Free Trial

Aris Water Solutions (ARIS) Financials

Aris Water Solutions logo
$24.53 +0.09 (+0.36%)
Closing price 03:59 PM Eastern
Extended Trading
$24.62 +0.10 (+0.39%)
As of 07:26 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 Polygon.io. Learn more.
Annual Income Statements for Aris Water Solutions

Annual Income Statements for Aris Water Solutions

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

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
13 -179 1.11 1.70 19 27
Consolidated Net Income / (Loss)
13 0.01 -7.01 4.80 43 60
Net Income / (Loss) Continuing Operations
118 -179 -7.01 4.80 43 60
Total Pre-Tax Income
13 -179 -6.71 5.32 51 71
Total Operating Income
13 -164 19 35 84 107
Total Gross Profit
146 -139 78 114 138 178
Total Revenue
238 0.00 229 321 392 435
Operating Revenue
238 - 229 321 392 435
Total Cost of Revenue
92 139 152 207 255 258
Operating Cost of Revenue
92 139 152 207 255 258
Total Operating Expenses
27 24 58 79 54 71
Selling, General & Admin Expense
15 24 27 45 50 65
Research & Development Expense
- 0.00 0.00 0.69 3.12 3.03
Other Operating Expenses / (Income)
12 - 31 18 0.07 2.79
Impairment Charge
- 0.00 0.00 16 0.00 0.00
Total Other Income / (Expense), net
-0.87 -15 -26 -29 -33 -36
Interest & Investment Income
- - - -29 -33 -36
Other Income / (Expense), net
-0.61 -7.67 -0.38 0.00 -0.11 -0.00
Income Tax Expense
0.00 0.02 0.30 0.52 7.49 10
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 2.21 3.10 25 33
Basic Earnings per Share
$0.00 $0.00 $0.05 $0.04 $0.59 $0.81
Weighted Average Basic Shares Outstanding
0.00 0.00 20.89M 24.07M 30.04M 30.58M
Diluted Earnings per Share
$0.00 $0.00 $0.05 $0.04 $0.59 $0.81
Weighted Average Diluted Shares Outstanding
0.00 0.00 20.89M 24.15M 30.04M 30.88M
Weighted Average Basic & Diluted Shares Outstanding
- - 53.56M 57.63M 57.80M 58.47M
Cash Dividends to Common per Share
- - $0.07 $0.36 $0.36 $0.41

Quarterly Income Statements for Aris Water Solutions

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
0.70 1.83 3.38 4.70 5.41 5.40 7.62 5.97 7.49 5.78
Consolidated Net Income / (Loss)
1.96 5.42 7.71 10 12 13 17 13 16 14
Net Income / (Loss) Continuing Operations
1.96 5.42 7.71 10 12 13 17 13 16 14
Total Pre-Tax Income
2.24 6.02 9.04 12 14 16 19 15 19 17
Total Operating Income
9.01 13 17 20 22 25 28 24 28 27
Total Gross Profit
30 27 29 33 36 40 44 41 46 47
Total Revenue
91 83 92 97 100 104 103 101 112 119
Operating Revenue
91 83 92 97 100 104 103 101 112 119
Total Cost of Revenue
61 56 62 64 64 64 59 60 67 72
Operating Cost of Revenue
61 56 62 64 64 64 59 60 67 72
Total Operating Expenses
21 14 12 13 13 15 16 17 17 20
Selling, General & Admin Expense
11 11 12 13 14 12 15 16 17 17
Research & Development Expense
0.43 0.16 0.41 0.65 0.81 1.25 1.07 1.13 0.41 0.43
Other Operating Expenses / (Income)
9.46 - 0.22 -0.19 -0.91 0.96 0.92 0.13 -0.35 2.09
Total Other Income / (Expense), net
-6.76 -7.32 -7.66 -7.97 -7.96 -9.37 -8.44 -8.81 -9.38 -9.60
Income Tax Expense
0.29 0.61 1.33 1.56 2.03 2.58 2.59 1.99 2.50 3.26
Net Income / (Loss) Attributable to Noncontrolling Interest
1.26 3.59 4.33 5.73 6.83 7.63 9.21 7.15 8.94 8.02
Basic Earnings per Share
$0.02 $0.07 $0.11 $0.15 $0.17 $0.16 $0.23 $0.18 $0.23 $0.17
Weighted Average Basic Shares Outstanding
24.50M 24.07M 29.94M 30.04M 30.05M 30.04M 30.35M 30.55M 30.63M 30.58M
Diluted Earnings per Share
$0.02 $0.08 $0.11 $0.15 $0.17 $0.16 $0.23 $0.18 $0.22 $0.18
Weighted Average Diluted Shares Outstanding
24.55M 24.15M 29.94M 30.04M 30.05M 30.04M 30.35M 30.59M 30.92M 30.88M
Weighted Average Basic & Diluted Shares Outstanding
57.33M 57.63M 57.63M 57.63M 57.69M 57.80M 58.09M 58.11M 58.23M 58.47M

