NI - NiSource Inc. Stock Analysis | Stock Taper
Logo
NiSource Inc.

NI

NiSource Inc. NYSE
$47.30 1.28% (+0.60)

Market Cap $22.63 B
52w High $47.35
52w Low $35.64
Dividend Yield 2.66%
Frequency Quarterly
P/E 24.26
Volume 2.28M
Outstanding Shares 478.53M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $1.9B $590.8M $257.8M 13.55% $0.54 $830.6M
Q3-2025 $1.27B $380.9M $94.7M 7.44% $0.2 $614.3M
Q2-2025 $1.28B $362.1M $102.2M 7.97% $0.22 $550.1M
Q1-2025 $2.18B $348.5M $474.8M 21.75% $1.01 $1.02B
Q4-2024 $1.59B $372.7M $223.9M 14.1% $0.47 $713.9M

What's going well?

Revenue soared 50% and profits nearly tripled, showing strong demand and improved efficiency. Margins are up across the board, and the company is generating solid cash from its core business.

What's concerning?

Operating expenses are rising quickly, and high interest costs continue to eat into profits. 'Other' expenses are also a persistent drag, and revenue swings suggest the business can be volatile.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $135.7M $36.55B $24.89B $9.45B
Q3-2025 $119.5M $34.4B $23.16B $9.12B
Q2-2025 $335.4M $34.03B $23.03B $8.88B
Q1-2025 $259.4M $33.11B $22.16B $8.9B
Q4-2024 $156.6M $31.79B $21.12B $8.68B

What's financially strong about this company?

The company owns a lot of valuable physical infrastructure and has positive equity. Most debt is long-term, so there’s no immediate repayment crunch.

What are the financial risks or weaknesses?

Cash is very low for a company this size, and debt keeps rising. Liquidity is tight, and working capital needs are growing, putting pressure on day-to-day finances.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $256.6M $712.6M $-1.04B $345M $16.2M $-133.7M
Q3-2025 $94.4M $467.9M $-819.3M $105.3M $-246.1M $-172.6M
Q2-2025 $100.5M $495.4M $-1.21B $780.1M $61.9M $-162.8M
Q1-2025 $526.7M $686.4M $-1.35B $771.4M $105.1M $49.1M
Q4-2024 $244.3M $539.8M $-798.5M $298.5M $39.8M $-249.2M

What's strong about this company's cash flow?

Operating cash flow jumped to $713 million, showing the core business is healthy and improving. Net income also rose sharply, and cash conversion is strong.

What are the cash flow concerns?

Free cash flow remains negative due to high capital spending, and the company still relies on borrowing and issuing stock to fund its needs. The cash balance is low, leaving little room for error.

Revenue by Products

Product Q2-2023Q3-2023Q4-2023Q1-2024
Corporate and Other
Corporate and Other
$0 $0 $0 $140.00M
Electric Operations
Electric Operations
$400.00M $500.00M $420.00M $0
Gas Distribution Operations
Gas Distribution Operations
$700.00M $530.00M $1.00Bn $0

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at NiSource Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

Key strengths include steady revenue and earnings growth, improving margins, and robust operating cash generation. The company benefits from regulated monopoly positions, a growing rate base, and generally constructive relationships with regulators. Its strategy is aligned with long‑term trends: grid modernization, coal retirements, more renewables, and rising electricity demand from data centers. Operational innovation and strong capital access further support its ability to execute a large investment plan.

! Risks

Major risks revolve around high leverage, tight liquidity, and persistently negative free cash flow driven by heavy capital spending. Rising interest costs and historically negative retained earnings underline the financial strain of this investment phase. Regulatory risk is ever‑present: returns and cost recovery for big projects, especially data center and clean‑energy initiatives, depend on regulator support. The energy transition poses structural challenges for the gas business, and there is execution risk in delivering large, complex projects on time and on budget. Some reported financial data—especially for 2025 on the balance sheet—also appear anomalous, which adds uncertainty to precise ratio analysis.

Outlook

The overall outlook is one of a utility in active transformation: moving from a traditional footprint toward a more digital, cleaner, and data‑center‑oriented model. If NiSource continues to secure regulatory backing and successfully executes its sizable capital plan, its growing rate base and modernized assets could support continued earnings and cash flow growth over the long run. At the same time, the path involves elevated financial leverage, dependence on capital markets, and the need to manage the dual challenge of decarbonizing while meeting rising power demand, all of which introduce meaningful uncertainty around the ultimate risk‑reward balance.