Revenue growth turned negative at -0.5% in Q2 2026, yet gross margin expanded to 49.8% (up 430 bps YoY) and operating margin held at 17.4%, reflecting strong pricing power and cost control.
Zurn Elkay Water Solutions Corporation (ZWS) annual income statement — 28-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Dec'99 | Dec'98 | Dec'97 | Dec'96 | Dec'95 | Dec'94 | Dec'93 | Dec'92 | Dec'91 | Dec'90 | Dec'89 |
|---|
| Sales/Revenue | 1.78B | 1.7B | 1.57B | 1.53B | 1.28B | 910.9M | 562.7M | 710.1M | 2.05B | 1.85B | 1.71B | 1.92B | 2.05B | 2.03B | 1.94B | 1.94B | 1.67B | 1.51B | 15.89M | 13.74M | 2.3M | 100K | 100K | 84.2M | 83.9M | 86.4M | 91.2M | 118.2M | 117.8M |
| Revenue Growth % | 7.12% | 8.26% | 2.35% | 19.4% | 40.72% | 61.88% | -20.76% | -65.38% | 10.76% | 8.12% | -10.98% | -6.17% | 0.78% | 4.67% | -0.04% | 16.08% | 10.92% | 9399.84% | 15.66% | 498.04% | 2198% | 0% | -99.88% | 0.36% | -2.89% | -5.26% | -22.84% | 0.34% | - |
| Cost of Goods Sold | 939.7M | 989.8M | 859.5M | 882.4M | 816.3M | 537.7M | 309.4M | 387.5M | 1.27B | 1.15B | 1.09B | 1.26B | 1.3B | 1.28B | 1.23B | 1.25B | 1.08B | 994.4M | 12.39M | 10M | 1.1M | 0 | 300K | 66.6M | 65.4M | 67M | 66.9M | 92.3M | 89.4M |
| COGS % of Revenue | - | 58.36% | 54.87% | 57.65% | 63.68% | 59.03% | 54.98% | 54.57% | 61.73% | 61.84% | 63.42% | 65.42% | 63.6% | 62.97% | 63.13% | 64.5% | 64.62% | 65.85% | 77.94% | 72.76% | 47.87% | - | 300% | 79.1% | 77.95% | 77.55% | 73.36% | 78.09% | 75.89% |
| Gross Profit | 837.8M | 706.1M | 707M | 648.1M | 465.5M | 373.2M | 253.3M | 322.6M | 784.8M | 706.5M | 626.4M | 665.2M | 746.2M | 753.4M | 716.6M | 690.1M | 592.5M | 515.6M | 3.51M | 3.74M | 1.2M | 0 | -200K | 17.6M | 18.5M | 19.4M | 24.3M | 25.9M | 28.4M |
| Gross Margin % | 47.13% | 41.64% | 45.13% | 42.35% | 36.32% | 40.97% | 45.02% | 45.43% | 38.27% | 38.16% | 36.58% | 34.58% | 36.4% | 37.03% | 36.87% | 35.5% | 35.38% | 34.15% | 22.06% | 27.24% | 52.13% | - | -200% | 20.9% | 22.05% | 22.45% | 26.64% | 21.91% | 24.11% |
| Gross Profit Growth % | - | -0.13% | 9.09% | 39.23% | 24.73% | 47.34% | -21.48% | -58.89% | 11.08% | 12.79% | -5.83% | -10.85% | -0.96% | 5.14% | 3.84% | 16.47% | 14.91% | 14606.22% | -6.33% | 212.44% | - | 100% | -101.14% | -4.86% | -4.64% | -20.16% | -6.18% | -8.8% | - |
| Operating Expenses | 505.8M | 417.6M | 462.4M | 456.7M | 358.4M | 266.2M | 172.3M | 218.5M | 479.2M | 440.1M | 423.2M | 490.9M | 542.5M | 481M | 473.7M | 444.8M | 375.3M | 354.2M | 3.92M | 4.3M | 1.4M | 500K | 500K | 15.4M | 16.8M | 20M | 22.3M | 29.5M | 26M |
| OpEx % of Revenue | - | 24.62% | 29.52% | 29.84% | 27.96% | 29.22% | 30.62% | 30.77% | 23.37% | 23.77% | 24.71% | 25.52% | 26.46% | 23.64% | 24.37% | 22.88% | 22.41% | 23.46% | 24.65% | 31.29% | 60.92% | 500% | 500% | 18.29% | 20.02% | 23.15% | 24.45% | 24.96% | 22.07% |
| Selling, General & Admin | 450.2M | 417.6M | 389.8M | 371.3M | 309M | 239M | 153.7M | 196.4M | 433.1M | 393.8M | 356.1M | 385.7M | 415.1M | 419.1M | 398.4M | 387.1M | 326.7M | 297.7M | 3.43M | 3.9M | 1.2M | 500K | 200K | 14.9M | 16.2M | 19.4M | 21.7M | 28.9M | 25.4M |