Annual Cash Flow Statements for Aris Water Solutions

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

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-0.26 18 35 -59 3.94 24
Net Cash From Operating Activities
4.15 68 59 70 184 179
Net Cash From Continuing Operating Activities
4.15 68 59 70 184 179
Net Income / (Loss) Continuing Operations
13 0.01 -7.01 4.80 43 60
Consolidated Net Income / (Loss)
13 0.01 -7.01 4.80 43 60
Depreciation Expense
20 44 61 68 77 79
Amortization Expense
0.51 0.78 1.87 2.14 2.28 2.95
Non-Cash Adjustments To Reconcile Net Income
-5.03 2.70 30 46 6.30 19
Changes in Operating Assets and Liabilities, net
-24 20 -27 -51 55 18
Net Cash From Investing Activities
-228 -140 -75 -137 -150 -146
Net Cash From Continuing Investing Activities
-228 -140 -75 -137 -150 -146
Purchase of Property, Plant & Equipment
-183 -140 -75 -147 -170 -100
Acquisitions
-55 0.00 0.00 -5.10 0.00 -46
Sale of Property, Plant & Equipment
10 0.00 0.00 15 20 0.52
Net Cash From Financing Activities
224 90 51 7.78 -30 -9.70
Net Cash From Continuing Financing Activities
224 90 51 7.78 -30 -9.70
Repayment of Debt
-26 -0.54 -308 0.00 -122 -86
Repurchase of Common Equity
0.00 0.00 -3.05 -2.76 -1.36 -3.58
Payment of Dividends
0.00 0.00 -213 -24 -21 -25
Issuance of Debt
200 77 400 35 109 104
Other Financing Activities, net
50 13 0.01 0.00 5.38 0.45
Cash Interest Paid
0.00 4.79 19 26 30 33
Cash Income Taxes Paid
- 0.00 0.00 0.01 0.10 0.62

Quarterly Cash Flow Statements for Aris Water Solutions

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-9.96 -24 24 -21 20 -19 16 -9.13 21 -4.09
Net Cash From Operating Activities
40 -6.97 60 37 56 31 44 14 53 68
Net Cash From Continuing Operating Activities
40 -6.97 60 37 56 31 44 14 53 68
Net Income / (Loss) Continuing Operations
1.96 5.42 7.71 10 12 13 17 13 16 14
Consolidated Net Income / (Loss)
1.96 5.42 7.71 10 12 13 17 13 16 14
Depreciation Expense
17 18 19 19 19 19 19 20 20 20
Amortization Expense
0.46 0.58 0.51 0.53 0.54 0.70 0.72 0.72 0.76 0.76
Non-Cash Adjustments To Reconcile Net Income
16 0.98 3.49 3.66 1.81 -2.66 4.85 8.02 2.26 3.68
Changes in Operating Assets and Liabilities, net
4.67 -32 29 3.08 22 0.78 1.99 -27 14 29
Net Cash From Investing Activities
-45 -44 -35 -41 -36 -38 -20 -37 -30 -59
Net Cash From Continuing Investing Activities
-45 -44 -35 -41 -36 -38 -20 -37 -30 -59
Purchase of Property, Plant & Equipment
-49 -50 -35 -43 -54 -38 -20 -37 -30 -13
Sale of Property, Plant & Equipment
- 7.26 0.00 - 20 0.04 0.00 0.09 0.07 0.36
Net Cash From Financing Activities
-5.30 27 0.03 -17 -0.37 -13 -8.64 14 -1.59 -13
Net Cash From Continuing Financing Activities
-5.30 27 0.03 -17 -0.37 -13 -8.64 14 -1.59 -13
Repayment of Debt
- - -9.00 -27 -15 -71 -15 - -25 -46
Repurchase of Common Equity
- -2.76 -0.60 - -0.03 -0.74 -1.31 -0.02 -0.09 -2.17
Payment of Dividends
-5.30 -5.31 -5.37 -5.37 -5.34 -5.35 -5.45 -6.37 -6.38 -6.37
Issuance of Debt
- 35 15 15 20 59 15 22 32 35
Other Financing Activities, net
- - 0.00 - - 5.38 -1.88 -1.88 -2.12 6.32
Cash Interest Paid
- 11 0.63 17 0.82 11 0.99 16 0.76 16

Annual Balance Sheets for Aris Water Solutions

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

Metric 2020 2021 2022 2023 2024
Total Assets
1,058 1,127 1,303 1,340 1,420
Total Current Assets
66 132 139 109 128
Cash & Equivalents
25 60 1.12 5.06 29
Accounts Receivable
37 66 132 95 89
Other Current Assets
4.32 6.04 5.81 8.36 10
Plant, Property, & Equipment, net
618 633 819 920 1,029
Plant, Property & Equipment, gross
661 701 908 1,042 1,189
Accumulated Depreciation
43 68 89 122 160
Total Noncurrent Assets
374 361 345 312 264
Goodwill
35 35 35 35 35
Intangible Assets
338 305 270 232 195
Noncurrent Deferred & Refundable Income Taxes
0.00 20 30 23 13
Other Noncurrent Operating Assets
1.43 1.85 10 23 20
Total Liabilities & Shareholders' Equity
1,058 1,127 1,303 1,340 1,420
Total Liabilities
350 524 646 653 685
Total Current Liabilities
46 49 91 97 105
Accounts Payable
16 7.08 26 27 21
Accrued Expenses
28 40 65 64 77
Other Current Liabilities
1.88 1.50 0.00 5.46 6.73
Total Noncurrent Liabilities
304 475 555 556 580
Long-Term Debt
297 392 429 422 442
Asset Retirement Reserve & Litigation Obligation
5.29 6.16 18 19 22
Noncurrent Deferred & Payable Income Tax Liabilities
- 76 98 98 99
Other Noncurrent Operating Liabilities
0.00 1.34 10 17 17
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
634 603 657 688 735
Total Preferred & Common Equity
0.00 213 310 324 349
Preferred Stock
0.00 0.00 0.00 0.00 0.00
Total Common Equity
634 213 310 324 349
Common Stock
0.00 213 320 329 344
Retained Earnings
0.00 -0.46 -7.72 -0.09 14
Treasury Stock
0.00 -0.14 -2.89 -5.13 -8.99
Noncontrolling Interest
0.00 390 348 364 387

