Go Pro

Consolidated Water (CWCO) Financials

Consolidated Water logo
$29.17 -0.39 (-1.32%)
Closing price 04:00 PM Eastern
Extended Trading
$29.18 +0.01 (+0.05%)
As of 04:41 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Consolidated Water

Annual Income Statements for Consolidated Water

This table shows Consolidated Water's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
7.52 3.96 6.14 11 12 3.71 0.88 5.86 30 28 18
Consolidated Net Income / (Loss)
7.93 2.78 6.14 11 12 4.44 0.88 5.86 30 28 18
Net Income / (Loss) Continuing Operations
7.93 2.78 4.69 11 12 9.34 4.08 9.34 31 18 19
Total Pre-Tax Income
7.93 2.24 3.80 11 13 9.43 3.63 9.74 38 21 21
Total Operating Income
8.44 2.14 2.28 7.98 12 8.35 2.01 9.27 37 18 18
Total Gross Profit
23 24 24 27 28 27 24 30 62 46 48
Total Revenue
57 58 59 66 69 73 67 94 180 134 132
Operating Revenue
57 58 59 66 69 73 67 94 180 134 132
Total Cost of Revenue
34 34 35 39 41 46 43 64 118 88 84
Operating Cost of Revenue
34 34 35 39 41 46 43 64 118 88 84
Total Operating Expenses
15 22 22 19 17 18 21 21 25 27 30
Selling, General & Admin Expense
15 19 19 19 17 18 18 21 25 28 30
Impairment Charge
0.03 3.44 3.04 0.06 -0.45 -0.01 3.15 0.01 0.01 -0.20 -0.10
Total Other Income / (Expense), net
-0.51 0.10 1.53 2.74 0.79 1.08 1.62 0.51 0.97 2.50 3.03
Interest & Investment Income
0.25 0.02 0.51 2.46 0.63 0.91 0.74 0.55 0.87 2.36 2.90
Other Income / (Expense), net
-0.49 0.19 1.02 0.29 0.15 0.18 0.89 -0.04 0.11 0.13 0.13
Income Tax Expense
0.00 -0.54 -0.89 -0.16 0.07 0.09 -0.45 0.40 6.75 2.22 2.16
Net Income / (Loss) Discontinued Operations
- - 1.04 1.12 1.29 -4.90 -2.57 -2.37 -1.09 10 -0.29
Other Adjustments to Consolidated Net Income / (Loss)
- - 0.41 -0.70 -1.55 - -0.63 -1.11 -0.57 -0.58 -0.59
Basic Earnings per Share
$0.51 $0.27 $0.41 $0.75 $0.81 $0.24 $0.06 $0.38 $1.88 $1.78 $1.15
Weighted Average Basic Shares Outstanding
14.74M 14.81M 14.90M 14.96M 15.03M 15.12M 15.21M 15.29M 15.74M 15.83M 15.92M
Diluted Earnings per Share
$0.51 $0.27 $0.41 $0.75 $0.80 $0.24 $0.06 $0.38 $1.86 $1.77 $1.14
Weighted Average Diluted Shares Outstanding
14.83M 14.94M 15.01M 15.07M 15.14M 15.22M 15.31M 15.40M 15.87M 15.94M 16.01M
Weighted Average Basic & Diluted Shares Outstanding
14.70M 14.87M 14.95M 15.01M 15.08M 15.17M 15.27M 15.72M 15.80M 15.87M 15.96M
Cash Dividends to Common per Share
$0.30 $0.30 $0.31 $0.34 $0.34 $0.34 $0.34 $0.34 $0.36 $0.41 $0.53

Quarterly Income Statements for Consolidated Water

This table shows Consolidated Water's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
8.61 9.84 6.47 16 4.45 1.58 4.79 5.10 5.53 2.92 3.78
Consolidated Net Income / (Loss)
8.61 9.84 6.47 16 4.45 1.46 4.79 5.10 5.53 2.92 3.78
Net Income / (Loss) Continuing Operations
9.00 10 7.11 4.37 5.11 -2.37 5.09 5.31 5.75 3.08 3.98
Total Pre-Tax Income
11 13 7.73 5.43 5.60 1.91 5.30 6.10 6.57 3.41 4.18
Total Operating Income
11 12 7.31 5.01 4.88 1.08 4.61 5.28 5.76 2.70 3.44
Total Gross Profit
17 19 14 12 12 8.49 12 13 13 10 11
Total Revenue
50 53 40 32 33 28 34 34 35 30 30
Operating Revenue
50 53 40 32 33 28 34 34 35 30 30
Total Cost of Revenue
33 34 26 21 22 20 21 21 22 19 19
Operating Cost of Revenue
33 34 26 21 22 20 21 21 22 19 19
Total Operating Expenses
5.87 6.87 6.56 6.61 6.75 7.41 7.70 7.55 7.18 7.59 7.48
Selling, General & Admin Expense
5.87 6.86 6.56 6.61 6.96 7.41 7.72 7.58 7.22 7.59 7.42
Impairment Charge
0.00 0.01 0.00 0.00 -0.20 0.00 -0.03 -0.03 -0.03 -0.00 0.06
Total Other Income / (Expense), net
0.27 0.38 0.45 0.42 0.76 0.90 0.69 0.82 0.81 0.71 0.74
Interest & Investment Income
0.23 0.36 0.41 0.43 0.70 0.87 0.65 0.81 0.72 0.72 0.70
Other Income / (Expense), net
0.04 -0.02 0.04 0.02 0.06 -0.03 0.04 0.01 0.09 -0.02 0.04
Income Tax Expense
1.98 2.38 0.62 1.06 0.49 0.04 0.21 0.80 0.83 0.33 0.20
Net Income / (Loss) Discontinued Operations
-0.23 -0.39 -0.47 12 -0.50 -0.28 -0.13 -0.08 -0.04 -0.04 -0.04
Other Adjustments to Consolidated Net Income / (Loss)
-0.16 -0.11 -0.17 - -0.16 - -0.17 -0.13 -0.18 -0.12 -0.16
Basic Earnings per Share
$0.55 $0.62 $0.41 $1.00 $0.28 $0.09 $0.30 $0.32 $0.35 $0.18 $0.24
Weighted Average Basic Shares Outstanding
15.74M 15.74M 15.83M 15.83M 15.83M 15.83M 15.92M 15.92M 15.92M 15.92M 16.00M
Diluted Earnings per Share
$0.54 $0.62 $0.40 $0.99 $0.28 $0.10 $0.30 $0.32 $0.34 $0.18 $0.23
Weighted Average Diluted Shares Outstanding
15.93M 15.87M 15.98M 15.98M 15.99M 15.94M 16.04M 16.04M 16.05M 16.01M 16.11M
Weighted Average Basic & Diluted Shares Outstanding
15.75M 15.80M 15.83M 15.83M 15.83M 15.87M 15.92M 15.93M 15.93M 15.96M 16.00M
Cash Dividends to Common per Share
$0.10 $0.09 $0.10 $0.10 $0.11 $0.11 $0.11 $0.14 $0.14 $0.14 $0.14

Annual Cash Flow Statements for Consolidated Water

This table details how cash moves in and out of Consolidated Water's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
9.08 -5.54 7.93 -14 12 4.76 -2.84 16 -8.44 57 24
Net Cash From Operating Activities
17 7.82 15 9.05 15 17 6.97 21 7.97 37 42
Net Cash From Continuing Operating Activities
17 7.82 13 7.99 17 19 8.59 23 9.11 38 42
Net Income / (Loss) Continuing Operations
7.93 2.78 4.69 11 14 8.15 1.51 13 30 29 19
Consolidated Net Income / (Loss)
7.93 2.78 5.73 12 14 8.15 1.51 13 30 29 19
Depreciation Expense
5.84 7.42 7.29 7.03 7.21 7.41 6.93 6.19 6.58 6.69 6.90
Amortization Expense
0.13 0.04 - - - - - - 0.87 0.62 0.71
Non-Cash Adjustments To Reconcile Net Income
1.52 3.75 5.29 1.11 -0.22 8.53 0.74 9.97 -18 11 6.09
Changes in Operating Assets and Liabilities, net
1.91 -6.17 -3.97 -11 -3.29 -1.41 -0.62 0.03 -11 -9.17 9.51
Net Cash From Discontinued Operating Activities
- - 1.83 1.06 -2.22 -1.64 -1.62 -1.82 -1.14 -1.66 -0.50
Net Cash From Investing Activities
-2.06 -2.78 -2.92 -17 1.49 -11 -3.94 -4.98 -11 27 -8.44
Net Cash From Continuing Investing Activities
-2.06 -2.78 -2.89 -17 1.49 -11 -0.99 -4.98 0.00 0.00 0.00
Purchase of Property, Plant & Equipment
-3.11 -3.46 -4.55 -16 -3.53 -1.73 -1.49 -7.54 -5.05 -6.70 -8.54
Acquisitions
0.00 -7.74 - - -3.15 -9.40 - 0.00 -3.42 0.00 0.00
Purchase of Investments
- - - - - - - 0.00 0.00 -0.05 0.00
Sale of Property, Plant & Equipment
0.01 0.55 0.02 0.05 0.45 0.01 0.05 0.06 0.02 0.45 0.10
Other Investing Activities, net
-3.95 2.24 1.63 -1.25 0.73 - 0.45 -2.52 -2.44 33 0.00
Net Cash From Financing Activities
-6.18 -11 -4.27 -5.79 -5.12 -5.17 -5.86 -6.30 -5.52 -6.71 -8.95
Net Cash From Continuing Financing Activities
-6.18 -11 -4.27 -5.79 -5.12 -5.17 -5.86 -6.30 -5.52 -6.71 -8.95
Repayment of Debt
-2.00 -7.00 -0.49 -1.47 0.00 -0.03 -0.05 -0.07 -0.14 -0.19 -0.12
Repurchase of Preferred Equity
-0.01 -0.01 - -0.02 -0.02 -0.00 -0.02 - -0.00 -0.01 -0.03
Payment of Dividends
-4.63 -4.63 -4.48 -5.10 -5.12 -5.15 -5.81 -6.26 -5.49 -6.53 -8.87
Other Financing Activities, net
0.46 0.57 - 0.01 0.02 0.01 0.02 0.03 0.10 0.02 0.07

Quarterly Cash Flow Statements for Consolidated Water

This table details how cash moves in and out of Consolidated Water's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
9.74 3.52 3.86 74 11 -4.10 8.40 -0.41 11 0.22 2.55
Net Cash From Operating Activities
3.42 -0.42 5.95 21 10 -0.74 12 8.76 15 5.78 6.54
Net Cash From Continuing Operating Activities
3.68 -0.13 6.35 22 11 -0.52 12 8.78 15 5.82 6.59
Net Income / (Loss) Continuing Operations
17 20 6.64 38 9.07 3.05 4.96 0.43 5.71 3.04 3.93
Consolidated Net Income / (Loss)
17 20 6.64 38 9.07 3.05 4.96 0.43 5.71 3.04 3.93
Depreciation Expense
1.59 1.71 - - 1.68 1.67 1.69 1.71 1.76 1.74 1.75
Amortization Expense
- - - - - - 0.15 0.16 0.21 0.19 0.22
Non-Cash Adjustments To Reconcile Net Income
-3.47 -15 - - 4.48 1.35 -0.81 4.74 -1.62 3.78 3.99
Changes in Operating Assets and Liabilities, net
-3.22 2.81 - - 0.02 -5.13 6.17 -3.05 9.39 -3.00 -3.30
Net Cash From Discontinued Operating Activities
-0.25 -0.29 -0.40 -0.59 -0.44 -0.22 -0.40 -0.02 -0.04 -0.04 -0.04
Net Cash From Investing Activities
-1.01 -4.34 -0.53 32 -1.58 -3.00 -1.57 -2.61 -1.87 -2.39 -1.68
Net Cash From Continuing Investing Activities
5.53 -11 -0.53 31 -30 27 0.00 -2.61 4.18 - 0.00
Purchase of Property, Plant & Equipment
-1.01 -0.92 -0.53 -1.19 -2.02 -2.95 -1.60 -2.62 -1.93 -2.40 -1.69
Sale of Property, Plant & Equipment
- -0.00 0.00 0.00 0.44 - 0.03 0.01 0.06 0.00 0.00
Net Cash From Financing Activities
-1.28 -1.55 -1.56 -1.58 -1.76 -1.82 -1.79 -1.78 -2.22 -3.17 -2.31
Net Cash From Continuing Financing Activities
-1.28 -1.55 -1.56 -1.58 -1.76 -1.82 -1.79 -1.78 -2.22 -3.17 -2.31
Repayment of Debt
-0.03 -0.05 -0.05 -0.05 -0.04 -0.05 -0.04 -0.03 -0.03 -0.02 -0.05
Repurchase of Preferred Equity
- - -0.00 - - - -0.01 - -0.01 -0.00 -0.01
Payment of Dividends
-1.34 -1.50 -1.50 -1.53 -1.73 -1.77 -1.75 -1.75 -2.23 -3.14 -2.25
Other Financing Activities, net
0.09 - 0.00 - 0.02 - 0.01 0.01 0.05 - 0.00

Annual Balance Sheets for Consolidated Water

This table presents Consolidated Water's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
162 164 165 173 192 180 176 193 218 243 258
Total Current Assets
65 61 67 62 73 73 77 93 113 158 170
Cash & Equivalents
45 39 45 31 42 44 40 51 43 99 124
Accounts Receivable
9.53 17 15 22 23 21 27 27 38 40 33
Inventories, net
1.92 2.31 1.58 2.23 3.29 3.21 2.50 5.73 6.04 8.96 3.74
Prepaid Expenses
1.28 1.10 1.07 2.80 1.56 2.41 2.56 5.64 4.06 5.11 5.93
Other Current Assets
- - 0.24 0.84 1.68 0.52 0.62 2.91 22 4.47 3.29
Other Current Nonoperating Assets
- - 2.23 1.96 1.62 1.51 1.17 0.53 0.21 0.27 0.12
Plant, Property, & Equipment, net
54 54 52 59 61 58 53 53 56 52 55
Total Noncurrent Assets
42 49 47 51 58 49 46 48 50 33 33
Long-Term Investments
4.55 4.09 2.78 2.58 1.90 2.09 1.72 1.55 1.41 1.50 1.19
Goodwill
3.50 9.78 8.00 8.00 13 13 10 10 13 13 13
Intangible Assets
0.77 5.20 3.23 1.89 5.04 4.15 3.40 2.82 3.35 2.70 2.10
Other Noncurrent Operating Assets
30 28 30 37 9.67 8.20 9.66 12 11 16 17
Total Liabilities & Shareholders' Equity
162 164 165 173 192 180 176 193 218 243 258
Total Liabilities
13 9.50 9.46 8.76 14 11 11 25 27 28 31
Total Current Liabilities
13 6.68 7.63 7.90 7.90 6.94 7.69 23 24 25 28
Short-Term Debt
6.96 0.49 0.69 0.00 0.02 0.04 0.06 0.11 0.19 0.13 0.05
Accounts Payable
4.83 4.90 3.55 4.57 3.56 2.94 3.00 8.84 12 9.06 9.62
Dividends Payable
1.18 1.19 1.28 1.29 1.29 1.30 1.32 1.38 1.57 1.78 2.29
Current Deferred Revenue
0.19 0.10 0.00 0.11 0.34 0.12 1.10 0.32 0.32 0.37 0.25
Current Employee Benefit Liabilities
- - 1.02 1.29 1.82 1.43 1.44 2.27 3.16 3.34 3.04
Other Current Liabilities
- - - 0.00 0.69 0.92 0.59 9.35 6.69 9.76 12
Other Current Nonoperating Liabilities
- - 1.10 0.65 0.18 0.19 0.18 0.39 0.36 0.51 0.27
Total Noncurrent Liabilities
0.22 2.82 1.83 0.86 6.17 3.60 3.00 2.59 2.70 3.07 3.18
Long-Term Debt
- - - 0.00 0.06 0.13 0.15 0.22 0.19 0.07 0.03
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 1.92 1.02 0.66 1.53 1.44 0.56 0.56 0.53 0.21 0.71
Other Noncurrent Operating Liabilities
0.22 0.90 0.80 0.20 1.90 2.03 2.28 1.81 1.98 2.78 2.45
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
148 154 156 164 178 169 166 168 192 215 227
Total Preferred & Common Equity
145 146 148 155 164 161 158 160 187 210 222
Preferred Stock
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.02
Total Common Equity
145 146 148 155 164 161 158 160 187 210 222
Common Stock
93 95 95 96 97 96 97 98 102 103 105
Retained Earnings
52 52 53 59 66 65 61 61 85 107 117
Noncontrolling Interest
3.15 8.50 8.09 8.78 14 8.10 8.09 8.10 5.00 5.35 5.03

