VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
NINiSource Inc.
$48.15$23.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksNIFinancials

NiSource Inc. (NI) Financials

30Y historyFree accessUpdated daily

Revenue growth remains robust at 8.2% year-over-year in 2026Q1, supported by a stable 34.7% operating margin that reflects effective regulatory cost recovery mechanisms.

NI Income Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Revenue6.82B6.64B5.46B5.51B5.85B4.9B4.68B5.21B5.11B4.87B4.49B4.65B6.47B5.66B5.06B6.02B6.42B6.65B8.87B7.94B7.49B7.9B6.67B6.25B6.49B9.46B6.03B3.14B2.93B2.59B1.82B
Revenue Growth %15.01%21.76%-0.91%-5.9%19.41%4.65%-10.12%1.85%4.92%8.51%-3.42%-28.11%14.38%11.78%-15.91%-6.27%-3.42%-25.07%11.77%6.01%-5.18%18.49%6.72%-3.78%-31.36%56.84%91.78%7.22%13.39%41.99%5.77%
Cost of Revenue3.01B2.75B2.65B3.03B3.6B2.85B2.7B2.89B4.11B3.12B2.84B3.07B3.74B3.22B3.18B4.01B4.61B3.32B5.63B000000001.65B1.02B771.1M770.8M
Gross Profit3.81B3.89B2.81B2.48B2.25B2.05B1.99B2.32B1B1.75B1.66B1.58B1.53B1.41B1.85B1.75B1.76B3.33B3.25B07.49B7.9B06.25B006.03B1.49B1.91B1.82B1.22B
Gross Margin %55.92%58.57%51.47%45%38.47%41.87%42.43%44.53%19.56%35.99%36.87%34.01%23.68%24.89%36.63%29%27.42%50.12%36.59%0%100%100%0%100%0%0%100%47.49%65.17%70.19%66.81%
Gross Profit Growth %-38.55%13.34%10.06%9.72%3.26%-14.35%131.87%-42.98%5.9%4.71%3.25%8.82%-24.04%6.2%-0.87%-47.16%2.64%--100%-5.18%--100%---100%303.8%-21.86%5.29%49.16%12.26%
Operating Expenses1.92B2.05B1.35B1.18B984.9M1.04B1.44B1.03B856.4M838.1M799.3M780.5M740.1M708.8M849.6M828.8M882M2.53B2.33B6.99B6.49B7.05B5.59B5.14B4.2B8.45B5.46B2.84B2.44B1.41B835.6M
Other Operating Expenses-------------------------------
EBITDA3.09B3B2.5B2.2B2.09B1.76B1.28B1.61B724.3M1.49B1.41B1.32B1.39B1.28B1.6B1.45B1.49B1.39B1.49B1.43B1.48B1.41B1.6B1.61B1.7B1.68B942M775.6M648.6M640.9M590.8M
EBITDA Margin %45.33%45.21%45.8%40.03%35.66%35.83%27.27%30.87%14.16%30.6%31.46%28.47%21.55%22.54%31.65%24.13%23.17%20.9%16.75%18.05%19.82%17.81%24.03%25.83%26.16%17.77%15.62%24.66%22.12%24.78%32.43%
EBITDA Growth %14.91%20.18%13.39%5.61%18.87%37.49%-20.61%122.02%-51.44%5.54%6.71%-5.04%9.35%-20.39%10.29%-2.39%7.06%-6.47%3.7%-3.44%5.53%-12.21%-0.69%-5.03%1.08%78.41%21.45%19.58%1.2%8.48%1.37%
Depreciation & Amortization1.2B1.17B1.04B908.2M820.8M748.4M725.9M717.4M599.6M570.3M547.1M524.4M605.5M577.3M561.9M538.2M596.3M589M567.2M566.5M556.9M562.7M531.3M515.9M574M671.7M374.2M337.7M245.9M235.2M209.3M
D&A / Revenue %17.55%17.58%19.12%16.5%14.03%15.27%15.51%13.77%11.72%11.7%12.18%11.27%9.36%10.2%11.1%8.94%9.29%8.86%6.39%7.13%7.44%7.12%7.97%8.26%8.84%7.1%6.2%10.74%8.38%9.09%11.49%
Operating Income (EBIT)1.9B1.84B1.46B1.3B1.27B1.01B550.8M890.7M124.7M921.2M866.1M799.9M789.1M698.1M1.04B914.4M891.8M801M919M866.7M927.4M843.8M1.07B1.1B1.12B1.01B567.8M437.9M402.7M405.7M381.5M
Operating Margin %27.78%27.63%26.68%23.53%21.64%20.55%11.76%17.1%2.44%18.9%19.28%17.2%12.2%12.34%20.55%15.19%13.89%12.05%10.36%10.92%12.38%10.68%16.06%17.57%17.32%10.67%9.42%13.93%13.73%15.69%20.94%
Operating Income Growth %-26.09%12.35%2.35%25.71%82.81%-38.16%614.27%-86.46%6.36%8.28%1.37%13.04%-32.88%13.75%2.53%11.34%-12.84%6.03%-6.55%9.91%-21.2%-2.42%-2.43%11.48%77.69%29.66%8.74%-0.74%6.34%1.06%
Interest Expense4M639M517.2M489.6M360.5M341.1M371M378.9M353.3M353.2M349.5M380.2M443.6M413.2M0376.8M392.3M399M380.1M000000000000
Interest Coverage-2.87x2.95x2.69x3.69x3.08x0.92x2.34x0.40x2.30x2.51x1.90x1.80x1.69x-2.27x2.05x1.97x2.48x------------
Interest / Revenue %0.06%9.62%9.48%8.89%6.16%6.96%7.92%7.27%6.91%7.25%7.78%8.17%6.86%7.3%0%6.26%6.11%6%4.28%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-1000K1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K
Pretax Income1.23B1.22B1B813.9M956.4M706.6M-31.3M506.6M-230.6M443.1M510.2M339.9M841.1M752.8M626.1M467.1M436.1M397M555.2M484.1M484.3M433M671.1M659.9M659.6M395.3M277.2M250.8M294.8M295.8M287.7M
Pretax Margin %17.97%18.31%18.38%14.78%16.35%14.42%-0.67%9.73%-4.51%9.09%11.36%7.31%13%13.31%12.37%7.76%6.79%5.97%6.26%6.1%6.47%5.48%10.07%10.56%10.16%4.18%4.6%7.98%10.05%11.44%15.79%
Income Tax183.9M203.8M158.1M139.5M164.6M117.8M-17.1M123.5M-180M314.5M182.1M141.3M310.4M261.9M215.5M163.3M141.5M165.8M185.4M172.1M170.8M149.4M240.9M234.2M233.9M183.2M130.1M90.4M100.9M105M111M
Effective Tax Rate %15%16.75%15.77%17.14%17.21%16.67%54.63%24.38%78.06%70.98%35.69%41.57%36.9%34.79%34.42%34.96%32.45%41.76%33.39%35.55%35.27%34.5%35.9%35.49%35.46%46.34%46.93%36.04%34.23%35.5%38.58%
Net Income961.8M929.5M760.4M714.3M804.1M584.9M-17.6M383.1M-50.6M128.5M331.5M286.5M530M532.1M416.1M299.1M292M217.7M79M321.4M282.2M306.5M436.3M85.7M372.5M216.2M156.9M160.4M193.9M190.8M176.7M
Net Margin %14.1%13.99%13.94%12.97%13.74%11.94%-0.38%7.35%-0.99%2.64%7.38%6.16%8.19%9.41%8.22%4.97%4.55%3.27%0.89%4.05%3.77%3.88%6.54%1.37%5.74%2.29%2.6%5.1%6.61%7.38%9.7%
Net Income Growth %10.53%22.24%6.45%-11.17%37.48%3423.3%-104.59%857.11%-139.38%-61.24%15.71%-45.94%-0.39%27.88%39.12%2.43%34.13%175.57%-75.42%13.89%-7.93%-29.75%409.1%-76.99%72.29%37.79%-2.18%-17.28%1.62%7.98%0.68%
EPS (Diluted)2.001.951.621.481.701.27-0.190.87-0.180.391.020.901.671.701.391.031.040.790.291.171.031.121.640.331.751.031.111.271.591.531.43
EPS Growth %8.36%20.37%9.46%-12.94%33.86%768.42%-121.84%583.33%-146.15%-61.76%13.33%-46.11%-1.76%22.3%34.95%-0.96%31.65%172.41%-75.21%13.59%-8.04%-31.71%396.97%-81.14%69.9%-7.21%-12.6%-20.13%3.92%6.99%5.93%
EPS (Basic)-1.961.631.591.841.35-0.190.88-0.180.391.030.901.681.701.431.061.050.790.291.171.041.131.650.331.771.051.121.291.601.541.44
Diluted Shares Outstanding480.9M474.5M456M447.9M442.7M417.3M384.35M375.99M356.5M330.8M323.5M319.8M316.6M313.6M300.4M288.5M280.1M275.8M275.4M274.7M273.4M273M265.5M258.18M212.86M209.9M121.65M126.3M121.95M124.71M123.5M

Key Metrics

Growth RegimeAccelerating
ProfitabilityStable
Balance SheetMixed
Cash FlowStable
Top Statement Risk

Regulatory and seasonal volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Rate Base Expansion Drives Revenue

As reported in recent financial statements, NiSource achieved a notable 8.2% year-over-year revenue growth in 2026Q1, largely underpinned by consistent rate base expansion and the successful execution of infrastructure investment programs across its multi-state regulated gas and electric distribution footprint.

The revenue trajectory appears heavily influenced by the company's ongoing transition from coal-fired generation to renewable assets in Indiana, which facilitates periodic rate base growth. While top-line performance is robust, investors should monitor whether this growth is sustainable or merely a reflection of seasonal heating demand cycles that characterize the gas distribution segment.

Regulatory Compact Supports Margin Stability

Based on NiSource's reported figures, the company maintained an operating margin of 34.7% in 2026Q1, suggesting that the regulatory framework effectively allows for the recovery of operational costs despite the inherent volatility associated with multi-jurisdictional utility operations.

The consistency in operating margins across peak and off-peak quarters implies a constructive relationship with state utility commissions. However, the gap between authorized and earned ROE remains a critical variable that warrants further investigation to determine if regulatory lag is being successfully mitigated through modern rate-making mechanisms.

Pass-Through Mechanisms Mitigate Commodity Risk

According to recent SEC filings, NiSource's cost structure is dominated by depreciation and energy procurement, yet the utility's ability to utilize automatic adjustment mechanisms for fuel costs suggests that commodity price volatility is largely insulated from the core earnings power of the enterprise.

The reliance on pass-through recovery for purchased gas and fuel costs protects the bottom line from direct commodity exposure. Nevertheless, the potential for regulatory pushback during periods of extreme price spikes remains a latent risk that could lead to temporary working capital strain if recovery is delayed.

Seasonality Obscures Core Earnings Power

As indicated by the quarterly EPS fluctuations ranging from $0.19 to $1.06 over the last ten periods, NiSource's earnings quality is heavily impacted by seasonal heating demand, necessitating a focus on weather-normalized metrics to assess true underlying performance.

Reported EPS appears to be a function of both structural rate base growth and significant seasonal variance. Analysts should be cautious in extrapolating peak-quarter earnings, as these figures may include non-recurring regulatory adjustments that do not reflect long-term sustainable growth.

Capital Deployment Fuels Rate Base

Based on the company's capital expenditure profile, NiSource is actively deploying significant funds into infrastructure modernization, which serves as the primary engine for future earnings growth by expanding the total value of assets eligible for a regulated return.

The transition to a renewable-heavy generation mix in Indiana represents a strategic shift that likely supports long-term rate base growth. The effectiveness of this strategy depends on the company's ability to convert construction work in progress into rate-base-eligible assets without incurring excessive financing costs.

Hidden Risks in Regulatory Assets

Financial disclosures suggest that NiSource relies on regulatory assets to defer costs, which may mask the true impact of environmental remediation and decommissioning liabilities that are not yet fully reflected in the current income statement.

The reliance on regulatory accounting to smooth earnings may obscure the long-term financial burden of retiring legacy coal assets. Investors should monitor whether these deferred costs will eventually create a drag on future cash flows or if they will be successfully recovered through future rate cases.

NI — Frequently Asked Questions

Quick answers to the most common questions about buying NI stock.

What was NiSource Inc.'s (NI) revenue in 2025?

For fiscal year 2025, NiSource Inc. (NI) reported total revenue of $6.64B. This represents a 264.6% increase compared to $1.82B in 1996.

Is NiSource Inc. (NI) profitable?

NiSource Inc. (NI) is profitable, generating $929.5M in net income for the fiscal year ending 2025 with a net profit margin of 14.0%.

What is NiSource Inc.'s operating profit margin?

NiSource Inc. (NI) reported an operating income of $1.84B, resulting in an operating profit margin of 27.6%. This margin reflects the operational efficiency of the business before interest and taxes.

What is NiSource Inc.'s gross profit and gross margin?

NiSource Inc. (NI) generated $3.89B in gross profit for the year, representing a gross profit margin of 58.6%. This demonstrates the company's core pricing power and production efficiency.