ERII

ERII
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $32M ▲ | $16.896M ▲ | $3.874M ▲ | 12.106% ▲ | $0.073 ▲ | $5.965M ▲ |
| Q2-2025 | $28.051M ▲ | $16.48M ▼ | $2.054M ▲ | 7.322% ▲ | $0.038 ▲ | $2.89M ▲ |
| Q1-2025 | $8.065M ▼ | $17.02M ▼ | $-9.88M ▼ | -122.505% ▼ | $-0.18 ▼ | $-10.597M ▼ |
| Q4-2024 | $67.075M ▲ | $21.505M ▲ | $23.471M ▲ | 34.992% ▲ | $0.41 ▲ | $29.544M ▲ |
| Q3-2024 | $38.584M | $18.055M | $8.481M | 21.981% | $0.15 | $8.513M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $70.381M ▼ | $209.645M ▼ | $28.813M ▲ | $180.832M ▼ |
| Q2-2025 | $79.517M ▼ | $212.275M ▼ | $27.068M ▼ | $185.207M ▼ |
| Q1-2025 | $83.545M ▲ | $225.394M ▼ | $27.281M ▼ | $198.113M ▼ |
| Q4-2024 | $78.019M ▼ | $242.792M ▼ | $32.782M ▲ | $210.01M ▼ |
| Q3-2024 | $118.625M | $262.705M | $28.832M | $233.873M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.874M ▲ | $-3.131M ▼ | $3.446M ▼ | $-10.391M ▲ | $-9.947M ▼ | $-3.473M ▼ |
| Q2-2025 | $2.054M ▲ | $4.146M ▼ | $20.892M ▲ | $-17.152M ▼ | $7.913M ▼ | $4.011M ▼ |
| Q1-2025 | $-9.88M ▼ | $10.678M ▲ | $12.674M ▲ | $-3.874M ▲ | $19.511M ▲ | $10.487M ▲ |
| Q4-2024 | $23.471M ▲ | $8.955M ▲ | $6.517M ▼ | $-49.079M ▼ | $-33.636M ▼ | $8.851M ▲ |
| Q3-2024 | $8.481M | $-3.003M | $21.659M | $4.293M | $22.95M | $-3.172M |
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Emerging Technologies Segment | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Water Segment | $70.00M ▲ | $10.00M ▼ | $30.00M ▲ | $30.00M ▲ |
Five-Year Company Overview
Income Statement

Balance Sheet

Cash Flow

Competitive Edge

Innovation and R&D

Summary
Overall, Energy Recovery looks like a specialized industrial technology company with a solid financial base and a clear competitive edge in its core desalination niche. The income statement and cash flows reflect a profitable, cash‑generative business rather than a speculative story, and the balance sheet is conservative with low leverage. Its moat is rooted in proven performance, patents, and high switching costs, providing a degree of stability. The main upside potential lies in expanding its pressure‑exchanger platform into refrigeration and industrial wastewater, which could broaden the business beyond desalination. The main risks center on execution in these new markets, reliance on capital‑intensive customer projects, and exposure to regulatory and infrastructure cycles. In essence, this is a focused, innovation‑driven company with a strong core and meaningful, but not guaranteed, growth optionality.
About Energy Recovery, Inc.
https://www.energyrecovery.comEnergy Recovery, Inc., together with its subsidiaries, designs, manufactures, and sells various solutions for the seawater reverse osmosis desalination and industrial wastewater treatment industries worldwide. The company operates through Water and Emerging Technologies segments.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $32M ▲ | $16.896M ▲ | $3.874M ▲ | 12.106% ▲ | $0.073 ▲ | $5.965M ▲ |
| Q2-2025 | $28.051M ▲ | $16.48M ▼ | $2.054M ▲ | 7.322% ▲ | $0.038 ▲ | $2.89M ▲ |
| Q1-2025 | $8.065M ▼ | $17.02M ▼ | $-9.88M ▼ | -122.505% ▼ | $-0.18 ▼ | $-10.597M ▼ |
| Q4-2024 | $67.075M ▲ | $21.505M ▲ | $23.471M ▲ | 34.992% ▲ | $0.41 ▲ | $29.544M ▲ |
| Q3-2024 | $38.584M | $18.055M | $8.481M | 21.981% | $0.15 | $8.513M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $70.381M ▼ | $209.645M ▼ | $28.813M ▲ | $180.832M ▼ |
| Q2-2025 | $79.517M ▼ | $212.275M ▼ | $27.068M ▼ | $185.207M ▼ |
| Q1-2025 | $83.545M ▲ | $225.394M ▼ | $27.281M ▼ | $198.113M ▼ |
| Q4-2024 | $78.019M ▼ | $242.792M ▼ | $32.782M ▲ | $210.01M ▼ |
| Q3-2024 | $118.625M | $262.705M | $28.832M | $233.873M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $3.874M ▲ | $-3.131M ▼ | $3.446M ▼ | $-10.391M ▲ | $-9.947M ▼ | $-3.473M ▼ |
| Q2-2025 | $2.054M ▲ | $4.146M ▼ | $20.892M ▲ | $-17.152M ▼ | $7.913M ▼ | $4.011M ▼ |
| Q1-2025 | $-9.88M ▼ | $10.678M ▲ | $12.674M ▲ | $-3.874M ▲ | $19.511M ▲ | $10.487M ▲ |
| Q4-2024 | $23.471M ▲ | $8.955M ▲ | $6.517M ▼ | $-49.079M ▼ | $-33.636M ▼ | $8.851M ▲ |
| Q3-2024 | $8.481M | $-3.003M | $21.659M | $4.293M | $22.95M | $-3.172M |
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Emerging Technologies Segment | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Water Segment | $70.00M ▲ | $10.00M ▼ | $30.00M ▲ | $30.00M ▲ |
Five-Year Company Overview
Income Statement

Balance Sheet

Cash Flow

Competitive Edge

Innovation and R&D

Summary
Overall, Energy Recovery looks like a specialized industrial technology company with a solid financial base and a clear competitive edge in its core desalination niche. The income statement and cash flows reflect a profitable, cash‑generative business rather than a speculative story, and the balance sheet is conservative with low leverage. Its moat is rooted in proven performance, patents, and high switching costs, providing a degree of stability. The main upside potential lies in expanding its pressure‑exchanger platform into refrigeration and industrial wastewater, which could broaden the business beyond desalination. The main risks center on execution in these new markets, reliance on capital‑intensive customer projects, and exposure to regulatory and infrastructure cycles. In essence, this is a focused, innovation‑driven company with a strong core and meaningful, but not guaranteed, growth optionality.

CEO
David W. Moon
Compensation Summary
(Year 2024)

CEO
David W. Moon
Compensation Summary
(Year 2024)
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
Grade Summary
Price Target
Institutional Ownership

BLACKROCK, INC.
5.776M Shares
$83.469M

BLACKROCK INC.
5.173M Shares
$74.75M

AMERIPRISE FINANCIAL INC
4.966M Shares
$71.763M

VANGUARD GROUP INC
3.763M Shares
$54.372M

FIL LTD
2.041M Shares
$29.491M

BROWN CAPITAL MANAGEMENT LLC
1.603M Shares
$23.163M

STATE STREET CORP
1.439M Shares
$20.797M

LEGAL & GENERAL GROUP PLC
1.308M Shares
$18.897M

GEODE CAPITAL MANAGEMENT, LLC
1.292M Shares
$18.666M

KBC GROUP NV
1.207M Shares
$17.435M

BLACKROCK FUND ADVISORS
1.094M Shares
$15.814M

ZBI EQUITIES, L.L.C.
1.045M Shares
$15.101M

AVENIR CORP
1.026M Shares
$14.823M

MORGAN STANLEY
930.859K Shares
$13.451M

DIMENSIONAL FUND ADVISORS LP
925.097K Shares
$13.368M

DIAMOND HILL CAPITAL MANAGEMENT INC
894.927K Shares
$12.932M

BLACKROCK INSTITUTIONAL TRUST COMPANY, N.A.
833.856K Shares
$12.049M

SELECT EQUITY GROUP, L.P.
751.042K Shares
$10.853M

SANDIA HOLDINGS, LLC
680.531K Shares
$9.834M

AMUNDI
673.131K Shares
$9.727M
Summary
Only Showing The Top 20