Quarterly Balance Sheets for Aris Water Solutions

This table presents Aris Water Solutions' 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
Total Assets
1,281 1,328 1,333 1,355 1,368 1,387 1,405
Total Current Assets
135 136 129 126 119 124 154
Cash & Equivalents
25 26 4.02 24 21 12 33
Accounts Receivable
108 106 103 99 92 107 116
Other Current Assets
1.83 4.54 18 2.24 6.35 5.39 4.46
Plant, Property, & Equipment, net
800 858 880 909 948 975 974
Plant, Property & Equipment, gross
881 956 983 1,022 1,079 1,116 1,125
Accumulated Depreciation
81 97 103 112 131 141 151
Total Noncurrent Assets
345 334 323 320 301 288 277
Goodwill
35 35 35 35 35 35 35
Intangible Assets
277 260 251 242 223 214 204
Noncurrent Deferred & Refundable Income Taxes
24 29 28 26 21 19 16
Other Noncurrent Operating Assets
9.06 9.89 10 18 22 21 22
Total Liabilities & Shareholders' Equity
1,281 1,328 1,333 1,355 1,368 1,387 1,405
Total Liabilities
614 667 663 676 666 675 678
Total Current Liabilities
123 106 113 113 109 95 89
Accounts Payable
36 28 39 32 39 43 14
Accrued Expenses
85 75 74 81 67 50 75
Other Current Liabilities
2.41 2.61 - - 3.68 1.86 0.00
Total Noncurrent Liabilities
491 561 550 562 557 580 589
Long-Term Debt
393 435 424 429 422 445 452
Asset Retirement Reserve & Litigation Obligation
8.15 18 18 18 20 21 21
Noncurrent Deferred & Payable Income Tax Liabilities
80 98 - 98 98 98 98
Other Noncurrent Operating Liabilities
8.97 10 109 17 16 16 17
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
667 661 669 679 701 712 727
Total Preferred & Common Equity
276 312 316 319 332 336 343
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
276 312 316 319 332 336 343
Common Stock
283 323 324 326 334 336 338
Retained Earnings
-7.09 -7.17 -5.29 -2.68 4.65 7.24 11
Treasury Stock
-0.14 -3.49 -3.49 -4.26 -6.71 -6.73 -6.82
Noncontrolling Interest
391 349 354 360 370 376 384

Annual Metrics and Ratios for Aris Water Solutions

This table displays calculated financial ratios and metrics derived from Aris Water Solutions' official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% -100.00% 0.00% 40.02% 22.15% 11.05%
EBITDA Growth
0.00% -482.97% 164.28% 27.97% 56.15% 16.10%
EBIT Growth
0.00% -1,430.55% 110.94% 83.91% 142.74% 27.45%
NOPAT Growth
0.00% -949.42% 111.69% 132.16% 129.91% 27.38%
Net Income Growth
0.00% -99.95% -100,228.57% 168.44% 804.98% 38.62%
EPS Growth
0.00% 0.00% 0.00% -20.00% 1,375.00% 37.29%
Operating Cash Flow Growth
0.00% 1,533.43% -13.22% 19.39% 161.88% -2.72%
Free Cash Flow Firm Growth
0.00% 0.00% 105.41% -301.34% 143.43% -8.37%
Invested Capital Growth
0.00% 0.00% -4.67% 16.09% 1.82% 3.95%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 5.21% 5.73% 3.44%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 1.56% 8.93% 1.29%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -2.84% 15.96% 1.71%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -7.86% 14.29% 0.80%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -16.37% 21.26% 1.30%
EPS Q/Q Growth
0.00% 0.00% 0.00% 300.00% 15.69% 2.53%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -20.96% -10.91% 26.33% 25.46%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 276.91% 68.78%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 4.81% 1.91% 0.18%
Profitability Metrics
- - - - - -
Gross Margin
61.43% 0.00% 33.84% 35.51% 35.07% 40.85%
EBITDA Margin
13.92% 0.00% 35.51% 32.45% 41.49% 43.37%
Operating Margin
5.68% 0.00% 8.35% 10.75% 21.39% 24.52%
EBIT Margin
5.42% 0.00% 8.18% 10.75% 21.36% 24.52%
Profit (Net Income) Margin
5.50% 0.00% -3.06% 1.49% 11.07% 13.82%
Tax Burden Percent
99.99% 0.00% 104.44% 90.15% 85.28% 85.34%
Interest Burden Percent
101.37% 104.48% -35.77% 15.42% 60.78% 66.06%
Effective Tax Rate
0.01% 0.00% 0.00% 9.85% 14.72% 14.66%
Return on Invested Capital (ROIC)
0.00% 0.00% 1.40% 3.08% 6.53% 8.09%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -5.36% -3.84% -0.12% 0.63%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -2.47% -2.32% -0.08% 0.37%
Return on Equity (ROE)
0.00% 0.00% -1.07% 0.76% 6.46% 8.46%
Cash Return on Invested Capital (CROIC)
0.00% -223.39% 6.19% -11.81% 4.73% 4.21%
Operating Return on Assets (OROA)
0.00% 0.00% 1.72% 2.84% 6.34% 7.73%
Return on Assets (ROA)
0.00% 0.00% -0.64% 0.39% 3.28% 4.36%
Return on Common Equity (ROCE)
0.00% 0.00% -0.69% 0.32% 3.04% 4.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -3.29% 1.55% 13.40% 17.26%
Net Operating Profit after Tax (NOPAT)
13 -115 13 31 72 91
NOPAT Margin
5.68% 0.00% 5.84% 9.69% 18.24% 20.92%
Net Nonoperating Expense Percent (NNEP)
0.00% -84.28% 6.76% 6.93% 6.66% 7.45%
Return On Investment Capital (ROIC_SIMPLE)
- - - 2.86% 6.45% 7.74%
Cost of Revenue to Revenue
38.57% 0.00% 66.16% 64.49% 64.93% 59.15%
SG&A Expenses to Revenue
6.44% 0.00% 11.89% 14.09% 12.87% 15.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.22% 0.80% 0.70%
Operating Expenses to Revenue
11.49% 0.00% 25.49% 24.76% 13.68% 16.34%
Earnings before Interest and Taxes (EBIT)
13 -171 19 35 84 107
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
33 -127 81 104 163 189
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.36 3.00 2.50 1.46 4.00
Price to Tangible Book Value (P/TBV)
0.00 0.88 0.00 152.27 8.28 11.74
Price to Revenue (P/Rev)
0.97 0.00 2.79 2.41 1.20 3.20
Price to Earnings (P/E)
17.57 0.00 574.24 454.83 24.99 51.92
Dividend Yield
0.00% 0.00% 0.00% 3.19% 4.40% 1.69%
Earnings Yield
5.69% 0.00% 0.17% 0.22% 4.00% 1.93%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.59 1.46 1.43 1.13 1.91
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 5.93 4.82 3.19 5.04
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 16.71 14.87 7.70 11.62
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 72.50 44.88 14.96 20.55
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 101.51 49.78 17.52 24.09
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 8.50 23.13 22.06 6.81 12.27
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 22.97 0.00 24.19 46.24
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.42 0.65 0.65 0.61 0.60
Long-Term Debt to Equity
0.00 0.42 0.65 0.65 0.61 0.60
Financial Leverage
0.00 0.38 0.46 0.60 0.63 0.58
Leverage Ratio
0.00 1.49 1.67 1.93 1.97 1.94
Compound Leverage Factor
0.00 1.56 -0.60 0.30 1.19 1.28
Debt to Total Capital
0.00% 29.54% 39.42% 39.50% 38.01% 37.53%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 29.54% 39.42% 39.50% 38.01% 37.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 7.40% 39.18% 32.01% 32.80% 32.85%
Common Equity to Total Capital
0.00% 63.06% 21.40% 28.50% 29.19% 29.62%
Debt to EBITDA
0.00 -2.35 4.82 4.12 2.59 2.34
Net Debt to EBITDA
0.00 -2.15 4.08 4.11 2.56 2.19
Long-Term Debt to EBITDA
0.00 -2.35 4.82 4.12 2.59 2.34
Debt to NOPAT
0.00 -2.59 29.26 13.79 5.90 4.85
Net Debt to NOPAT
0.00 -2.37 24.78 13.75 5.83 4.53
Long-Term Debt to NOPAT
0.00 -2.59 29.26 13.79 5.90 4.85
Altman Z-Score
0.00 -0.12 1.08 1.09 0.94 1.81
Noncontrolling Interest Sharing Ratio
0.00% 10.50% 35.40% 58.53% 52.91% 52.75%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 1.44 2.70 1.52 1.12 1.22
Quick Ratio
0.00 1.35 2.58 1.46 1.04 1.12
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,095 59 -119 52 47
Operating Cash Flow to CapEx
2.40% 48.55% 78.77% 53.26% 122.92% 179.84%
Free Cash Flow to Firm to Interest Expense
0.00 -142.69 2.33 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
15.96 8.83 2.31 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-649.19 -9.36 -0.62 0.00 0.00 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.00 0.21 0.26 0.30 0.32
Accounts Receivable Turnover
0.00 0.00 4.45 3.24 3.45 4.73
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.37 0.44 0.45 0.45
Accounts Payable Turnover
0.00 8.68 13.10 12.51 9.64 10.74
Days Sales Outstanding (DSO)
0.00 0.00 82.08 112.77 105.74 77.11
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 42.05 27.85 29.17 37.86 33.97
Cash Conversion Cycle (CCC)
0.00 0.00 54.23 83.60 67.88 43.14
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 980 935 1,085 1,105 1,148
Invested Capital Turnover
0.00 0.00 0.24 0.32 0.36 0.39
Increase / (Decrease) in Invested Capital
0.00 980 -46 150 20 44
Enterprise Value (EV)
0.00 576 1,360 1,549 1,253 2,194
Market Capitalization
229 229 639 773 472 1,395
Book Value per Share
$0.00 $35.92 $3.98 $5.40 $5.61 $5.99
Tangible Book Value per Share
$0.00 $14.83 ($2.37) $0.09 $0.99 $2.04
Total Capital
0.00 1,005 995 1,086 1,110 1,177
Total Debt
0.00 297 392 429 422 442
Total Long-Term Debt
0.00 297 392 429 422 442
Net Debt
0.00 272 332 428 417 413
Capital Expenditures (CapEx)
173 140 75 132 150 99
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -4.65 23 46 6.79 -5.91
Debt-free Net Working Capital (DFNWC)
0.00 20 83 48 12 23
Net Working Capital (NWC)
0.00 20 83 48 12 23
Net Nonoperating Expense (NNE)
0.44 -115 20 26 28 31
Net Nonoperating Obligations (NNO)
0.00 272 332 428 417 413
Total Depreciation and Amortization (D&A)
20 45 63 70 79 82
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 10.16% 14.47% 1.73% -1.36%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 36.35% 14.82% 3.02% 5.23%
Net Working Capital to Revenue
0.00% 0.00% 36.35% 14.82% 3.02% 5.23%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.05 $0.04 $0.59 $0.81
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 20.89M 24.07M 30.04M 30.58M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.05 $0.04 $0.59 $0.81
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 20.89M 24.15M 30.04M 30.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 53.56M 57.63M 57.80M 58.47M
Normalized Net Operating Profit after Tax (NOPAT)
13 -115 13 45 72 91
Normalized NOPAT Margin
5.68% 0.00% 5.84% 14.07% 18.24% 20.92%
Pre Tax Income Margin
5.50% 0.00% -2.93% 1.66% 12.98% 16.19%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
49.56 -22.34 0.74 0.00 0.00 0.00
NOPAT to Interest Expense
51.91 -14.94 0.53 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-615.59 -40.53 -2.19 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-613.24 -33.13 -2.41 0.00 0.00 0.00
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% -3,041.60% 510.01% 49.36% 40.81%
Augmented Payout Ratio
0.00% 0.00% -3,085.09% 567.46% 52.50% 46.77%

Quarterly Metrics and Ratios for Aris Water Solutions

This table displays calculated financial ratios and metrics derived from Aris Water Solutions' official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
52.57% 23.73% 29.03% 26.51% 9.93% 25.65% 12.92% 4.64% 12.55% 13.91%
EBITDA Growth
783.64% 5.31% 104.96% 38.57% 59.83% 42.05% 34.02% 12.04% 16.18% 5.35%
EBIT Growth
169.57% -7.03% 4,990.24% 68.79% 146.82% 86.37% 66.85% 19.83% 27.37% 7.20%
NOPAT Growth
186.66% -11.38% 6,103.75% 64.00% 142.75% 73.73% 69.50% 19.56% 28.90% 3.43%
Net Income Growth
109.43% -14.77% 216.49% 158.26% 525.87% 140.47% 118.34% 25.70% 34.22% 5.94%
EPS Growth
0.00% 60.00% 200.00% 200.00% 750.00% 100.00% 109.09% 20.00% 29.41% 12.50%
Operating Cash Flow Growth
50.69% -528.78% 126.12% 238.58% 40.40% 549.63% -26.58% -61.03% -5.32% 115.81%
Free Cash Flow Firm Growth
94.77% 0.00% 84.89% 87.37% 42.16% 100.81% 94.41% 70.24% -26.58% -2,069.72%
Invested Capital Growth
6.08% 16.09% 16.66% 14.31% 4.72% 1.82% 2.98% 5.16% 5.74% 3.95%
Revenue Q/Q Growth
18.84% -8.71% 10.50% 5.53% 3.27% 4.35% -0.69% -2.21% 11.07% 5.61%
EBITDA Q/Q Growth
-7.53% 20.12% 12.87% 10.53% 6.65% 6.76% 6.24% -7.60% 10.59% -3.19%
EBIT Q/Q Growth
-23.85% 48.19% 25.10% 19.56% 11.36% 11.89% 11.52% -14.14% 18.37% -5.82%
NOPAT Q/Q Growth
-25.83% 52.87% 18.64% 21.92% 9.78% 9.40% 15.76% -14.01% 18.36% -12.22%
Net Income Q/Q Growth
-51.57% 177.05% 42.24% 35.33% 17.36% 6.45% 29.15% -22.09% 25.31% -15.98%
EPS Q/Q Growth
-60.00% 300.00% 37.50% 36.36% 13.33% -5.88% 43.75% -21.74% 22.22% -18.18%
Operating Cash Flow Q/Q Growth
267.42% -117.46% 955.90% -38.34% 52.36% -44.08% 39.75% -67.27% 270.19% 27.46%
Free Cash Flow Firm Q/Q Growth
94.54% -168.77% -0.28% 14.23% 74.98% 103.76% -792.28% -356.35% -6.43% 41.42%
Invested Capital Q/Q Growth
8.63% 4.81% -1.27% 1.69% -0.48% 1.91% -0.15% 3.84% 0.07% 0.18%
Profitability Metrics
- - - - - - - - - -
Gross Margin
32.99% 32.49% 31.80% 34.25% 35.73% 38.06% 42.88% 40.76% 40.77% 39.25%
EBITDA Margin
29.10% 38.28% 39.11% 40.96% 42.30% 43.28% 46.41% 43.86% 43.67% 40.03%
Operating Margin
9.92% 16.10% 18.23% 20.66% 22.28% 23.99% 26.94% 23.65% 25.21% 22.48%
EBIT Margin
9.92% 16.10% 18.23% 20.66% 22.28% 23.89% 26.94% 23.65% 25.21% 22.48%
Profit (Net Income) Margin
2.15% 6.54% 8.42% 10.79% 12.27% 12.51% 16.28% 12.97% 14.63% 11.64%
Tax Burden Percent
87.20% 89.96% 85.31% 87.00% 85.76% 83.49% 86.67% 86.80% 86.80% 80.90%
Interest Burden Percent
24.91% 45.14% 54.11% 60.07% 64.21% 62.75% 69.71% 63.15% 66.86% 64.00%
Effective Tax Rate
12.80% 10.04% 14.69% 13.00% 14.24% 16.51% 13.33% 13.20% 13.20% 19.10%
Return on Invested Capital (ROIC)
2.63% 4.61% 5.34% 6.37% 6.69% 7.17% 8.68% 7.51% 8.26% 7.03%
ROIC Less NNEP Spread (ROIC-NNEP)
1.75% 2.87% 3.56% 4.59% 4.92% 5.32% 6.87% 5.71% 6.29% 5.16%
Return on Net Nonoperating Assets (RNNOA)
3.52% 1.73% 2.09% 2.82% 2.83% 3.34% 4.09% 3.53% 3.69% 3.01%
Return on Equity (ROE)
6.15% 6.34% 7.43% 9.19% 9.52% 10.52% 12.77% 11.03% 11.95% 10.04%
Cash Return on Invested Capital (CROIC)
0.00% -11.81% -10.90% -8.32% 1.30% 4.73% 4.56% 2.57% 2.52% 4.21%
Operating Return on Assets (OROA)
2.57% 4.25% 5.04% 6.01% 6.27% 7.09% 8.07% 7.10% 7.69% 7.09%
Return on Assets (ROA)
0.56% 1.73% 2.33% 3.14% 3.45% 3.71% 4.88% 3.89% 4.46% 3.67%
Return on Common Equity (ROCE)
2.55% 2.63% 3.10% 3.84% 4.21% 4.95% 6.03% 5.21% 5.63% 4.74%
Return on Equity Simple (ROE_SIMPLE)
2.08% 0.00% 6.13% 8.08% 11.21% 0.00% 15.83% 16.42% 17.33% 0.00%
Net Operating Profit after Tax (NOPAT)
7.85 12 14 17 19 21 24 21 25 22
NOPAT Margin
8.65% 14.49% 15.55% 17.97% 19.10% 20.03% 23.35% 20.53% 21.88% 18.19%
Net Nonoperating Expense Percent (NNEP)
0.88% 1.73% 1.78% 1.78% 1.76% 1.85% 1.80% 1.79% 1.98% 1.87%
Return On Investment Capital (ROIC_SIMPLE)
- 1.11% - - - 1.88% - - - 1.83%
Cost of Revenue to Revenue
67.01% 67.51% 68.20% 65.75% 64.27% 61.94% 57.12% 59.24% 59.23% 60.75%
SG&A Expenses to Revenue
12.18% 13.06% 12.89% 13.12% 13.55% 11.95% 14.02% 15.86% 15.51% 14.64%
R&D to Revenue
0.47% 0.19% 0.45% 0.67% 0.81% 1.20% 1.03% 1.12% 0.36% 0.37%
Operating Expenses to Revenue
23.07% 16.39% 13.57% 13.60% 13.46% 14.07% 15.94% 17.11% 15.56% 16.77%
Earnings before Interest and Taxes (EBIT)
9.01 13 17 20 22 25 28 24 28 27
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
26 32 36 40 42 45 48 44 49 47
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.48 2.50 1.38 1.82 1.74 1.46 2.45 2.71 2.86 4.00
Price to Tangible Book Value (P/TBV)
0.00 152.27 25.09 19.09 12.90 8.28 10.95 10.35 9.46 11.74
Price to Revenue (P/Rev)
2.24 2.41 1.26 1.59 1.50 1.20 2.01 2.23 2.33 3.20
Price to Earnings (P/E)
0.00 454.83 58.78 54.14 36.34 24.99 35.11 37.31 37.03 51.92
Dividend Yield
2.83% 3.19% 4.83% 3.61% 3.73% 4.40% 3.20% 2.97% 2.31% 1.69%
Earnings Yield
0.00% 0.22% 1.70% 1.85% 2.75% 4.00% 2.85% 2.68% 2.70% 1.93%
Enterprise Value to Invested Capital (EV/IC)
1.39 1.43 1.11 1.24 1.22 1.13 1.44 1.50 1.56 1.91
Enterprise Value to Revenue (EV/Rev)
4.73 4.82 3.48 3.72 3.56 3.19 3.92 4.21 4.24 5.04
Enterprise Value to EBITDA (EV/EBITDA)
14.07 14.87 9.70 10.09 8.85 7.70 9.06 9.57 9.57 11.62
Enterprise Value to EBIT (EV/EBIT)
40.63 44.88 23.35 22.84 18.29 14.96 16.68 17.39 17.00 20.55
Enterprise Value to NOPAT (EV/NOPAT)
42.74 49.78 26.64 26.22 21.11 17.52 19.44 20.26 19.74 24.09
Enterprise Value to Operating Cash Flow (EV/OCF)
18.31 22.06 11.48 10.41 9.08 6.81 9.42 11.81 12.51 12.27
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 96.17 24.19 31.96 59.94 63.46 46.24
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.59 0.65 0.66 0.63 0.63 0.61 0.60 0.62 0.62 0.60
Long-Term Debt to Equity
0.59 0.65 0.66 0.63 0.63 0.61 0.60 0.62 0.62 0.60
Financial Leverage
2.02 0.60 0.59 0.62 0.57 0.63 0.60 0.62 0.59 0.58
Leverage Ratio
3.54 1.93 1.97 1.97 1.96 1.97 1.98 1.97 1.96 1.94
Compound Leverage Factor
0.88 0.87 1.07 1.18 1.26 1.23 1.38 1.24 1.31 1.24
Debt to Total Capital
37.11% 39.50% 39.70% 38.77% 38.74% 38.01% 37.58% 38.44% 38.36% 37.53%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
37.11% 39.50% 39.70% 38.77% 38.74% 38.01% 37.58% 38.44% 38.36% 37.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
36.84% 32.01% 31.84% 32.36% 32.44% 32.80% 32.89% 32.49% 32.58% 32.85%
Common Equity to Total Capital
26.06% 28.50% 28.46% 28.87% 28.81% 29.19% 29.53% 29.07% 29.07% 29.62%
Debt to EBITDA
3.84 4.12 3.55 3.17 2.88 2.59 2.41 2.48 2.43 2.34
Net Debt to EBITDA
3.59 4.11 3.35 3.14 2.71 2.56 2.30 2.41 2.25 2.19
Long-Term Debt to EBITDA
3.84 4.12 3.55 3.17 2.88 2.59 2.41 2.48 2.43 2.34
Debt to NOPAT
11.65 13.79 9.76 8.25 6.86 5.90 5.18 5.24 5.00 4.85
Net Debt to NOPAT
10.91 13.75 9.19 8.17 6.47 5.83 4.93 5.10 4.64 4.53
Long-Term Debt to NOPAT
11.65 13.79 9.76 8.25 6.86 5.90 5.18 5.24 5.00 4.85
Altman Z-Score
0.93 1.03 0.70 0.85 0.83 0.80 1.11 1.19 1.30 1.62
Noncontrolling Interest Sharing Ratio
58.57% 58.53% 58.27% 58.21% 55.74% 52.91% 52.75% 52.82% 52.90% 52.75%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.10 1.52 1.29 1.14 1.11 1.12 1.09 1.30 1.72 1.22
Quick Ratio
1.08 1.46 1.24 0.95 1.09 1.04 1.03 1.25 1.67 1.12
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-51 -138 -139 -119 -30 1.12 -7.76 -35 -38 -22
Operating Cash Flow to CapEx
82.03% -16.49% 168.97% 86.24% 165.98% 82.87% 223.73% 38.54% 175.43% 544.47%
Free Cash Flow to Firm to Interest Expense
-7.61 0.00 -18.11 0.00 0.00 0.00 -0.92 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
5.90 0.00 7.79 0.00 0.00 0.00 5.19 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-1.29 0.00 3.18 0.00 0.00 0.00 2.87 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.26 0.26 0.28 0.29 0.28 0.30 0.30 0.30 0.31 0.32
Accounts Receivable Turnover
3.67 3.24 3.82 3.79 3.57 3.45 4.08 3.89 3.91 4.73
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.43 0.44 0.46 0.47 0.43 0.45 0.45 0.44 0.45 0.45
Accounts Payable Turnover
8.30 12.51 9.62 8.31 7.24 9.64 7.58 6.04 10.73 10.74
Days Sales Outstanding (DSO)
99.38 112.77 95.55 96.40 102.12 105.74 89.42 93.79 93.44 77.11
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
43.97 29.17 37.93 43.94 50.42 37.86 48.12 60.41 34.02 33.97
Cash Conversion Cycle (CCC)
55.41 83.60 57.62 52.46 51.71 67.88 41.30 33.39 59.42 43.14
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,035 1,085 1,071 1,089 1,084 1,105 1,103 1,145 1,146 1,148
Invested Capital Turnover
0.30 0.32 0.34 0.35 0.35 0.36 0.37 0.37 0.38 0.39
Increase / (Decrease) in Invested Capital
59 150 153 136 49 20 32 56 62 44
Enterprise Value (EV)
1,443 1,549 1,188 1,348 1,321 1,253 1,583 1,719 1,784 2,194
Market Capitalization
684 773 429 574 557 472 812 910 980 1,395
Book Value per Share
$4.85 $5.40 $5.42 $5.48 $5.54 $5.61 $5.74 $5.79 $5.90 $5.99
Tangible Book Value per Share
($0.63) $0.09 $0.30 $0.52 $0.75 $0.99 $1.28 $1.51 $1.78 $2.04
Total Capital
1,060 1,086 1,097 1,093 1,108 1,110 1,124 1,157 1,179 1,177
Total Debt
393 429 435 424 429 422 422 445 452 442
Total Long-Term Debt
393 429 435 424 429 422 422 445 452 442
Net Debt
368 428 410 420 405 417 402 433 419 413
Capital Expenditures (CapEx)
49 42 35 43 34 38 20 37 30 12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-13 46 4.76 12 -12 6.79 -11 17 32 -5.91
Debt-free Net Working Capital (DFNWC)
12 48 30 16 12 12 10 29 64 23
Net Working Capital (NWC)
12 48 30 16 12 12 10 29 64 23
Net Nonoperating Expense (NNE)
5.90 6.59 6.54 6.93 6.82 7.83 7.31 7.65 8.14 7.77
Net Nonoperating Obligations (NNO)
368 428 410 420 405 417 402 433 419 413
Total Depreciation and Amortization (D&A)
17 18 19 20 20 20 20 20 21 21
Debt-free, Cash-free Net Working Capital to Revenue
-4.31% 14.47% 1.39% 3.37% -3.21% 1.73% -2.61% 4.25% 7.49% -1.36%
Debt-free Net Working Capital to Revenue
3.94% 14.82% 8.86% 4.48% 3.31% 3.02% 2.50% 7.07% 15.27% 5.23%
Net Working Capital to Revenue
3.94% 14.82% 8.86% 4.48% 3.31% 3.02% 2.50% 7.07% 15.27% 5.23%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.02 $0.07 $0.11 $0.15 $0.17 $0.16 $0.23 $0.18 $0.23 $0.17
Adjusted Weighted Average Basic Shares Outstanding
24.50M 24.07M 29.94M 30.04M 30.05M 30.04M 30.35M 30.55M 30.63M 30.58M
Adjusted Diluted Earnings per Share
$0.02 $0.08 $0.11 $0.15 $0.17 $0.16 $0.23 $0.18 $0.22 $0.18
Adjusted Weighted Average Diluted Shares Outstanding
24.55M 24.15M 29.94M 30.04M 30.05M 30.04M 30.35M 30.59M 30.92M 30.88M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
57.33M 57.63M 57.63M 57.63M 57.69M 57.80M 58.09M 58.11M 58.23M 58.47M
Normalized Net Operating Profit after Tax (NOPAT)
7.85 12 14 17 19 21 24 21 25 22
Normalized NOPAT Margin
8.65% 14.49% 15.55% 17.97% 19.10% 20.03% 23.35% 20.53% 21.88% 18.19%
Pre Tax Income Margin
2.47% 7.27% 9.87% 12.41% 14.30% 14.99% 18.78% 14.94% 16.85% 14.39%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.33 0.00 2.18 0.00 0.00 0.00 3.30 0.00 0.00 0.00
NOPAT to Interest Expense
1.16 0.00 1.86 0.00 0.00 0.00 2.86 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-5.87 0.00 -2.43 0.00 0.00 0.00 0.98 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-6.04 0.00 -2.75 0.00 0.00 0.00 0.54 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
4,050.61% 510.01% 109.73% 83.68% 59.75% 49.36% 40.94% 40.76% 39.62% 40.81%
Augmented Payout Ratio
4,088.84% 567.46% 127.27% 96.83% 69.20% 52.50% 44.88% 44.54% 43.25% 46.77%

Frequently Asked Questions About Aris Water Solutions' Financials

When does Aris Water Solutions's fiscal year end?

According to the most recent income statement we have on file, Aris Water Solutions' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Aris Water Solutions' net income changed over the last 5 years?

Aris Water Solutions' net income appears to be on an upward trend, with a most recent value of $60.18 million in 2024, rising from $13.06 million in 2019. The previous period was $43.41 million in 2023.

What is Aris Water Solutions's operating income?
Aris Water Solutions's total operating income in 2024 was $106.75 million, based on the following breakdown:
  • Total Gross Profit: $177.89 million
  • Total Operating Expenses: $71.14 million
How has Aris Water Solutions revenue changed over the last 5 years?

Over the last 5 years, Aris Water Solutions' total revenue changed from $237.59 million in 2019 to $435.44 million in 2024, a change of 83.3%.

How much debt does Aris Water Solutions have?

Aris Water Solutions' total liabilities were at $684.83 million at the end of 2024, a 4.9% increase from 2023, and a 95.9% increase since 2020.

How much cash does Aris Water Solutions have?

In the past 4 years, Aris Water Solutions' cash and equivalents has ranged from $1.12 million in 2022 to $60.06 million in 2021, and is currently $28.67 million as of their latest financial filing in 2024.

How has Aris Water Solutions' book value per share changed over the last 5 years?

Over the last 5 years, Aris Water Solutions' book value per share changed from 0.00 in 2019 to 5.99 in 2024, a change of 598.7%.

Remove Ads


This page (NYSE:ARIS) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners