Revenue growth of 10.0% in 2026Q1 highlights the company's reliance on regulatory rate adjustments to sustain its 26.9% operating margin.
| 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 | 199.11M | 194.69M | 191.88M | 166.27M | 162.43M | 143.14M | 141.59M | 134.6M | 138.08M | 130.78M | 132.91M | 126.03M | 117.14M | 114.85M | 110.38M | 102.07M | 102.73M | 91.24M | 91.04M | 86.11M | 81.06M | 74.61M | 70.99M | 64.11M | 61.93M | 59.64M | 54.48M | 53.5M | 43.1M | 40.3M | 38M |
| Revenue Growth % | 1.76% | 1.47% | 15.4% | 2.36% | 13.48% | 1.09% | 5.2% | -2.52% | 5.58% | -1.6% | 5.46% | 7.59% | 2% | 4.05% | 8.14% | -0.65% | 12.59% | 0.23% | 5.72% | 6.23% | 8.64% | 5.1% | 10.73% | 3.52% | 3.85% | 9.47% | 1.83% | 24.13% | 6.95% | 6.05% | 0.53% |
| Cost of Revenue | 84.06M | 118.4M | 92.36M | 83.11M | 79.1M | 73.67M | 70.8M | 67.98M | 71.57M | 64.67M | 65.53M | 65.17M | 59.13M | 60.75M | 60.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2M | 3M |
| Gross Profit | 66.33M | 76.29M | 99.51M | 83.16M | 83.34M | 69.47M | 70.8M | 66.62M | 66.51M | 66.11M | 67.37M | 60.86M | 58.01M | 54.1M | 49.92M | 102.07M | 102.73M | 91.24M | 91.04M | 86.11M | 81.06M | 74.61M | 70.99M | 64.11M | 61.93M | 59.64M | 54.48M | 53.5M | 43.1M | 37.1M | 35M |
| Gross Margin % | 33.31% | 39.18% | 51.86% | 50.01% | 51.31% | 48.53% | 50% | 49.49% | 48.17% | 50.55% | 50.69% | 48.29% | 49.52% | 47.1% | 45.23% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 92.06% | 92.11% |
| Gross Profit Growth % | - | -23.34% | 19.66% | -0.21% | 19.96% | -1.87% | 6.27% | 0.17% | 0.61% | -1.88% | 10.7% | 4.91% | 7.23% | 8.37% | -51.09% | -0.65% | 12.59% | 0.23% | 5.72% | 6.23% | 8.64% | 5.1% | 10.73% | 3.52% | 3.85% | 9.47% | 1.83% | 24.13% | 16.17% | 6% | -0.28% |
| Operating Expenses | 59.12M | 21.91M | 46.3M | 43.94M | 36.01M | 36.26M | 33.38M | 31.1M | 29.36M | 27.49M | 26.74M | 25.02M | 23.62M | 23.13M | 22.27M | 21.23M | 20.66M | 71.08M | 67.02M | 63.44M | 59.74M | 57.39M | 54.06M | 49.37M | 45.47M | 44.39M | 41.9M | 39.7M | 31M | 25.2M | 24.4M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 80.5M | 86.87M | 81.25M | 68.67M | 74.81M | 60.01M | 58.26M | 52.75M | 52.92M | 52.64M | 53.83M | 48.93M | 46.58M | 42.83M | 38.88M | 34.63M | 36.55M | 29.38M | 32.55M | 30.85M | 29.08M | 24.38M | 23.32M | 20.37M | 21.9M | 20.56M | 17.52M | 18.1M | 15.9M | 15M | 13.6M |
| EBITDA Margin % | 40.43% | 44.62% | 42.34% | 41.3% | 46.05% | 41.92% | 41.14% | 39.19% | 38.33% | 40.26% | 40.51% | 38.82% | 39.77% | 37.29% | 35.22% | 33.93% | 35.58% | 32.2% | 35.75% | 35.82% | 35.87% | 32.67% | 32.85% | 31.77% | 35.37% | 34.47% | 32.16% | 33.83% | 36.89% | 37.22% | 35.79% |
