Revenue held in a $129.6M to $167.9M band over the period while gross margin swung from 24.9% to 54.8%, suggesting pricing and fuel pass-through drive most of the profitability variance.
Navigator Holdings Ltd. (NVGS) annual income statement — 18-year revenue, gross profit & net income history
| 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'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Sales/Revenue | 616.42M | 586.96M | 566.68M | 550.74M | 473.79M | 406.48M | 332.5M | 301.38M | 310.05M | 298.6M | 294.11M | 315.22M | 304.87M | 238.34M | 146.72M | 82.02M | 72.53M | 59.68M | 51.4M |
| Revenue Growth % | 6.62% | 3.58% | 2.89% | 16.24% | 16.56% | 22.25% | 10.32% | -2.79% | 3.84% | 1.52% | -6.7% | 3.39% | 27.92% | 62.45% | 78.89% | 13.08% | 21.53% | 16.11% | - |
| Cost of Goods Sold | 388.86M | 410.39M | 247.18M | 380.22M | 384.88M | 312.54M | 261.97M | 242.96M | 244.49M | 230.1M | 195.34M | 165.98M | 170.12M | 153.06M | 96.08M | 38.78M | 20.39M | 17.65M | 11.26M |
| COGS % of Revenue | - | 69.92% | 43.62% | 69.04% | 81.23% | 76.89% | 78.79% | 80.61% | 78.86% | 77.06% | 66.42% | 52.66% | 55.8% | 64.22% | 65.49% | 47.28% | 28.12% | 29.57% | 21.91% |
| Gross Profit | 227.56M | 176.57M | 319.5M | 170.51M | 88.92M | 93.95M | 70.52M | 58.43M | 65.55M | 68.5M | 98.78M | 149.24M | 134.75M | 85.27M | 50.63M | 43.24M | 52.14M | 42.03M | 40.14M |
| Gross Margin % | 36.92% | 30.08% | 56.38% | 30.96% | 18.77% | 23.11% | 21.21% | 19.39% | 21.14% | 22.94% | 33.58% | 47.34% | 44.2% | 35.78% | 34.51% | 52.72% | 71.88% | 70.43% | 78.09% |
| Gross Profit Growth % | - | -44.74% | 87.38% | 91.77% | -5.35% | 33.22% | 20.7% | -10.87% | -4.3% | -30.65% | -33.81% | 10.75% | 58.02% | 68.42% | 17.09% | -17.06% | 24.03% | 4.72% | - |
| Operating Expenses | 24.18M | 36.35M | 176.32M | 33.28M | 28.25M | 96.9M | 28.77M | 25.82M | 24.07M | 21.32M | 20.32M | 20.56M | 19.29M | 15.12M | 10.91M | 24.88M | 22.71M | 16.7M | 14.16M |
| OpEx % of Revenue | - | 6.19% | 31.11% | 6.04% | 5.96% | 23.84% | 8.65% | 8.57% | 7.76% | 7.14% | 6.91% | 6.52% | 6.33% | 6.34% | 7.44% | 30.33% | 31.31% | 27.99% | 27.54% |
| Selling, General & Admin | 40.68M | 36.35M | 36.58M | 31.21M | 27.44M | 28.88M | 23.87M | 20.88M | 24.07M | 21.32M | 20.32M | 18.01M | 17.03M | 11.62M | 9.51M | 6.99M | 7.31M | 4.78M | 3.08M |
| SG&A % of Revenue | - | 6.19% | 6.46% | 5.67% | 5.79% | 7.11% | 7.18% | 6.93% | 7.76% | 7.14% | 6.91% | 5.71% | 5.59% | 4.88% | 6.48% | 8.52% | 10.08% | 8% | 5.99% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 139.74M | 2.07M | 815K | 68.02M | 4.9M | 4.94M | 0 | 0 | -102K | -1.8M | 117.46M | 108.86M | 34.23M | 17.89M | 15.4M | 11.93M | 11.08M |
| Operating Income | 203.38M | 140.22M | 143.18M | 137.23M | 60.66M | -2.95M | 41.75M | 32.61M | 41.48M | 47.18M | 77.96M | 128.62M | 115.46M | 70.16M | 39.72M | 17.46M | 29.13M | 19.3M | 25.13M |
| Operating Margin % | 32.99% | 23.89% | 25.27% | 24.92% | 12.8% | -0.73% | 12.56% | 10.82% | 13.38% | 15.8% | 26.51% | 40.8% | 37.87% | 29.44% | 27.07% | 21.28% | 40.17% | 32.35% | 48.9% |
| Operating Income Growth % | - | -2.07% | 4.34% | 126.23% | 2155.64% | -107.07% | 28.04% | -21.38% | -12.09% | -39.48% | -39.39% | 11.4% | 64.57% | 76.62% | 127.55% | -40.08% | 50.91% | -23.19% | - |
| EBITDA | 328.88M | 274.72M | 275.91M | 266.44M | 186.88M | 85.53M | 118.44M | 108.78M | 117.62M | 120.77M | 140.24M | 182.08M | 161.27M | 106.77M | 63.9M | 35.35M | 44.53M | 31.23M | 36.21M |
| EBITDA Margin % | 53.35% | 46.8% | 48.69% | 48.38% | 39.44% | 21.04% | 35.62% | 36.09% | 37.94% | 40.45% | 47.68% | 57.76% | 52.9% | 44.8% | 43.55% | 43.1% | 61.39% | 52.33% | 70.45% |
| EBITDA Growth % | 16.4% | -0.43% | 3.56% | 42.57% | 118.49% | -27.78% | 8.87% | -7.51% | -2.61% | -13.88% | -22.98% | 12.9% | 51.05% | 67.08% | 80.79% | -20.62% | 42.58% | -13.75% | - |
| D&A (Non-Cash Add-back) | 125.5M | 134.5M | 132.72M | 129.2M | 126.22M | 88.49M | 76.68M | 76.17M | 76.14M | 73.59M | 62.28M | 53.45M | 45.81M | 36.61M | 24.18M | 17.89M | 15.4M | 11.93M | 11.08M |
| EBIT | 247.79M | 174.14M | 137.69M | 135.5M | 83.04M | 288K | 42.36M | 33.48M | 41.48M | 47.18M | 78.14M | 126.98M | 115.46M | 70.16M | 39.79M | 17.46M | 29.24M | 3.38M | 26.8M |
| Net Interest Income | -44.61M | -49.96M | -49.9M | -59.21M | -46.92M | -38.38M | -40.67M | -47.69M | -44.05M | -37.17M | -32.04M | -27.93M | -26.82M | -27.46M | -8.67M | -2.35M | -2.34M | -54.59K | 1.67M |
| Interest Income | 6.88M | 5.82M | 6.24M | 5.71M | 1.08M | 302K | 408K | 920K | 854K | 519K | 281K | 152K | 230K | 99K | 64.59K | 1.48K | 103.79K | 944.7K | 1.67M |
| Interest Expense | 51.49M | 55.78M | 56.14M | 64.92M | 48M | 38.68M | 41.08M | 48.61M | 44.91M | 37.69M | 32.32M | 28.09M | 27.05M | 27.56M | 8.74M | 2.35M | 2.44M | 999.29K | 0 |
| Other Income/Expense | 40K | -21.86M | -44.72M | -46.04M | 165K | -24.3M | -39.82M | -47.74M | -46.89M | -41.48M | -32.14M | -29.73M | -26.82M | -27.46M | -8.67M | -2.35M | -2.34M | -16.93M | 1.67M |
| Pretax Income | 203.42M | 118.36M | 98.46M | 91.2M | 60.83M | -27.25M | 1.93M | -15.13M | -5.41M | 5.71M | 45.81M | 98.89M | 85.37M | 41.49M | 31.05M | 15.1M | 26.79M | 2.38M | 26.8M |
| Pretax Margin % | 33% | 20.16% | 17.38% | 16.56% | 12.84% | -6.7% | 0.58% | -5.02% | -1.74% | 1.91% | 15.58% | 31.37% | 28% | 17.41% | 21.16% | 18.41% | 36.94% | 3.98% | 52.14% |
| Income Tax | 11.27M | 12.49M | 4.37M | 4.33M | 5.95M | 1.97M | 617K | 352K | 333K | 397K | 1.18M | 800K | 903.53K | 506.26K | 515.12K | 99.45K | 82.03K | 149.24K | 52.49K |
| Effective Tax Rate % | 5.54% | 10.55% | 4.43% | 4.74% | 9.78% | -7.23% | 31.97% | -2.33% | -6.16% | 6.96% | 2.57% | 0.81% | 1.06% | 1.22% | 1.66% | 0.66% | 0.31% | 6.28% | 0.2% |
| Net Income | 185.27M | 100.12M | 85.57M | 82.25M | 53.47M | -30.96M | -443K | -16.71M | -5.74M | 5.31M | 44.64M | 98.09M | 84.47M | 40.98M | 30.54M | 15M | 26.71M | 2.23M | 26.75M |
| Net Margin % | 30.06% | 17.06% | 15.1% | 14.94% | 11.29% | -7.62% | -0.13% | -5.54% | -1.85% | 1.78% | 15.18% | 31.12% | 27.71% | 17.2% | 20.81% | 18.29% | 36.83% | 3.73% | 52.04% |
| Net Income Growth % | 79.47% | 17% | 4.03% | 53.83% | 272.69% | -6889.62% | 97.35% | -191.1% | -208.08% | -88.1% | -54.49% | 16.13% | 106.1% | 34.22% | 103.52% | -43.83% | 1098.71% | -91.67% | - |
| Net Income (Continuing) | 192.15M | 105.87M | 94.1M | 86.87M | 54.88M | -29.22M | 1.31M | -16.61M | -5.74M | 5.31M | 44.64M | 98.09M | 84.47M | 40.98M | 30.54M | 15M | 26.71M | 2.23M | 26.75M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 32.07M | 29.9M | 40.9M | 42.8M | 10.92M | 3.6M | 1.85M | 99K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 2.99 | 1.47 | 1.19 | 1.10 | 0.69 | -0.58 | -0.01 | -0.28 | -0.10 | 0.10 | 0.80 | 1.76 | 1.58 | 0.92 | 0.82 | 0.48 | 0.86 | 0.07 | 0.89 |
| EPS Growth % | 94.7% | 23.53% | 8.18% | 59.42% | 218.97% | -5700% | 96.43% | -180% | -200% | -87.5% | -54.55% | 11.39% | 71.74% | 12.2% | 70.83% | -44.19% | 1073.26% | -91.76% | - |
| EPS (Basic) | - | 1.49 | 1.19 | 1.11 | 0.69 | -0.58 | -0.01 | -0.28 | -0.10 | 0.10 | 0.81 | 1.77 | 1.59 | 0.92 | 0.82 | 0.48 | 0.86 | 0.07 | 0.89 |
| Diluted Shares Outstanding | 61.91M | 68.04M | 71.84M | 74.61M | 77.56M | 64.67M | 55.89M | 55.79M | 55.63M | 55.88M | 55.79M | 55.71M | 55.48M | 46.03M | 37.29M | 31.03M | 30.96M | 30.24M | 30M |
| Basic Shares Outstanding | 61.21M | 67.33M | 71.84M | 74.1M | 77.23M | 64.67M | 55.89M | 55.79M | 55.63M | 55.51M | 55.42M | 55.36M | 55.34M | 46.03M | 37.29M | 31.03M | 30.96M | 30.24M | 30M |
| Dividend Payout Ratio | - | 14.74% | 16.66% | 8.92% | - | - | - | - | - | - | - | - | - | - | 7.92% | 21.39% | - | - | 74.77% |
Quick answers to the most common questions about buying NVGS stock.
For fiscal year 2025, Navigator Holdings Ltd. (NVGS) reported total revenue of $587.0M. This represents a 1041.9% increase compared to $51.4M in 2007.
Navigator Holdings Ltd. (NVGS) is profitable, generating $100.1M in net income for the fiscal year ending 2025 with a net profit margin of 17.1%.
Navigator Holdings Ltd. (NVGS) reported an operating income of $140.2M, resulting in an operating profit margin of 23.9%. This margin reflects the operational efficiency of the business before interest and taxes.
Navigator Holdings Ltd. (NVGS) generated $176.6M in gross profit for the year, representing a gross profit margin of 30.1%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Fleet utilization and fuel cost volatility
Revenue Growth Recovering Unevenly Across Quarters
According to the reported quarterly figures, NVGS revenue rose from $140.6M in 2026Q1 to $167.9M in 2026Q2 before easing to $155.0M, suggesting growth is lumpy and tied to voyage timing rather than a steady compounding trend.
The sequence of quarterly revenue shows swings of roughly 10% to 20% quarter over quarter, which is more consistent with spot-voyage exposure and charter timing than with a stable contracted base. The 29.5% year-over-year growth in 2026Q2 appears to reflect a favorable comparison against a soft 2025Q2, so investors should avoid extrapolating that rate. Durability depends on whether utilization holds above recent levels rather than on any single quarter's top-line print.
Gross Margin Volatility Signals Spot Exposure
Based on reported figures, gross margin swung from 29.6% in 2026Q1 to 36.4% in 2026Q2 and 48.6% in 2026Q3, indicating that pricing and fuel pass-through are driving most of the variance in profitability.
Margin movement of this magnitude is difficult to attribute to fleet cost changes alone, which points toward voyage-level pricing and bunker cost timing as the primary drivers. The high fixed-cost base means operating leverage amplifies these swings in both directions. Investors should monitor whether the 2026Q3 margin proves repeatable or reflects a temporary spike in charter rates.
Operating Income Outpacing Gross Profit Movements
As reported in financial statements, operating income moved from $31.4M in 2026Q1 to $84.1M in 2026Q3, a rate of change far exceeding the movement in gross profit, which suggests SG&A remained tightly controlled at roughly $10M per quarter.
SG&A has stayed in a narrow band of about $8M to $11M across the period, so incremental gross profit has largely fallen through to operating income. This indicates favorable operating leverage on the upside, but the same mechanics would compress margins quickly in a downturn. The stability of overhead is a positive, though it may reflect limited discretionary spending that warrants further review.
Net Income Diverges From Operating Trend
Based on EDBL's reported figures, net income of $18.5M in 2025Q4 against operating income of $40.0M implies roughly $21M of non-operating drag, a gap that warrants investigation before treating the earnings base as clean.
The gap between operating and net income varies considerably by quarter, and in 2025Q4 it was particularly wide, which may reflect equity income timing from the Morgan's Point affiliate, financing costs, or taxes. Because the reported data does not break these items out, the composition of the gap cannot be confirmed from the supplied figures. Analysts should reconcile EPS against operating cash generation before relying on reported earnings momentum.
Peak Margins May Not Persist
The strongest bear case rests on the 2026Q3 operating margin of 54.3%, which sits far above the company's own trailing range and may reflect a cyclical rate spike that short-sellers would argue is unsustainable.
Revenue of $155.0M in 2026Q3 combined with COGS of $79.6M produced a margin profile that is hard to square with the 22% to 30% operating margins seen in several other quarters. Fleet aging, off-hire days, and a potential normalization in ton-mile demand could all compress results quickly. The absence of updated guidance adds uncertainty about whether recent strength is durable.