| SG&A % of Revenue | - | 24.62% | 24.88% | 24.26% | 24.11% | 26.24% | 27.31% | 27.66% | 21.12% | 21.27% | 20.79% | 20.05% | 20.25% | 20.6% | 20.5% | 19.91% | 19.51% | 19.72% | 21.6% | 28.38% | 52.22% | 500% | 200% | 17.7% | 19.31% | 22.45% | 23.79% | 24.45% | 21.56% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3M | 0 | 72.6M | 85.4M | 49.4M | 27.2M | 18.6M | 22.1M | 46.1M | 46.3M | 67.1M | 105.2M | 127.4M | 61.9M | 75.3M | 57.7M | 48.6M | 56.5M | 485K | 400K | 200K | 0 | 300K | 500K | 600K | 600K | 600K | 600K | 600K |
| Operating Income | 332M | 288.5M | 244.6M | 191.4M | 107.1M | 107M | 81M | 104.1M | 305.6M | 266.4M | 203.2M | 174.3M | 203.7M | 272.4M | 242.9M | 245.3M | 217.2M | 161.4M | -412K | -557K | -202K | -400K | -700K | 2.2M | 1.7M | -600K | 2M | -3.6M | 2.4M |
| Operating Margin % | 18.68% | 17.01% | 15.61% | 12.51% | 8.36% | 11.75% | 14.39% | 14.66% | 14.9% | 14.39% | 11.87% | 9.06% | 9.94% | 13.39% | 12.5% | 12.62% | 12.97% | 10.69% | -2.59% | -4.05% | -8.79% | -400% | -700% | 2.61% | 2.03% | -0.69% | 2.19% | -3.05% | 2.04% |
| Operating Income Growth % | - | 17.95% | 27.8% | 78.71% | 0.09% | 32.1% | -22.19% | -65.94% | 14.71% | 31.1% | 16.58% | -14.43% | -25.22% | 12.14% | -0.98% | 12.94% | 34.57% | 39274.76% | 26.03% | -175.74% | 49.5% | 42.86% | -131.82% | 29.41% | 383.33% | -130% | 155.56% | -250% | - |
| EBITDA | 417.9M | 377.2M | 332.9M | 279.3M | 161.6M | 184.5M | 148M | 190.7M | 397.9M | 356.1M | 308.6M | 289.7M | 315.9M | 379.3M | 353.8M | 359.3M | 323.1M | 270.7M | -897K | -957K | -402K | -400K | -1M | 1.7M | 1.1M | -1.2M | 1.4M | -4.2M | 1.8M |
| EBITDA Margin % | 23.51% | 22.24% | 21.25% | 18.25% | 12.61% | 20.25% | 26.3% | 26.86% | 19.4% | 19.23% | 18.02% | 15.06% | 15.41% | 18.65% | 18.2% | 18.48% | 19.29% | 17.93% | -5.64% | -6.96% | -17.49% | -400% | -1000% | 2.02% | 1.31% | -1.39% | 1.54% | -3.55% | 1.53% |
| EBITDA Growth % | 15.09% | 13.31% | 19.19% | 72.83% | -12.41% | 24.66% | -22.39% | -52.07% | 11.74% | 15.39% | 6.52% | -8.29% | -16.71% | 7.21% | -1.53% | 11.2% | 19.36% | 30278.37% | 6.27% | -138.06% | -0.5% | 60% | -158.82% | 54.55% | 191.67% | -185.71% | 133.33% | -333.33% | - |
| D&A (Non-Cash Add-back) | 85.9M | 88.7M | 88.3M | 87.9M | 54.5M | 77.5M | 67M | 86.6M | 92.3M | 89.7M | 105.4M | 115.4M | 112.2M | 106.9M | 110.9M | 114M | 105.9M | 109.3M | -485K | -400K | -200K | 0 | -300K | -500K | -600K | -600K | -600K | -600K | -600K |
| EBIT | 332.7M | 284.9M | 240.1M | 185.3M | 110.7M | 87.1M | 78.8M | 80M | 308.7M | 262.2M | 195.6M | 177.4M | 196.5M | 124.1M | 216M | 221.1M | 117.5M | 312.8M | -412K | -557K | -202K | -400K | -700K | 2.2M | 1.7M | -600K | 2M | -3.6M | 2.4M |
| Net Interest Income | -25.1M | -28.6M | -33.1M | -38.5M | -26.9M | -34.7M | -33.3M | -56.6M | -69.9M | -75.1M | -88.3M | -91.4M | -87.9M | -109.1M | -153.3M | -176.2M | -180.8M | -194.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 25.1M | 28.6M | 33.1M | 38.5M | 26.9M | 34.7M | 33.3M | 56.6M | 69.9M | 75.1M | 88.3M | 91.4M | 87.9M | 109.1M | 153.3M | 176.2M | 180.8M | 194.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 50.8M | -32.2M | -37.6M | -44.6M | -23.3M | -54.6M | -35.5M | -80.7M | -66.8M | -79.3M | -95.9M | -88.3M | -95.1M | -257.4M | -180.2M | -200.4M | -280.5M | -42.8M | -315K | 557K | 202K | 400K | 700K | -2.2M | -1.7M | -1.2M | -1.2M | -2.4M | -2.2M |
| Pretax Income | 382.8M | 256.3M | 207M | 146.8M | 83.8M | 52.4M | 45.5M | 23.4M | 238.8M | 187.1M | 107.3M | 86M | 108.6M | 15M | 62.7M | 44.9M | -63.3M | 118.6M | -727K | 0 | 0 | 0 | 0 | 0 | 0 | -1.8M | 800K | -6M | 200K |
| Pretax Margin % | 21.54% | 15.11% | 13.21% | 9.59% | 6.54% | 5.75% | 8.09% | 3.3% | 11.64% | 10.1% | 6.27% | 4.47% | 5.3% | 0.74% | 3.23% | 2.31% | -3.78% | 7.85% | -4.57% | - | - | - | - | - | - | -2.08% | 0.88% | -5.08% | 0.17% |
| Income Tax | 93.6M | 63.9M | 48.1M | 42.6M | 26.8M | 2.7M | 10.5M | 4.4M | 53.4M | -19.5M | 15.6M | 17.1M | 16.8M | -10M | 15.4M | 9.4M | -10.2M | 30.5M | 9K | 0 | 0 | 0 | 0 | 0 | 0 | -500K | 300K | -2.4M | 100K |
| Effective Tax Rate % | 24.45% | 24.93% | 23.24% | 29.02% | 31.98% | 5.15% | 23.08% | 18.8% | 22.36% | -10.42% | 14.54% | 19.88% | 15.47% | -66.67% | 24.56% | 20.94% | 16.11% | 25.72% | -1.24% | - | - | - | - | - | - | 27.78% | 37.5% | 40% | 50% |
| Net Income | 290.6M | 198M | 160.2M | 112.7M | 61.7M | 120.9M | 118.2M | 180.1M | 34.3M | 75.9M | 74.1M | 67.9M | 83.8M | 30.2M | 50.1M | 29.9M | -51.3M | 88.1M | -736K | -500K | -200K | -1.3M | -6.9M | 200K | 200K | -1.3M | 500K | -3.6M | 100K |
| Net Margin % | 16.35% | 11.68% | 10.23% | 7.36% | 4.81% | 13.27% | 21.01% | 25.36% | 1.67% | 4.1% | 4.33% | 3.53% | 4.09% | 1.48% | 2.58% | 1.54% | -3.06% | 5.83% | -4.63% | -3.64% | -8.7% | -1300% | -6900% | 0.24% | 0.24% | -1.5% | 0.55% | -3.05% | 0.08% |
| Net Income Growth % | 51.12% | 23.6% | 42.15% | 82.66% | -48.97% | 2.28% | -34.37% | 425.07% | -54.81% | 2.43% | 9.13% | -18.97% | 177.48% | -39.72% | 67.56% | 158.28% | -158.23% | 12070.11% | -47.2% | -150% | 84.62% | 81.16% | -3550% | 0% | 115.38% | -360% | 113.89% | -3700% | - |
| Net Income (Continuing) | 289.2M | 192.4M | 158.9M | 104.2M | 57M | 49.7M | 35M | 19M | 189M | 206.6M | 91.7M | 68.9M | 91.8M | 25M | 47.3M | 35.5M | -53.1M | 88.1M | -736K | -500K | -200K | -200K | -100K | 200K | 200K | -1.3M | 500K | -3.6M | 100K |
| Discontinued Operations | 1.4M | 5.6M | 1.3M | 8.5M | 4.7M | 71.2M | 83.2M | 161.1M | -154.7M | -130.6M | -17.6M | -1.4M | -8M | 4.6M | 2.8M | -5.6M | 1.8M | 0 | 0 | 0 | 0 | -1.1M | -6.8M | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 3M | 2.4M | 2.4M | 100K | 0 | -600K | -200K | -200K | 0 | -900K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.73 | 1.12 | 0.92 | 0.64 | 0.40 | 0.97 | 0.28 | 1.33 | 0.28 | 0.72 | 0.64 | 0.66 | 0.80 | 0.30 | 0.50 | 0.42 | -0.71 | 1.22 | -0.30 | -0.20 | -0.08 | -0.64 | -3.32 | 0.11 | 0.08 | -0.65 | 0.22 | -1.74 | 0.06 |
| EPS Growth % | 52.68% | 21.74% | 43.75% | 60% | -58.76% | 246.43% | -78.95% | 378.21% | -61.37% | 12.5% | -3.03% | -17.5% | 166.67% | -40% | 19.05% | 159.15% | -158.2% | 506.67% | -50% | -150% | 87.5% | 80.72% | -3118.18% | 37.5% | 112.31% | -395.45% | 112.64% | -3000% | - |
| EPS (Basic) | - | 1.14 | 0.93 | 0.65 | 0.41 | 1.00 | 0.29 | 1.48 | 0.33 | 0.73 | 0.65 | 0.67 | 0.82 | 0.31 | 0.52 | 0.32 | -0.77 | 1.32 | -0.30 | -0.20 | -0.08 | -0.64 | -3.32 | 0.11 | 0.08 | -0.65 | 0.22 | -1.74 | 0.06 |
| Diluted Shares Outstanding | 168.1M | 171.26M | 174.66M | 177.26M | 153.84M | 125.11M | 123.2M | 124.26M | 123.33M | 106M | 104.78M | 103.31M | 104.73M | 101.32M | 99.87M | 72.06M | 71.99M | 71.99M | 2.47M | 2.5M | 2.5M | 2.03M | 2.08M | 1.82M | 2.5M | 2M | 2.27M | 2.07M | 1.67M |
| Basic Shares Outstanding | 166.26M | 168.66M | 171.69M | 174.25M | 151.58M | 121.49M | 120.43M | 111.69M | 104.64M | 103.89M | 102.75M | 100.84M | 101.53M | 98.11M | 95.97M | 94.1M | 66.72M | 66.72M | 2.47M | 2.5M | 2.5M | 2.03M | 2.08M | 1.82M | 2.5M | 2M | 2.27M | 2.07M | 1.67M |
| Dividend Payout Ratio | - | 32.27% | 35.33% | 44.72% | 52.67% | 30.11% | 24.37% | 5.44% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying ZWS stock.
For fiscal year 2025, Zurn Elkay Water Solutions Corporation (ZWS) reported total revenue of $1.70B. This represents a 1339.6% increase compared to $117.8M in 1989.
Zurn Elkay Water Solutions Corporation (ZWS) is profitable, generating $198.0M in net income for the fiscal year ending 2025 with a net profit margin of 11.7%.
Zurn Elkay Water Solutions Corporation (ZWS) reported an operating income of $288.5M, resulting in an operating profit margin of 17.0%. This margin reflects the operational efficiency of the business before interest and taxes.
Zurn Elkay Water Solutions Corporation (ZWS) generated $706.1M in gross profit for the year, representing a gross profit margin of 41.6%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
ABI weakness and new construction slowdown
Metrics are mathematically derived from official filings.
Growth Decelerates Despite Core Strength
Revenue growth slowed to -0.5% in Q2 2026, down from 11.4% in Q1, though core sales reportedly grew 10%, suggesting a divergence between reported and organic trends. According to the latest earnings release, this may reflect timing or divestitures.
The reported revenue decline in Q2 2026 appears to be a sharp reversal from the prior quarter's 11.4% growth, yet management's commentary indicates core sales grew 10%, implying that reported figures may be distorted by non-core items or timing. This divergence suggests that underlying demand remains resilient, but investors should monitor whether the deceleration is a one-off or signals a broader slowdown. The sequential drop from $455.4M in Q3 2025 to $442.2M in Q2 2026 also hints at potential seasonality or project timing, but the overall trend over the past year shows a plateau around $440M, indicating a mature market.
Gross Margin Expansion Defies Cost Pressures
Gross margin surged to 49.8% in Q2 2026, up from 45.5% a year earlier, despite raw material volatility, suggesting pricing power and mix shift. As reported in financial statements, this is a 430 bps year-over-year improvement.
The 49.8% gross margin in Q2 2026 is a standout, exceeding the peer average and approaching Watts Water's 49.5%, indicating that ZWS's specification-led moat is translating into pricing power. This expansion likely reflects a favorable mix toward higher-margin R&R and filtration products, as well as successful cost pass-through. However, the sustainability of this margin is questionable given the cyclicality of raw material costs; a spike in steel or copper could compress margins if pricing power wanes. The 120 bps EBITDA margin expansion to 27.7% in Q2 2026 further supports the view that operational efficiency is improving, but investors should watch for any reversal in commodity prices.
Operating Leverage Drives Margin Accretion
Operating income grew 18.6% year-over-year in Q2 2026, outpacing revenue growth of -0.5%, as SG&A remained flat at $119.5M, demonstrating strong operating leverage. Based on reported figures, this suggests overhead efficiency is scaling.
Despite a slight revenue decline, operating income rose to $77.1M from $77.6M in Q2 2025, a modest increase, but the operating margin expanded to 17.4% from 17.5% (essentially flat). More notably, SG&A as a percentage of revenue fell to 27.0% from 24.3% a year ago, indicating that the company is controlling overhead costs effectively. This leverage is likely a result of the Elkay integration synergies and manufacturing footprint optimization, which have been offsetting restructuring costs. The 120 bps EBITDA margin expansion to 27.7% in Q2 2026 reinforces that cost discipline is translating to bottom-line growth, but the sustainability of this leverage depends on maintaining revenue growth.
Net Income Boosted by Non-Operating Items
Net income jumped to $113.3M in Q2 2026, a 124% increase year-over-year, despite operating income only rising 0.6%, implying a significant non-operating gain. According to the income statement, this may be a one-time tax benefit or other income.
The massive gap between operating income growth (0.6%) and net income growth (124%) in Q2 2026 suggests that the bottom line was flattered by non-operating items, possibly a tax valuation allowance release or a gain on asset sales. This inflates EPS to $0.67, which is not reflective of underlying operational performance. Investors should adjust for these items to assess true earnings power; the effective tax rate appears to have been unusually low or negative in the quarter. The absence of stock-based compensation in Q2 2026 (reported as $0) is also notable, as it was $11.7M in Q1, which may indicate a change in accounting or timing, but it could also be a data anomaly that warrants further investigation.
COGS Volatility Masks Underlying Efficiency
COGS as a percentage of revenue fell to 50.2% in Q2 2026 from 54.5% a year earlier, a 430 bps improvement, despite raw material cost pressures. As reported in financial statements, this suggests strong cost control and mix benefits.
The sharp decline in COGS ratio is a key driver of gross margin expansion, but it is important to note that COGS in absolute terms rose from $242.2M in Q2 2025 to $222.1M in Q2 2026, a decrease of 8.3%, which is unusual given revenue was roughly flat. This could indicate a favorable product mix shift toward higher-margin items or successful cost reduction initiatives. However, the volatility in COGS across quarters (e.g., $269.4M in Q3 2025 vs. $222.1M in Q2 2026) suggests that input costs and production levels are not stable, which may pose a risk to margin sustainability. Management's restructuring efforts appear to be yielding benefits, but the recurring nature of these costs could continue to create noise in reported earnings.
Sustainability of Margin Expansion Questioned
The 49.8% gross margin in Q2 2026 may be unsustainable if raw material costs rise or pricing power erodes, especially given the weak ABI. According to recent SEC filings, the company's growth increasingly depends on R&R, which may not offset a new construction slowdown.
Short-sellers could argue that the record gross margin is a peak, driven by temporary factors such as favorable commodity prices and a mix shift that may not persist. The sustained weakness in the Architectural Billings Index suggests a future slowdown in new construction, which could reduce demand for ZWS's products and force price competition. Additionally, the company's reliance on acquisitions for growth, as seen with Elkay, may mask organic deceleration; core sales growth of 10% in Q2 2026 is encouraging, but it is unclear how much is organic versus price. If the economy weakens, distributors may destock, leading to revenue declines and margin compression. Investors should monitor whether the company can maintain its pricing power in a downturn, as its specification moat may not be sufficient to protect margins if volumes fall sharply.