| EBITDA Growth % | -5.15% | 6.92% | 18.33% | -8.21% | 24.66% | 3.01% | 10.44% | -0.32% | 0.53% | -2.21% | 10.03% | 5.03% | 8.77% | 10.16% | 12.26% | -5.26% | 24.43% | -9.74% | 5.52% | 6.08% | 19.29% | 4.53% | 14.48% | -6.99% | 6.55% | 17.33% | -3.21% | 13.84% | 6% | 10.29% | -4.9% |
| Depreciation & Amortization | 24.58M | 32.49M | 28.04M | 29.44M | 27.48M | 26.8M | 20.84M | 17.23M | 15.78M | 14.85M | 13.53M | 13.09M | 12.19M | 11.86M | 11.23M | 10.43M | 9.96M | 9.22M | 8.53M | 8.18M | 7.76M | 7.16M | 6.39M | 5.63M | 5.44M | 5.3M | 4.94M | 4.3M | 0 | 0 | 0 |
| D&A / Revenue % | 12.35% | 16.69% | 14.61% | 17.71% | 16.91% | 18.72% | 14.72% | 12.8% | 11.43% | 11.35% | 10.18% | 10.38% | 10.41% | 10.33% | 10.18% | 10.22% | 9.69% | 10.1% | 9.37% | 9.49% | 9.57% | 9.6% | 9% | 8.79% | 8.78% | 8.89% | 9.08% | 8.04% | 0% | 0% | 0% |
| Operating Income (EBIT) | 55.92M | 54.38M | 53.21M | 39.22M | 47.33M | 33.21M | 37.42M | 35.52M | 37.14M | 37.8M | 40.3M | 35.84M | 34.39M | 30.97M | 27.65M | 24.2M | 26.6M | 20.16M | 24.02M | 22.67M | 21.32M | 17.22M | 16.93M | 14.74M | 16.47M | 15.25M | 12.58M | 13.8M | 12.1M | 11.9M | 10.6M |
| Operating Margin % | 28.09% | 27.93% | 27.73% | 23.59% | 29.14% | 23.2% | 26.43% | 26.39% | 26.9% | 28.9% | 30.32% | 28.44% | 29.36% | 26.97% | 25.05% | 23.71% | 25.89% | 22.1% | 26.38% | 26.33% | 26.3% | 23.08% | 23.85% | 22.99% | 26.59% | 25.58% | 23.08% | 25.79% | 28.07% | 29.53% | 27.89% |
| Operating Income Growth % | - | 2.19% | 35.66% | -17.13% | 42.52% | -11.25% | 5.35% | -4.37% | -1.74% | -6.21% | 12.45% | 4.21% | 11.05% | 12.02% | 14.24% | -9.01% | 31.92% | -16.06% | 5.95% | 6.34% | 23.81% | 1.68% | 14.9% | -10.5% | 7.95% | 21.29% | -8.88% | 14.05% | 1.68% | 12.26% | -7.02% |
| Interest Expense | 4M | 14.29M | 12.77M | 10.71M | 7.05M | 5.46M | 3.48M | 4.12M | 5.4M | 4.8M | 4.67M | 5.17M | 5.29M | 5.49M | 6.24M | 5.55M | 5.96M | 6.75M | 7.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 4.33x | 5.01x | 4.04x | 7.48x | 6.69x | 10.87x | 8.47x | 7.19x | 8.06x | 8.38x | 6.91x | 6.37x | 5.60x | 4.49x | 4.60x | 4.55x | 3.24x | 3.59x | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest / Revenue % | 2.01% | 7.34% | 6.65% | 6.44% | 4.34% | 3.82% | 2.46% | 3.06% | 3.91% | 3.67% | 3.52% | 4.11% | 4.52% | 4.78% | 5.65% | 5.44% | 5.8% | 7.4% | 7.75% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Non-Operating Income | -4M | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | 48.89M | 47.64M | 51.26M | 32.56M | 45.67M | 31.05M | 34.31M | 30.75M | 33.38M | 33.91M | 34.48M | 30.58M | 28.38M | 25.25M | 21.78M | 19.97M | 21.12M | 15.14M | 18.26M | 17.58M | 15.08M | 11.71M | 12.26M | 9.87M | 11.76M | 10.71M | 7.94M | 11.1M | 9.5M | 9M | 7.7M |