Quarterly Balance Sheets for Consolidated Water

This table presents Consolidated Water's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
185 202 205 212 223 235 238 250 258 257 260
Total Current Assets
87 101 103 110 119 151 154 165 170 170 173
Cash & Equivalents
51 51 48 49 46 97 105 108 112 124 126
Accounts Receivable
24 30 30 38 42 40 37 36 42 29 36
Inventories, net
4.05 9.09 9.84 7.92 4.18 4.56 3.93 7.16 6.21 4.56 4.32
Prepaid Expenses
4.70 5.25 6.87 5.43 2.77 2.95 5.68 4.17 3.54 5.97 4.56
Other Current Assets
1.82 6.13 8.19 8.97 23 5.41 1.96 9.52 5.76 6.73 1.29
Other Current Nonoperating Assets
0.50 0.37 0.32 0.30 0.54 1.50 0.31 0.17 0.12 0.14 0.13
Plant, Property, & Equipment, net
50 51 51 50 55 54 53 54 54 56 57
Total Noncurrent Assets
48 49 51 52 50 30 31 32 34 32 31
Long-Term Investments
1.54 1.29 1.34 1.39 1.26 1.31 1.38 1.26 1.31 1.12 1.05
Goodwill
10 10 10 10 13 13 13 13 13 13 13
Intangible Assets
2.96 2.68 2.55 2.41 3.19 3.03 2.86 2.53 2.37 2.20 2.03
Other Noncurrent Operating Assets
12 13 16 17 11 13 14 15 17 16 15
Total Liabilities & Shareholders' Equity
185 202 205 212 223 235 238 250 258 257 260
Total Liabilities
19 33 30 29 26 23 23 32 35 31 31
Total Current Liabilities
15 31 28 26 24 20 20 29 32 28 29
Short-Term Debt
0.09 0.11 0.11 0.11 0.18 0.17 0.15 0.10 0.08 0.06 0.02
Accounts Payable
6.90 9.80 10 11 11 8.10 7.11 9.62 13 9.53 9.62
Dividends Payable
1.38 1.41 1.41 1.57 1.58 1.56 1.80 1.79 2.27 2.27 2.28
Current Deferred Revenue
0.41 0.31 13 0.39 5.72 0.22 0.17 13 0.62 12 0.18
Current Employee Benefit Liabilities
2.06 2.86 1.87 2.70 4.34 2.76 3.75 3.95 2.81 3.57 2.75
Other Current Liabilities
4.31 16 0.55 10 0.38 6.33 6.65 0.64 14 0.67 13
Other Current Nonoperating Liabilities
0.24 0.35 0.28 0.26 0.45 0.39 0.45 0.24 0.27 0.27 0.27
Total Noncurrent Liabilities
3.12 2.32 2.35 2.23 2.12 3.63 3.29 2.68 2.88 2.83 2.79
Long-Term Debt
0.15 0.19 0.16 0.13 0.15 0.12 0.09 0.06 0.05 0.03 0.00
Noncurrent Deferred & Payable Income Tax Liabilities
1.11 0.52 0.49 0.47 0.08 0.38 0.23 0.00 0.00 0.18 0.49
Other Noncurrent Operating Liabilities
1.86 1.60 1.71 1.63 1.89 3.10 2.94 2.63 2.83 2.61 2.30
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
167 168 175 183 197 212 215 219 222 226 229
Total Preferred & Common Equity
159 164 170 178 192 207 210 213 217 220 224
Preferred Stock
0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.02 0.03 0.02 0.02
Total Common Equity
159 164 170 178 192 207 210 213 217 220 224
Common Stock
98 100 101 101 102 102 103 103 104 104 105
Retained Earnings
61 64 70 77 90 104 107 110 113 116 118
Noncontrolling Interest
7.68 4.59 4.73 4.89 5.17 5.30 5.22 5.51 5.64 5.82 5.18

Annual Metrics And Ratios for Consolidated Water

This table displays calculated financial ratios and metrics derived from Consolidated Water's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
14,750,800.00 14,818,699.00 14,901,711.00 14,964,281.00 15,027,574.00 15,122,975.00 15,210,699.00 - - - 15,931,336.00
DEI Adjusted Shares Outstanding
14,750,800.00 14,818,699.00 14,901,711.00 14,964,281.00 15,027,574.00 15,122,975.00 15,210,699.00 - - - 15,931,336.00
DEI Earnings Per Adjusted Shares Outstanding
0.51 0.27 0.41 0.75 0.81 0.25 0.06 - - - 1.15
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-12.88% 1.33% 2.58% 10.70% 4.68% 5.57% -7.94% 40.74% 91.50% -25.66% -1.41%
EBITDA Growth
13.36% -29.64% 8.22% 44.45% 24.73% -16.46% -38.33% 56.88% 184.35% -42.74% 1.49%
EBIT Growth
24.77% -70.77% 42.06% 150.42% 43.68% -28.16% -65.95% 217.97% 303.67% -50.59% 0.41%
NOPAT Growth
30.56% -68.60% 6.01% 188.21% 44.02% -29.04% -72.69% 293.76% 243.64% -46.60% 1.09%
Net Income Growth
17.16% -64.96% 121.22% 83.81% 7.82% -63.52% -80.29% 568.85% 405.19% -4.56% -35.06%
EPS Growth
21.43% -47.06% 51.85% 82.93% 6.67% -70.00% -75.00% 533.33% 389.47% -4.84% -35.59%
Operating Cash Flow Growth
-4.76% -54.83% 93.29% -40.18% 68.06% 14.02% -59.81% 206.21% -62.63% 358.12% 14.24%
Free Cash Flow Firm Growth
198.89% -157.57% 198.39% -251.80% 331.02% -50.72% -74.34% 247.48% -116.87% 1,352.96% 1.87%
Invested Capital Growth
-6.46% 11.41% -5.26% 20.03% -14.82% -6.25% -1.58% -4.53% 34.22% -9.40% -10.68%
Revenue Q/Q Growth
-3.22% 1.26% -3.64% 10.44% -0.63% -3.28% 2.29% 14.31% 15.97% -15.64% 0.95%
EBITDA Q/Q Growth
82.14% 209.20% 129.05% 170.78% 86.84% 35.73% 503.12% 90.95% 57.09% -31.29% 10.01%
EBIT Q/Q Growth
4.07% -26.61% -28.63% 46.26% 16.26% -27.38% 78.18% 14.34% 33.53% -38.22% 9.43%
NOPAT Q/Q Growth
2.35% -19.27% -41.05% 67.89% 11.87% -27.88% 63.86% 18.74% 31.00% -35.57% 8.87%
Net Income Q/Q Growth
8.44% -10.81% 2.76% 8.92% -2.75% -19.12% 8.86% 7.23% 39.07% -22.89% 8.64%
EPS Q/Q Growth
10.87% 0.00% 0.00% 8.70% -5.88% -27.27% 0.00% 2.70% 38.81% -22.71% 7.55%
Operating Cash Flow Q/Q Growth
-4.76% -64.17% -10.19% 29.60% 7.18% 14.08% -38.25% 16.54% -42.76% -0.86% 18.54%
Free Cash Flow Firm Q/Q Growth
315.99% -41.55% -22.96% 13.45% 231.08% -53.13% -56.41% -3.55% -155.19% 2.53% 31.38%
Invested Capital Q/Q Growth
-3.39% -1.38% -0.86% 0.23% -15.40% -5.49% -0.05% 1.97% 13.65% 5.19% 0.17%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.81% 41.90% 40.42% 40.69% 41.10% 36.86% 35.16% 32.26% 34.36% 34.06% 36.63%
EBITDA Margin
24.35% 16.91% 17.84% 23.28% 27.74% 21.95% 14.70% 16.39% 24.33% 18.74% 19.77%
Operating Margin
14.77% 3.69% 3.83% 12.14% 17.03% 11.49% 3.01% 9.85% 20.62% 13.65% 13.90%
EBIT Margin
13.91% 4.01% 5.56% 12.57% 17.26% 11.74% 4.34% 9.81% 20.68% 13.75% 14.00%
Profit (Net Income) Margin
13.88% 4.80% 10.35% 17.18% 17.70% 6.12% 1.31% 6.22% 16.42% 21.08% 13.88%
Tax Burden Percent
100.00% 123.92% 161.59% 105.39% 97.37% 47.10% 24.09% 60.14% 77.86% 136.56% 85.74%
Interest Burden Percent
99.73% 96.49% 115.23% 129.69% 105.32% 110.57% 125.16% 105.45% 101.93% 112.28% 115.65%
Effective Tax Rate
0.00% -23.92% -23.38% -1.47% 0.53% 0.92% -12.33% 4.07% 17.77% 10.73% 10.12%
Return on Invested Capital (ROIC)
8.08% 2.48% 2.56% 6.91% 9.85% 7.84% 2.23% 9.06% 27.20% 13.30% 14.94%
ROIC Less NNEP Spread (ROIC-NNEP)
9.30% 2.19% -4.75% -0.59% 8.85% 13.47% 4.32% 13.49% 28.65% -1.44% 13.28%
Return on Net Nonoperating Assets (RNNOA)
-2.66% -0.65% 1.40% 0.16% -2.72% -5.28% -1.71% -5.54% -10.75% 0.57% -6.64%
Return on Equity (ROE)
5.42% 1.84% 3.96% 7.06% 7.13% 2.56% 0.52% 3.51% 16.45% 13.87% 8.30%
Cash Return on Invested Capital (CROIC)
14.76% -8.31% 7.97% -11.30% 25.85% 14.29% 3.82% 13.69% -2.02% 23.17% 26.22%
Operating Return on Assets (OROA)
4.94% 1.43% 2.01% 4.89% 6.51% 4.59% 1.63% 5.00% 18.12% 7.98% 7.38%
Return on Assets (ROA)
4.92% 1.71% 3.73% 6.68% 6.68% 2.39% 0.49% 3.17% 14.38% 12.23% 7.32%
Return on Common Equity (ROCE)
5.31% 1.77% 3.75% 6.69% 6.65% 2.40% 0.50% 3.34% 15.85% 13.52% 8.10%
Return on Equity Simple (ROE_SIMPLE)
5.46% 1.91% 4.15% 7.29% 7.44% 2.76% 0.56% 3.67% 15.84% 13.45% 0.00%
Net Operating Profit after Tax (NOPAT)
8.44 2.65 2.81 8.09 12 8.27 2.26 8.89 31 16 17
NOPAT Margin
14.77% 4.58% 4.73% 12.31% 16.94% 11.39% 3.38% 9.45% 16.96% 12.18% 12.49%
Net Nonoperating Expense Percent (NNEP)
-1.22% 0.29% 7.32% 7.50% 0.99% -5.63% -2.09% -4.44% -1.45% 14.74% 1.66%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 5.29% 15.90% 7.57% 7.28%
Cost of Revenue to Revenue
59.19% 58.10% 59.58% 59.31% 58.90% 63.14% 64.84% 67.74% 65.64% 65.94% 63.37%
SG&A Expenses to Revenue
25.98% 32.27% 31.47% 28.47% 24.71% 25.38% 27.44% 22.39% 13.74% 20.56% 22.80%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.04% 38.21% 36.59% 28.55% 24.07% 25.36% 32.15% 22.40% 13.74% 20.41% 22.73%
Earnings before Interest and Taxes (EBIT)
7.95 2.32 3.30 8.26 12 8.53 2.90 9.23 37 18 18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
14 9.79 11 15 19 16 9.83 15 44 25 26
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.02 0.93 1.08 0.99 1.35 1.05 0.98 1.38 2.96 1.94 2.52
Price to Tangible Book Value (P/TBV)
1.05 1.03 1.17 1.06 1.52 1.18 1.07 1.50 3.24 2.10 2.70
Price to Revenue (P/Rev)
2.59 2.33 2.70 2.34 3.22 2.33 2.31 2.33 3.06 3.05 4.22
Price to Earnings (P/E)
19.64 34.05 26.11 13.64 18.17 45.53 176.40 37.49 18.66 14.46 30.41
Dividend Yield
3.00% 3.30% 2.79% 3.30% 2.31% 3.04% 3.35% 2.37% 1.03% 1.53% 1.43%
Earnings Yield
5.09% 2.94% 3.83% 7.33% 5.50% 2.20% 0.57% 2.67% 5.36% 6.92% 3.29%
Enterprise Value to Invested Capital (EV/IC)
1.01 0.89 1.14 1.01 1.76 1.29 1.18 1.83 3.99 2.68 4.20
Enterprise Value to Revenue (EV/Rev)
1.79 1.74 2.04 1.96 2.78 1.81 1.77 1.87 2.85 2.34 3.31
Enterprise Value to EBITDA (EV/EBITDA)
7.36 10.27 11.42 8.43 10.04 8.24 12.02 11.40 11.71 12.46 16.77
Enterprise Value to EBIT (EV/EBIT)
12.88 43.28 36.66 15.60 16.13 15.40 40.70 19.03 13.77 16.99 23.67
Enterprise Value to NOPAT (EV/NOPAT)
12.14 37.95 43.08 15.93 16.43 15.88 52.33 19.76 16.80 19.17 26.53
Enterprise Value to Operating Cash Flow (EV/OCF)
5.91 12.85 8.00 14.25 12.60 7.58 16.97 8.24 64.42 8.57 10.49
Enterprise Value to Free Cash Flow (EV/FCFF)
6.65 0.00 13.86 0.00 6.26 8.71 30.54 13.07 0.00 11.01 15.12
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.29 -0.29 -0.29 -0.27 -0.31 -0.39 -0.39 -0.41 -0.38 -0.40 -0.50
Leverage Ratio
1.10 1.08 1.06 1.06 1.07 1.07 1.06 1.11 1.14 1.13 1.13
Compound Leverage Factor
1.10 1.04 1.22 1.37 1.12 1.18 1.33 1.17 1.17 1.27 1.31
Debt to Total Capital
4.48% 0.32% 0.44% 0.00% 0.04% 0.10% 0.13% 0.20% 0.20% 0.09% 0.03%
Short-Term Debt to Total Capital
4.48% 0.32% 0.44% 0.00% 0.01% 0.03% 0.04% 0.07% 0.10% 0.06% 0.02%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.03% 0.07% 0.09% 0.13% 0.10% 0.03% 0.01%
Preferred Equity to Total Capital
0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Noncontrolling Interests to Total Capital
2.03% 5.50% 5.16% 5.36% 7.97% 4.79% 4.87% 4.82% 2.60% 2.48% 2.22%
Common Equity to Total Capital
93.47% 94.17% 94.39% 94.62% 91.97% 95.10% 94.99% 94.97% 97.18% 97.41% 97.74%
Debt to EBITDA
0.50 0.05 0.06 0.00 0.00 0.01 0.02 0.02 0.01 0.01 0.00
Net Debt to EBITDA
-3.48 -4.38 -4.49 0.00 -2.30 -2.87 -4.51 -3.37 -1.00 -4.01 -4.78
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.01 0.00 0.00 0.00
Debt to NOPAT
0.82 0.19 0.24 0.00 0.01 0.02 0.10 0.04 0.01 0.01 0.00
Net Debt to NOPAT
-5.74 -16.18 -16.94 0.00 -3.77 -5.53 -19.64 -5.84 -1.43 -6.17 -7.57
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.01 0.02 0.07 0.02 0.01 0.00 0.00
Altman Z-Score
7.98 9.76 11.48 11.95 10.89 11.12 10.06 6.74 14.87 10.82 12.88
Noncontrolling Interest Sharing Ratio
2.10% 3.87% 5.36% 5.29% 6.74% 6.44% 4.85% 4.87% 3.66% 2.56% 2.36%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.97 9.11 8.74 7.89 9.26 10.51 10.03 4.09 4.72 6.33 6.12
Quick Ratio
4.70 8.61 8.07 6.90 8.23 9.41 9.13 3.43 3.38 5.57 5.65
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
15 -8.87 8.73 -13 31 15 3.87 13 -2.27 28 29
Operating Cash Flow to CapEx
558.09% 268.40% 334.00% 56.01% 494.97% 1,008.01% 482.28% 285.15% 158.56% 584.23% 494.28%
Free Cash Flow to Firm to Interest Expense
57.25 -85.24 1,525.00 -1,571.83 22,973.04 1,559.75 377.66 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
64.36 75.19 2,642.68 1,073.50 11,414.16 1,792.87 679.77 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
52.83 47.18 1,851.45 -843.07 9,108.12 1,615.01 538.82 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.35 0.36 0.36 0.39 0.38 0.39 0.38 0.51 0.88 0.58 0.53
Accounts Receivable Turnover
5.10 4.43 3.80 3.54 3.03 3.27 2.74 3.46 5.52 3.44 3.65
Inventory Turnover
18.49 15.92 18.19 20.43 14.68 14.11 15.16 15.49 20.10 11.78 13.18
Fixed Asset Turnover
1.04 1.07 1.13 1.19 1.15 1.22 1.21 1.78 3.32 2.47 2.46
Accounts Payable Turnover
6.27 6.91 8.37 9.60 9.97 14.11 14.61 10.77 11.57 8.55 8.96
Days Sales Outstanding (DSO)
71.55 82.35 96.14 103.16 120.48 111.66 133.29 105.49 66.10 106.00 99.97
Days Inventory Outstanding (DIO)
19.74 22.93 20.07 17.87 24.86 25.87 24.07 23.57 18.16 31.00 27.69
Days Payable Outstanding (DPO)
58.25 52.80 43.59 38.02 36.63 25.87 24.99 33.89 31.55 42.68 40.73
Cash Conversion Cycle (CCC)
33.04 52.48 72.62 83.01 108.72 111.66 132.37 95.17 52.72 94.31 86.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
101 112 107 128 109 102 100 96 129 117 104
Invested Capital Turnover
0.55 0.54 0.54 0.56 0.58 0.69 0.66 0.96 1.60 1.09 1.20
Increase / (Decrease) in Invested Capital
-6.97 12 -5.92 21 -19 -6.81 -1.61 -4.55 33 -12 -12
Enterprise Value (EV)
102 101 121 129 192 131 118 176 513 313 438
Market Capitalization
148 135 160 154 221 169 154 220 552 408 558
Book Value per Share
$9.83 $9.82 $9.93 $10.35 $10.90 $10.64 $10.36 $10.44 $11.86 $13.26 $13.91
Tangible Book Value per Share
$9.54 $8.81 $9.17 $9.69 $9.67 $9.48 $9.45 $9.57 $10.83 $12.28 $12.97
Total Capital
155 155 157 164 178 169 166 168 192 216 227
Total Debt
6.96 0.49 0.69 0.00 0.08 0.17 0.21 0.33 0.38 0.20 0.07
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.06 0.13 0.15 0.22 0.19 0.07 0.03
Net Debt
-48 -43 -48 -34 -44 -46 -44 -52 -44 -101 -125
Capital Expenditures (CapEx)
3.10 2.91 4.53 16 3.07 1.72 1.44 7.48 5.03 6.25 8.44
Debt-free, Cash-free Net Working Capital (DFCFNWC)
8.38 15 14 23 23 22 27 19 46 34 18
Debt-free Net Working Capital (DFNWC)
59 55 60 54 65 66 69 70 89 133 142
Net Working Capital (NWC)
52 54 59 54 65 66 69 70 89 133 142
Net Nonoperating Expense (NNE)
0.51 -0.13 -3.34 -3.20 -0.52 3.83 1.38 3.04 0.98 -12 -1.83
Net Nonoperating Obligations (NNO)
-47 -42 -49 -36 -69 -67 -65 -72 -63 -99 -122
Total Depreciation and Amortization (D&A)
5.96 7.46 7.29 7.03 7.21 7.41 6.93 6.19 6.58 6.69 7.62
Debt-free, Cash-free Net Working Capital to Revenue
14.66% 26.67% 24.03% 35.19% 33.75% 30.62% 39.75% 20.53% 25.74% 25.10% 13.78%
Debt-free Net Working Capital to Revenue
103.71% 94.49% 100.64% 82.87% 94.90% 90.92% 103.85% 74.42% 49.39% 99.26% 107.50%
Net Working Capital to Revenue
91.53% 93.64% 99.48% 82.87% 94.88% 90.86% 103.76% 74.30% 49.28% 99.17% 107.47%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.51 $0.27 $0.41 $0.75 $0.81 $0.24 $0.06 $0.38 $1.88 $1.78 $1.15
Adjusted Weighted Average Basic Shares Outstanding
14.74M 14.81M 14.90M 14.96M 15.03M 15.12M 15.21M 15.29M 15.74M 15.83M 15.92M
Adjusted Diluted Earnings per Share
$0.51 $0.27 $0.41 $0.75 $0.80 $0.24 $0.06 $0.38 $1.86 $1.77 $1.14
Adjusted Weighted Average Diluted Shares Outstanding
14.83M 14.94M 15.01M 15.07M 15.14M 15.22M 15.31M 15.40M 15.87M 15.94M 16.01M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
14.79M 14.87M 14.95M 15.01M 15.08M 15.17M 15.27M 15.72M 15.80M 15.87M 15.96M
Normalized Net Operating Profit after Tax (NOPAT)
5.93 3.90 3.72 5.62 11 8.26 3.61 8.91 31 16 16
Normalized NOPAT Margin
10.38% 6.74% 6.27% 8.56% 16.30% 11.37% 5.40% 9.46% 16.96% 12.05% 12.43%
Pre Tax Income Margin
13.88% 3.87% 6.40% 16.31% 18.18% 12.98% 5.44% 10.35% 21.08% 15.44% 16.19%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
29.53 22.32 576.67 980.55 8,913.54 882.10 283.38 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
31.35 25.46 490.76 960.39 8,750.60 855.39 220.42 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
18.00 -5.69 -214.56 -936.02 6,607.50 704.24 142.43 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
19.82 -2.56 -300.47 -956.18 6,444.56 677.53 79.47 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
58.43% 166.64% 72.85% 45.12% 42.02% 115.85% 663.85% 106.88% 18.55% 23.14% 48.38%
Augmented Payout Ratio
58.43% 166.64% 72.85% 45.12% 42.02% 115.85% 663.85% 106.88% 18.55% 23.14% 48.38%

Quarterly Metrics And Ratios for Consolidated Water

This table displays calculated financial ratios and metrics derived from Consolidated Water's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 15,874,796.00 15,916,685.00 15,926,801.00 15,931,336.00 15,964,209.00
DEI Adjusted Shares Outstanding
- - - - - - 15,874,796.00 15,916,685.00 15,926,801.00 15,931,336.00 15,964,209.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 0.30 0.32 0.35 0.18 0.24
Growth Metrics
- - - - - - - - - - -
Revenue Growth
99.00% 87.32% 20.75% -26.58% -33.02% -46.65% -15.05% 3.42% 5.18% 4.37% -11.10%
EBITDA Growth
1,145.76% 368.35% 19.55% -55.06% -46.37% -80.70% -11.59% 42.31% 15.73% 58.42% -16.08%
EBIT Growth
985.36% 311.48% 61.22% -47.15% -54.01% -91.51% -36.71% 5.22% 18.61% 145.75% -25.16%
NOPAT Growth
630.47% 251.95% 64.29% -46.75% -49.44% -89.54% -34.17% 14.05% 13.09% 131.25% -26.09%
Net Income Growth
2,608.62% 542.53% 69.77% 116.42% -48.23% -85.18% -26.00% -67.85% 24.20% 100.01% -21.16%
EPS Growth
2,600.00% 520.00% 66.67% 115.22% -48.15% -83.87% -25.00% -67.68% 21.43% 80.00% -23.33%
Operating Cash Flow Growth
32.12% -107.68% 11.29% 5,718.28% 202.50% -74.65% 97.65% -58.18% 48.86% 879.05% -44.36%
Free Cash Flow Firm Growth
-235.95% -406.45% -1,412.53% 95.73% 165.76% 157.87% 185.43% 293.10% 74.13% 13.22% -51.92%
Invested Capital Growth
20.43% 34.22% 35.10% 7.75% -2.11% -9.40% -14.40% -3.11% -6.21% -10.68% -7.06%
Revenue Q/Q Growth
12.70% 6.81% -25.47% -18.17% 2.81% -14.92% 18.68% -0.37% 4.55% -15.58% 1.10%
EBITDA Q/Q Growth
10.46% 14.08% -40.75% -31.75% 31.83% -58.95% 122.96% 10.17% 9.27% -40.98% 18.10%
EBIT Q/Q Growth
13.17% 15.04% -40.75% -31.75% -1.51% -78.77% 325.81% 13.79% 10.57% -54.13% 29.68%
NOPAT Q/Q Growth
16.42% 14.57% -33.35% -40.10% 10.54% -76.30% 319.45% 3.77% 9.61% -51.53% 34.07%
Net Income Q/Q Growth
17.50% 14.38% -34.22% 144.82% -71.90% -67.26% 228.49% 6.37% 8.56% -47.27% 29.49%
EPS Q/Q Growth
17.39% 14.81% -35.48% 147.50% -71.72% -64.29% 200.00% 6.67% 6.25% -47.06% 27.78%
Operating Cash Flow Q/Q Growth
1,017.46% -112.42% 1,500.45% 252.20% -50.60% -107.17% 1,684.89% -25.49% 75.86% -62.49% 13.20%
Free Cash Flow Firm Q/Q Growth
89.48% -118.41% -19.51% 84.44% 261.92% 92.22% 76.41% -64.83% 46.02% 24.98% -25.08%
Invested Capital Q/Q Growth
6.40% 13.65% 1.34% -12.06% -3.35% 5.19% -4.26% -0.47% -6.44% 0.17% -0.38%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.33% 36.22% 34.97% 35.78% 34.84% 29.89% 36.50% 38.20% 36.86% 34.72% 36.42%
EBITDA Margin
24.81% 26.50% 18.58% 15.50% 19.87% 9.59% 19.28% 21.32% 22.29% 15.58% 18.20%
Operating Margin
21.55% 23.32% 18.43% 15.43% 14.62% 3.80% 13.68% 15.73% 16.41% 9.12% 11.48%
EBIT Margin
21.62% 23.28% 18.58% 15.50% 14.85% 3.71% 13.80% 15.77% 16.67% 9.06% 11.62%
Profit (Net Income) Margin
17.26% 18.48% 16.31% 48.80% 13.34% 5.13% 14.21% 15.17% 15.75% 9.84% 12.60%
Tax Burden Percent
78.39% 77.36% 83.73% 291.94% 79.48% 76.25% 90.40% 83.49% 84.17% 85.57% 90.38%
Interest Burden Percent
101.85% 102.62% 104.85% 107.87% 113.06% 181.73% 113.87% 115.26% 112.24% 126.91% 119.98%
Effective Tax Rate
18.00% 18.74% 8.04% 19.60% 8.75% 2.23% 3.96% 13.04% 12.58% 9.73% 4.85%
Return on Invested Capital (ROIC)
26.47% 30.39% 27.91% 19.65% 18.89% 4.06% 13.88% 15.63% 17.46% 9.85% 13.00%
ROIC Less NNEP Spread (ROIC-NNEP)
26.76% 30.76% 28.28% 5.39% 18.89% 3.56% 13.46% 15.15% 17.02% 9.42% 12.57%
Return on Net Nonoperating Assets (RNNOA)
-10.88% -11.54% -10.72% -2.31% -8.25% -1.41% -5.63% -7.27% -8.73% -4.71% -6.52%
Return on Equity (ROE)
15.60% 18.86% 17.20% 17.34% 10.65% 2.64% 8.26% 8.37% 8.73% 5.14% 6.49%
Cash Return on Invested Capital (CROIC)
3.96% -2.02% -0.61% 19.35% 24.73% 23.17% 27.11% 16.05% 20.51% 26.22% 21.58%
Operating Return on Assets (OROA)
16.94% 20.40% 16.36% 12.34% 10.48% 2.15% 7.46% 8.26% 8.80% 4.78% 5.84%
Return on Assets (ROA)
13.53% 16.19% 14.36% 38.86% 9.42% 2.98% 7.68% 7.95% 8.32% 5.19% 6.34%
Return on Common Equity (ROCE)
15.04% 18.17% 16.74% 16.89% 10.38% 2.58% 8.04% 8.15% 8.51% 5.02% 6.33%
Return on Equity Simple (ROE_SIMPLE)
11.95% 0.00% 16.79% 19.72% 17.46% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
8.81 10 6.73 4.03 4.45 1.06 4.43 4.59 5.04 2.44 3.27
NOPAT Margin
17.67% 18.95% 16.95% 12.40% 13.34% 3.72% 13.13% 13.68% 14.34% 8.23% 10.92%
Net Nonoperating Expense Percent (NNEP)
-0.29% -0.37% -0.36% 14.26% 0.00% 0.50% 0.42% 0.48% 0.44% 0.43% 0.43%
Return On Investment Capital (ROIC_SIMPLE)
- 5.25% - - - 0.49% 2.02% 2.07% 2.23% 1.08% 1.43%
Cost of Revenue to Revenue
66.67% 63.78% 65.03% 64.22% 65.16% 70.11% 63.50% 61.80% 63.14% 65.28% 63.58%
SG&A Expenses to Revenue
11.78% 12.88% 16.54% 20.34% 20.83% 26.09% 22.91% 22.57% 20.56% 25.61% 24.75%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
11.78% 12.91% 16.54% 20.35% 20.23% 26.09% 22.83% 22.47% 20.46% 25.60% 24.94%
Earnings before Interest and Taxes (EBIT)
11 12 7.37 5.03 4.96 1.05 4.65 5.30 5.86 2.69 3.48
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
12 14 7.37 5.03 6.64 2.72 6.50 7.16 7.83 4.62 5.46
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.48 2.96 2.40 2.03 1.89 1.94 1.78 2.20 2.54 2.52 2.36
Price to Tangible Book Value (P/TBV)
2.67 3.24 2.62 2.19 2.05 2.10 1.92 2.36 2.73 2.70 2.52
Price to Revenue (P/Rev)
2.84 3.06 2.47 2.39 2.50 3.05 2.97 3.68 4.28 4.22 4.10
Price to Earnings (P/E)
20.76 18.66 14.31 10.30 10.89 14.46 14.33 29.87 32.92 30.41 30.39
Dividend Yield
1.25% 1.03% 1.27% 1.40% 1.51% 1.53% 1.71% 1.42% 1.34% 1.43% 1.61%
Earnings Yield
4.82% 5.36% 6.99% 9.71% 9.18% 6.92% 6.98% 3.35% 3.04% 3.29% 3.29%
Enterprise Value to Invested Capital (EV/IC)
3.50 3.99 3.22 2.84 2.67 2.68 2.48 3.31 4.24 4.20 3.89
Enterprise Value to Revenue (EV/Rev)
2.55 2.85 2.24 1.86 1.87 2.34 2.17 2.85 3.37 3.31 3.15
Enterprise Value to EBITDA (EV/EBITDA)
14.21 11.71 10.46 7.72 8.12 12.46 17.63 16.18 18.58 16.77 16.13
Enterprise Value to EBIT (EV/EBIT)
14.21 13.77 10.46 9.16 9.95 16.99 17.63 23.02 26.09 23.67 23.34
Enterprise Value to NOPAT (EV/NOPAT)
17.00 16.80 12.63 11.00 11.71 19.17 19.74 25.25 29.09 26.53 26.33
Enterprise Value to Operating Cash Flow (EV/OCF)
28.48 64.42 48.94 10.91 8.05 8.57 6.55 12.21 12.53 10.49 11.08
Enterprise Value to Free Cash Flow (EV/FCFF)
96.45 0.00 0.00 15.24 10.70 11.01 8.44 20.28 20.00 15.12 17.39
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.41 -0.38 -0.38 -0.43 -0.44 -0.40 -0.42 -0.48 -0.51 -0.50 -0.52
Leverage Ratio
1.14 1.14 1.16 1.14 1.13 1.13 1.14 1.13 1.12 1.13 1.14
Compound Leverage Factor
1.16 1.17 1.22 1.23 1.28 2.06 1.30 1.31 1.26 1.44 1.37
Debt to Total Capital
0.14% 0.20% 0.17% 0.13% 0.11% 0.09% 0.07% 0.06% 0.04% 0.03% 0.01%
Short-Term Debt to Total Capital
0.06% 0.10% 0.09% 0.08% 0.07% 0.06% 0.04% 0.03% 0.03% 0.02% 0.01%
Long-Term Debt to Total Capital
0.07% 0.10% 0.08% 0.05% 0.04% 0.03% 0.03% 0.02% 0.02% 0.01% 0.00%
Preferred Equity to Total Capital
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Noncontrolling Interests to Total Capital
2.67% 2.60% 2.62% 2.49% 2.43% 2.48% 2.52% 2.54% 2.57% 2.22% 2.27%
Common Equity to Total Capital
97.18% 97.18% 97.20% 97.36% 97.45% 97.41% 97.40% 97.39% 97.37% 97.74% 97.71%
Debt to EBITDA
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00
Net Debt to EBITDA
-1.79 -1.00 -1.17 -2.31 -2.90 -4.01 -6.93 -4.99 -5.25 -4.78 -5.08
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00
Net Debt to NOPAT
-2.14 -1.43 -1.42 -3.29 -4.18 -6.17 -7.76 -7.79 -8.22 -7.57 -8.29
Long-Term Debt to NOPAT
0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
11.11 14.50 12.70 12.95 12.24 10.58 9.08 9.91 12.70 12.68 11.90
Noncontrolling Interest Sharing Ratio
3.61% 3.66% 2.68% 2.61% 2.56% 2.56% 2.58% 2.53% 2.51% 2.36% 2.40%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.14 4.72 4.99 7.72 7.66 6.33 5.72 5.24 6.03 6.12 6.04
Quick Ratio
3.29 3.38 3.69 6.98 7.07 5.57 4.99 4.76 5.41 5.65 5.68
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-10 -23 -27 -4.23 6.85 13 23 8.17 12 15 11
Operating Cash Flow to CapEx
337.57% -45.95% 1,119.57% 1,759.96% 655.68% -25.16% 749.88% 335.90% 824.68% 241.51% 388.98%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -811.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 177.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 161.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.78 0.88 0.88 0.80 0.71 0.58 0.54 0.52 0.53 0.53 0.50
Accounts Receivable Turnover
4.98 5.52 5.25 5.01 4.22 3.44 3.28 3.16 3.95 3.65 3.54
Inventory Turnover
17.35 20.10 18.36 15.81 17.29 11.78 14.81 15.57 19.84 13.18 14.17
Fixed Asset Turnover
3.10 3.32 3.52 3.34 3.08 2.47 2.36 2.39 2.41 2.46 2.33
Accounts Payable Turnover
11.33 11.57 11.63 12.47 11.04 8.55 8.08 8.02 10.13 8.96 8.46
Days Sales Outstanding (DSO)
73.37 66.10 69.59 72.85 86.55 106.00 111.16 115.37 92.34 99.97 103.00
Days Inventory Outstanding (DIO)
21.03 18.16 19.88 23.09 21.11 31.00 24.65 23.45 18.40 27.69 25.75
Days Payable Outstanding (DPO)
32.22 31.55 31.39 29.26 33.06 42.68 45.15 45.49 36.04 40.73 43.16
Cash Conversion Cycle (CCC)
62.17 52.72 58.08 66.68 74.61 94.31 90.65 93.34 74.69 86.93 85.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
113 129 130 115 111 117 112 111 104 104 104
Invested Capital Turnover
1.50 1.60 1.65 1.58 1.42 1.09 1.06 1.14 1.22 1.20 1.19
Increase / (Decrease) in Invested Capital
19 33 34 8.26 -2.39 -12 -19 -3.57 -6.89 -12 -7.89
Enterprise Value (EV)
397 513 420 326 297 313 277 368 441 438 404
Market Capitalization
442 552 462 419 397 408 381 476 560 558 526
Book Value per Share
$11.31 $11.86 $12.15 $13.06 $13.25 $13.26 $13.43 $13.60 $13.84 $13.91 $14.00
Tangible Book Value per Share
$10.49 $10.83 $11.14 $12.05 $12.25 $12.28 $12.47 $12.65 $12.89 $12.97 $13.07
Total Capital
183 192 198 212 215 216 219 222 226 227 229
Total Debt
0.25 0.38 0.33 0.29 0.24 0.20 0.15 0.12 0.10 0.07 0.02
Total Long-Term Debt
0.13 0.19 0.15 0.12 0.09 0.07 0.06 0.05 0.03 0.03 0.00
Net Debt
-50 -44 -47 -98 -106 -101 -109 -113 -125 -125 -127
Capital Expenditures (CapEx)
1.01 0.92 0.53 1.19 1.58 2.95 1.57 2.61 1.87 2.39 1.68
Debt-free, Cash-free Net Working Capital (DFCFNWC)
34 46 49 35 29 34 28 25 18 18 18
Debt-free Net Working Capital (DFNWC)
83 89 95 131 134 133 136 137 142 142 144
Net Working Capital (NWC)
83 89 95 131 134 133 136 137 142 142 144
Net Nonoperating Expense (NNE)
0.20 0.25 0.25 -12 -0.00 -0.40 -0.36 -0.50 -0.50 -0.48 -0.50
Net Nonoperating Obligations (NNO)
-70 -63 -67 -97 -104 -99 -107 -111 -122 -122 -125
Total Depreciation and Amortization (D&A)
1.59 1.71 0.00 0.00 1.68 1.67 1.85 1.87 1.97 1.93 1.97
Debt-free, Cash-free Net Working Capital to Revenue
22.12% 25.74% 26.19% 19.81% 18.35% 25.10% 22.21% 19.56% 13.95% 13.78% 13.99%
Debt-free Net Working Capital to Revenue
53.56% 49.39% 50.88% 74.97% 84.38% 99.26% 106.48% 106.50% 108.39% 107.50% 112.43%
Net Working Capital to Revenue
53.48% 49.28% 50.78% 74.87% 84.29% 99.17% 106.40% 106.44% 108.34% 107.47% 112.42%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.55 $0.62 $0.41 $1.00 $0.28 $0.09 $0.30 $0.32 $0.35 $0.18 $0.24
Adjusted Weighted Average Basic Shares Outstanding
15.74M 15.74M 15.83M 15.83M 15.83M 15.83M 15.92M 15.92M 15.92M 15.92M 16.00M
Adjusted Diluted Earnings per Share
$0.54 $0.62 $0.40 $0.99 $0.28 $0.10 $0.30 $0.32 $0.34 $0.18 $0.23
Adjusted Weighted Average Diluted Shares Outstanding
15.93M 15.87M 15.98M 15.98M 15.99M 15.94M 16.04M 16.04M 16.05M 16.01M 16.11M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
15.75M 15.80M 15.83M 15.83M 15.83M 15.87M 15.92M 15.93M 15.93M 15.96M 16.00M
Normalized Net Operating Profit after Tax (NOPAT)
8.81 10 6.73 4.03 4.27 1.06 4.40 4.57 5.01 2.44 3.33
Normalized NOPAT Margin
17.67% 18.97% 16.95% 12.41% 12.79% 3.72% 13.05% 13.60% 14.26% 8.22% 11.10%
Pre Tax Income Margin
22.02% 23.89% 19.48% 16.72% 16.78% 6.73% 15.72% 18.17% 18.72% 11.50% 13.94%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 220.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 200.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 204.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 184.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
24.89% 18.55% 17.63% 14.40% 17.10% 23.14% 25.53% 44.35% 44.46% 48.38% 54.11%
Augmented Payout Ratio
24.89% 18.55% 17.63% 14.40% 17.10% 23.14% 25.53% 44.35% 44.46% 48.38% 54.11%

Financials Breakdown Chart

Key Financial Trends

Consolidated Water Co. Ltd. (NASDAQ: CWCO) entered 2026 with a strong balance sheet and solid quarterly profitability, but its latest results also show some pressure from working-capital swings and continued dividend cash outflows. Over the last several years, the company has generally delivered healthy revenue, consistent operating profits, and strong cash generation, though results have been volatile at times due to discontinued operations and lumpy investing activity.

  • Q1 2026 revenue grew modestly year over year, rising to $30.0 million from $29.6 million in Q4 2025 and $33.7 million in Q1 2025 restated data shows the business remains fairly stable at the top line.
  • Operating income improved sequentially to $3.4 million in Q1 2026 from $2.7 million in Q4 2025, helped by better gross profit and controlled operating expenses.
  • Net income attributable to common shareholders increased to $3.78 million in Q1 2026, up from $2.92 million in Q4 2025.
  • Cash generation was strong, with operating cash flow of $6.5 million in Q1 2026 and net cash rising by $2.5 million during the quarter.
  • The company ended Q1 2026 with a large cash position of $126.3 million, giving it substantial financial flexibility.
  • Leverage remains very low, with short-term debt of only $16.8 thousand and long-term debt of just $4.6 thousand at quarter-end.
  • Shareholders’ equity is sizable at $228.8 million, supporting a conservative capital structure.
  • Interest and investment income continued to help earnings, contributing $698.8 thousand in Q1 2026.
  • Capital spending remains steady but manageable, with Q1 2026 property, plant and equipment purchases of $1.7 million.
  • Dividend payments are a consistent use of cash, including $2.25 million in Q1 2026, which is normal for an income-oriented stock but limits retained cash buildup.
  • Working capital was a drag in Q1 2026, as changes in operating assets and liabilities reduced operating cash flow by $3.3 million.
  • Operating margin was lower than it was at some points in 2024; gross profit of $10.9 million on $30.0 million of revenue produced a more modest profit profile than the stronger quarters seen last year.
  • Discontinued operations and other adjustments have repeatedly reduced reported earnings, which adds noise and makes headline net income less clean to model.

Looking at the broader trend, CWCO’s operating results were notably stronger in parts of 2023 and 2024, including several quarters with higher revenue and much larger earnings, but the business also experienced uneven periods with weaker operating cash flow and lower net income. The good news for investors is that the company has consistently maintained a strong cash balance and low debt, which helps cushion the volatility.

Bottom line: Consolidated Water looks financially stable, cash-rich, and still profitable, but investors should keep an eye on margin consistency, the impact of discontinued items, and whether operating cash flow remains strong enough to support dividends and ongoing capital needs.

07/17/26 05:29 PM ETAI Generated. May Contain Errors.

Consolidated Water Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Consolidated Water's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Consolidated Water's net income appears to be on an upward trend, with a most recent value of $18.34 million in 2025, rising from $7.93 million in 2015. The previous period was $28.24 million in 2024. View Consolidated Water's forecast to see where analysts expect Consolidated Water to go next.

Consolidated Water's total operating income in 2025 was $18.36 million, based on the following breakdown:
  • Total Gross Profit: $48.38 million
  • Total Operating Expenses: $30.02 million

Over the last 10 years, Consolidated Water's total revenue changed from $57.12 million in 2015 to $132.07 million in 2025, a change of 131.2%.

Consolidated Water's total liabilities were at $30.89 million at the end of 2025, a 10.3% increase from 2024, and a 130.8% increase since 2015.

In the past 10 years, Consolidated Water's cash and equivalents has ranged from $31.34 million in 2018 to $123.79 million in 2025, and is currently $123.79 million as of their latest financial filing in 2025.

Over the last 10 years, Consolidated Water's book value per share changed from 9.83 in 2015 to 13.91 in 2025, a change of 41.5%.



Financial statements for NASDAQ:CWCO last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners