% | 30.68% | 30.11% | 34.36% | 9.17% | 8.56% | 6.72% | 12.11% | 8.71% | 9.38% |
| EBITDA Growth % | 11.72% | 3.62% | -42.9% | 182.73% | 73.22% | -43.3% | -16.74% | 26.06% | 56.91% | 1.99% | -33.55% | 17.78% | -8.74% | -10.39% | 28.92% | -1.66% | -40.08% | 17.45% | 400.21% | -72.54% | 87% | -10.46% | 24.49% | 40.2% | 304.78% | 23.35% | 47.75% | -42.03% | 48.54% | 7.38% | 20% |
| Depreciation & Amortization | 7.74M | 7.62M | 6.69M | 6.58M | 6.19M | 6.92M | 7.41M | 7.2M | 7.03M | 7.29M | 7.24M | 5.68M | 5.52M | 5.47M | 7.73M | 6M | 6.28M | 6.4M | 6.58M | -5.92M | 4.78M | 2.16M | 2.08M | 1.7M | 1.46M | -1.31M | -1.14M | -818.65K | -700K | -700K | -700K |
| D&A / Revenue % | 6.03% | 5.77% | 5% | 3.65% | 6.57% | 10.35% | 10.2% | 10.47% | 10.7% | 11.7% | 12.51% | 9.95% | 8.43% | 8.57% | 11.81% | 10.88% | 12.38% | 11.02% | 10.02% | -12.05% | 12.5% | 8.23% | 8.93% | 8.92% | 12.29% | -11.85% | -11.87% | -9.92% | -8.86% | -9.46% | -10.94% |
| Operating Income (EBIT) | 17.15M | 18.26M | 18.28M | 37.17M | 9.28M | 2.01M | 8.35M | 11.72M | 7.98M | 2.28M | 2.14M | 8.44M | 6.46M | 7.66M | 6.93M | 5.37M | 5.28M | 12.9M | 9.84M | 9.21M | 7.18M | 4.24M | 5.06M | 4.04M | 2.63M | 2.32M | 1.96M | 1.37M | 1.66M | 1.34M | 1.3M |
| Operating Margin % | 13.36% | 13.83% | 13.65% | 20.62% | 9.87% | 3.01% | 11.49% | 17.03% | 12.14% | 3.65% | 3.69% | 14.77% | 9.86% | 12% | 10.59% | 9.74% | 10.41% | 22.23% | 14.99% | 18.73% | 18.79% | 16.19% | 21.75% | 21.19% | 22.07% | 21.02% | 20.42% | 16.65% | 20.97% | 18.17% | 20.31% |
| Operating Income Growth % | - | -0.12% | -50.8% | 300.3% | 361.71% | -75.91% | -28.76% | 46.92% | 250.44% | 6.47% | -74.66% | 30.56% | -15.67% | 10.59% | 29.01% | 1.7% | -59.06% | 31.01% | 6.94% | 28.19% | 69.42% | -16.27% | 25.37% | 53.64% | 13.41% | 18.49% | 42.42% | -17.11% | 23.26% | 3.41% | 8.33% |
| Interest Expense | 5.63K | 4.42K | 101.85K | 145.28K | 46.55K | 10.25K | 9.67K | 1.33K | 8.43K | 6.81K | 104.05K | 269.09K | 488.77K | 484.06K | 876.97K | 1.14M | 1.58M | 1.7M | 1.76M | 1.86M | 1.89M | 885.63K | 682.74K | 1.16M | 103.99K | 114.52K | 0 | 0 | 300K | 0 | 100K |
| Interest Coverage | - | 4131.78x | 204.03x | 262.53x | 210.20x | 355.66x | 976.33x | 9388.97x | 1272.65x | 559.52x | 18.09x | 30.45x | 14.22x | 17.88x | 11.97x | 6.74x | 5.07x | 7.60x | 5.61x | 4.96x | 4.99x | 4.79x | 7.42x | 3.47x | 25.28x | 22.17x | - | - | 5.52x | - | 13.00x |
| Interest / Revenue % | 0% | 0% | 0.08% | 0.08% | 0.05% | 0.02% | 0.01% | 0% | 0.01% | 0.01% | 0.18% | 0.47% | 0.75% | 0.76% | 1.34% | 2.07% | 3.13% | 2.93% | 2.67% | 3.78% | 4.93% | 3.38% | 2.93% | 6.11% | 0.87% | 1.04% | 0% | 0% | 3.8% | 0% | 1.56% |
| Non-Operating Income | 3.12M | 1000K | 1000K | 828.31K | 452.11K | 1000K | 1000K | 786.55K | 1000K | 1000K | 103.57K | -510K | 303.48K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 182.75K | -52.2K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | 20.26M | 21.39M | 20.68M | 38M | 9.74M | 3.63M | 9.43M | 12.5M | 10.72M | 4.84M | 2.24M | 7.93M | 6.76M | 9.15M | 9.62M | 6.11T | 6.29T | 6.1B | 7.21B | 11.39B | 6.2B | 5.48M | 6.28M | 4.22M | 2.58B | 2.74M | 2.37M | 2.23M | 1.9M | 0 | 0 |
| Pretax Margin % | 15.79% | 16.19% | 15.44% | 21.08% | 10.35% | 5.44% | 12.98% | 18.18% | 16.31% | 7.77% | 3.87% | 13.88% | 10.32% | 14.33% | 14.7% | 11083808.01% | 12408212.23% | 10511.24% | 10977.21% | 23169.25% | 16211.12% | 20.94% | 26.97% | 22.15% | 21630.18% | 24.81% | 24.77% | 27.06% | 24.05% | 0% | 0% |
| Income Tax | 2.16M | 2.16M | 2.22M | 6.75M | 396.74K | -447.98K | 86.72K | 66.62K | -157.29K | -888.98K | -536.06K | 449.15K | -4.32M | 2.38M | 3.92M | 95.85K | 223.97K | -622.46K | -6.29M | 5.85M | 1.31M | -2.15K | 30.15K | 23.74K | -295.76K | 859.96K | 1.82M | 1.64M | 1.4M | 1.5M | 1.6M |
| Effective Tax Rate % | 10.65% | 10.12% | 10.73% | 17.77% | 4.07% | -12.33% | 0.92% | 0.53% | -1.47% | -18.35% | -23.92% | 5.67% | -63.93% | 26.04% | 40.76% | 0% | 0% | -0.01% | -0.09% | 0.05% | 0.02% | -0.04% | 0.48% | 0.56% | -0.01% | 31.43% | 76.89% | 73.34% | 73.68% | - | - |
| Net Income | 17.32M | 18.34M | 28.24M | 29.59M | 5.86M | 875.58K | 3.71M | 12.18M | 11.29M | 6.14M | 3.96M | 7.52M | 6.27M | 8.59M | 9.32M | 6.11M | 6.29M | 6.1M | 7.21M | 11.39M | 7.52M | 5.51M | 6.2M | 4.18M | 2.58M | 2.76M | 2.4M | 1.57M | 1.66M | 1.2M | 1.1M |
| Net Margin % | 13.5% | 13.88% | 21.08% | 16.42% | 6.22% | 1.31% | 5.11% | 17.7% | 17.18% | 9.86% | 6.84% | 13.16% | 9.56% | 13.47% | 14.23% | 11.08% | 12.41% | 10.51% | 10.98% | 23.17% | 19.67% | 21.06% | 26.62% | 21.92% | 21.63% | 25.07% | 25.11% | 19.03% | 20.97% | 16.22% | 17.19% |
| Net Income Growth % | -34.76% | -35.06% | -4.56% | 405.19% | 568.85% | -76.41% | -69.52% | 7.82% | 83.81% | 55.13% | -47.32% | 20% | -27.1% | -7.74% | 52.38% | -2.84% | 3.17% | -15.41% | -36.69% | 51.41% | 36.39% | -11.02% | 48.37% | 62.13% | -6.81% | 14.96% | 53.2% | -5.27% | 38.08% | 9.09% | 22.22% |
| EPS (Diluted) | 1.09 | 1.14 | 1.77 | 1.86 | 0.38 | 0.06 | 0.61 | 0.56 | 0.75 | 0.41 | 0.27 | 0.51 | 0.42 | 0.58 | 0.64 | 0.42 | 0.43 | 0.42 | 0.50 | 0.79 | 0.59 | 0.45 | 0.53 | 0.42 | 0.32 | 0.35 | 0.34 | 0.25 | 0.26 | 0.20 | 0.20 |
| EPS Growth % | -35.01% | -35.59% | -4.84% | 389.47% | 533.33% | -90.16% | 8.93% | -25.33% | 82.93% | 51.85% | -47.06% | 21.43% | -27.59% | -9.38% | 52.38% | -2.33% | 2.38% | -16% | -36.71% | 33.9% | 31.11% | -15.09% | 26.19% | 31.25% | -8.57% | 2.94% | 36% | -3.85% | 30% | 0% | 5.26% |
| EPS (Basic) | - | 1.15 | 1.78 | 1.88 | 0.38 | 0.06 | 0.62 | 0.57 | 0.75 | 0.41 | 0.27 | 0.51 | 0.43 | 0.59 | 0.64 | 0.42 | 0.43 | 0.42 | 0.50 | 0.79 | 0.60 | 0.47 | 0.54 | 0.43 | 0.33 | 0.36 | 0.34 | 0.26 | 0.27 | 0.21 | 0.20 |
| Diluted Shares Outstanding | 15.94M | 16.01M | 15.94M | 15.87M | 15.4M | 15.31M | 15.22M | 15.14M | 15.07M | 15.01M | 14.94M | 14.83M | 14.76M | 14.7M | 14.61M | 14.6M | 14.6M | 14.59M | 14.54M | 14.5M | 12.74M | 12.16M | 11.76M | 10.08M | 8.05M | 7.9M | 7.18M | 6.38M | 6.37M | 6M | 5.5M |
Regulatory and project-based volatility
As reported in recent financial statements, CWCO experienced an 11.1% year-over-year revenue decline in 2026Q1, reflecting the inherent lumpiness of project-based services and manufacturing segments which often mask the stability of the core retail water utility operations in the Cayman Islands.
The revenue trajectory appears heavily influenced by the timing of large-scale construction projects rather than consistent volumetric growth in the retail segment. Investors should monitor whether the recent expansion into the US Southwest provides a more predictable revenue base or if it introduces further quarterly volatility through percentage-of-completion accounting.
Based on reported figures, operating margins contracted to 11.7% in 2026Q1, suggesting that the company's ability to pass through energy costs associated with reverse osmosis desalination may be subject to temporary regulatory or contractual lags that impact short-term profitability.
While energy is a primary variable cost, the lack of perfect synchronization between fuel price spikes and recovery mechanisms appears to create periodic margin pressure. The company's reliance on energy-intensive desalination processes warrants further investigation into the efficiency of these pass-through provisions during periods of high utility cost inflation.
According to SEC filings, the company's EPS volatility, highlighted by a 115.2% surge in 2024Q2 followed by an 85.2% decline in 2024Q4, indicates that reported earnings are frequently skewed by non-recurring items rather than reflecting sustainable, core regulated utility earnings growth.
The wide variance in quarterly EPS suggests that analysts should normalize for project-based gains and potential one-time settlements to assess the true earnings power of the retail and bulk water segments. The current earnings profile appears to be a hybrid of stable utility cash flows and unpredictable service-related income, complicating the valuation of the core business.
As indicated by the persistent reliance on short-term license extensions for the Cayman retail operations, the income statement fails to capture the latent risk of a potential regulatory reset that could fundamentally alter the company's most profitable revenue stream in the Caribbean.
The absence of a long-term retail license renewal creates a structural uncertainty that is not explicitly quantified in the P&L but likely weighs on the company's valuation multiple. Investors should remain skeptical of the sustainability of current retail margins until a formal, long-term regulatory compact is established with the local authorities.
Quick answers to the most common questions about buying CWCO stock.
For fiscal year 2025, Consolidated Water Co. Ltd. (CWCO) reported total revenue of $132.1M. This represents a 1963.6% increase compared to $6.4M in 1996.
Consolidated Water Co. Ltd. (CWCO) is profitable, generating $18.3M in net income for the fiscal year ending 2025 with a net profit margin of 13.9%.
Consolidated Water Co. Ltd. (CWCO) reported an operating income of $18.3M, resulting in an operating profit margin of 13.8%. This margin reflects the operational efficiency of the business before interest and taxes.
Consolidated Water Co. Ltd. (CWCO) generated $47.6M in gross profit for the year, representing a gross profit margin of 36.0%. This demonstrates the company's core pricing power and production efficiency.