| Pretax Margin % | 24.56% | 24.47% | 26.71% | 19.59% | 28.12% | 21.7% | 24.23% | 22.84% | 24.17% | 25.93% | 25.94% | 24.26% | 24.23% | 21.99% | 19.73% | 19.57% | 20.55% | 16.59% | 20.06% | 20.41% | 18.6% | 15.7% | 17.27% | 15.39% | 19% | 17.96% | 14.58% | 20.75% | 22.04% | 22.33% | 20.26% |
| Income Tax | 4.95M | 4.82M | 6.91M | 1.04M | 3.24M | -5.49M | -4.12M | -3.14M | 924K | 11.1M | 11.73M | 10.55M | 9.94M | 8.62M | 7.38M | 6.53M | 6.79M | 5.16M | 6.06M | 5.74M | 5.04M | 3.24M | 3.81M | 3.24M | 3.88M | 3.71M | 2.64M | 3.2M | 3M | 3.1M | 2.5M |
| Effective Tax Rate % | 10.11% | 10.12% | 13.47% | 3.2% | 7.09% | -17.67% | -12.01% | -10.21% | 2.77% | 32.73% | 34.04% | 34.5% | 35.01% | 34.14% | 33.9% | 32.68% | 32.14% | 34.09% | 33.16% | 32.63% | 33.43% | 27.64% | 31.11% | 32.81% | 32.96% | 34.67% | 33.2% | 28.83% | 31.58% | 34.44% | 32.47% |
| Net Income | 43.95M | 42.82M | 44.35M | 31.52M | 42.43M | 36.54M | 38.42M | 33.89M | 32.45M | 22.81M | 22.74M | 20.03M | 18.45M | 16.63M | 14.4M | 13.45M | 14.33M | 9.98M | 12.21M | 11.84M | 10.04M | 8.48M | 8.45M | 6.63M | 7.77M | 6.95M | 5.31M | 7.9M | 6.5M | 5.9M | 5.2M |
| Net Margin % | 22.07% | 21.99% | 23.11% | 18.96% | 26.12% | 25.53% | 27.14% | 25.18% | 23.5% | 17.44% | 17.11% | 15.89% | 15.75% | 14.48% | 13.04% | 13.17% | 13.95% | 10.93% | 13.41% | 13.75% | 12.38% | 11.36% | 11.9% | 10.34% | 12.54% | 11.66% | 9.74% | 14.77% | 15.08% | 14.64% | 13.68% |
| Net Income Growth % | 1.85% | -3.45% | 40.69% | -25.7% | 16.11% | -4.9% | 13.39% | 4.42% | 42.28% | 0.29% | 13.55% | 8.58% | 10.89% | 15.54% | 7.06% | -6.16% | 43.63% | -18.27% | 3.08% | 17.97% | 18.44% | 0.36% | 27.37% | -14.61% | 11.68% | 31.06% | -32.85% | 21.54% | 10.17% | 13.46% | -8.77% |
| EPS (Diluted) | - | 2.36 | 2.47 | 1.76 | 2.39 | 2.07 | 2.18 | 2.01 | 1.96 | 1.38 | 1.38 | 1.22 | 1.13 | 1.03 | 0.90 | 0.84 | 0.96 | 0.72 | 0.89 | 0.87 | 0.82 | 0.71 | 0.73 | 0.61 | 0.73 | 0.66 | 0.51 | 0.76 | 0.71 | 0.67 | 0.60 |
| EPS Growth % | 3150% | -4.45% | 40.34% | -26.36% | 15.46% | -5.05% | 8.46% | 2.55% | 42.03% | 0% | 13.11% | 7.96% | 9.71% | 14.44% | 7.14% | -12.5% | 33.33% | -19.1% | 2.3% | 6.1% | 15.49% | -2.74% | 19.67% | -16.44% | 10.61% | 29.41% | -32.89% | 7.04% | 5.97% | 11.67% | -11.76% |
| EPS (Basic) | - | 2.36 | 2.48 | 1.77 | 2.40 | 2.08 | 2.19 | 2.02 | 1.98 | 1.39 | 1.39 | 1.23 | 1.14 | 1.04 | 0.90 | 0.85 | 0.96 | 0.73 | 0.90 | 0.88 | 0.83 | 0.72 | 0.74 | 0.61 | 0.73 | 0.66 | 0.51 | 0.77 | 0.71 | 0.67 | 0.60 |
| Diluted Shares Outstanding | 0 | 18.15M | 17.95M | 17.85M | 17.71M | 17.61M | 17.57M | 16.83M | 16.54M | 16.49M | 16.43M | 16.33M | 16.23M | 16.11M | 15.99M | 15.88M | 14.92M | 13.72M | 13.62M | 13.53M | 12.18M | 11.78M | 11.42M | 10.82M | 10.62M | 10.47M | 10.39M | 10.3M | 9.16M | 8.57M | 8.33M |
Regulatory lag and PFAS-related capital intensity remain primary headwinds.
According to recent financial disclosures, MSEX reported a 10.0% revenue growth in 2026Q1, reflecting the company's reliance on periodic rate case outcomes rather than organic volumetric expansion to offset the high capital intensity inherent in its New Jersey and Delaware water distribution infrastructure.
The revenue trajectory appears heavily dependent on the timing of regulatory filings, as evidenced by the volatility in quarterly growth rates. Investors should note that while top-line expansion is visible, it is largely a function of rate base recovery mechanisms rather than sustained increases in water consumption per equivalent dwelling unit.
As reported in quarterly filings, MSEX maintained an operating margin of 26.9% in 2026Q1, suggesting that the company is effectively managing its fixed cost base despite the ongoing pressure from rising chemical and energy inputs required for water treatment and distribution operations.
The stability of these margins indicates a constructive relationship with the New Jersey Board of Public Utilities, allowing for the recovery of essential operating expenses. However, the potential for margin compression exists if inflationary pressures on O&M costs continue to outpace the frequency of authorized rate adjustments.
Based on the provided income statement data, MSEX experienced significant EPS fluctuations, including a reported 0.00 EPS in 2026Q1, which warrants further investigation into non-recurring items or accounting adjustments that may be obscuring the core regulated earnings power of the utility's franchise.
The divergence between operating income and net income suggests that headline figures are being impacted by factors beyond core utility operations, such as financing costs or regulatory accounting true-ups. Analysts should look past these quarterly swings to assess the underlying growth in the regulated rate base.
As indicated by the consistent depreciation and amortization figures, MSEX is actively deploying capital into its 'Renew' program, which serves as the primary engine for long-term rate base expansion and future earnings growth within its protected, high-density service territory in Middlesex County.
This capital-intensive strategy is essential for maintaining service quality and meeting stringent environmental standards like PFAS remediation. While this spending pressures short-term cash flow, it effectively converts regulatory liabilities into long-term assets that are eligible for inclusion in the rate base.
Based on the reported financial statements, the income statement fails to fully capture the long-term financial implications of PFAS compliance, which may necessitate significant future capital expenditures that could either compress earned ROE or require further equity dilution to maintain a balanced capital structure.
The current low debt-to-equity ratio suggests the company has significant capacity to fund these requirements, but the market may be underestimating the regulatory friction involved in recovering these costs. Investors should monitor whether the BPU allows for timely recovery of these environmental mandates or if they will lead to extended regulatory lag.
Quick answers to the most common questions about buying MSEX stock.
For fiscal year 2025, Middlesex Water Company (MSEX) reported total revenue of $194.7M. This represents a 412.4% increase compared to $38.0M in 1996.
Middlesex Water Company (MSEX) is profitable, generating $42.8M in net income for the fiscal year ending 2025 with a net profit margin of 22.0%.
Middlesex Water Company (MSEX) reported an operating income of $54.4M, resulting in an operating profit margin of 27.9%. This margin reflects the operational efficiency of the business before interest and taxes.
Middlesex Water Company (MSEX) generated $76.3M in gross profit for the year, representing a gross profit margin of 39.2%. This demonstrates the company's core pricing power and production efficiency.