AM · Antero Midstream Corp
$21.27
-0.25 (-1.16%)
At close · Jul 30
Earnings today
Market Cap
$10.22B
Shares
474.67M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.19B
+7.4%
FY2025
Net Income
$418M
+4.2%
FY2025
Operating Margin
54.25%
-5.3pp
FY2025
Diluted EPS
$0.86
+3.6%
FY2025
Operating Cash Flow
$932.46M
+10.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.23B | $1.19B | $1.11B | $1.04B | $919.99M | $898.2M | $900.72M | $792.59M | $142.91M | $69.72M | $16.94M | $1.26M | |
| -$215.93M | — | — | -$217.25M | -$189.95M | -$175.28M | -$147.01M | -$110.4M | -$136K | — | — | — | |
| $87.69M | $87.93M | $86.09M | $71.07M | $62.13M | $63.84M | $52.21M | $118.11M | $43.85M | $41.13M | $814K | — | |
| $79.35M | $70.67M | $70.67M | $70.67M | $70.67M | $70.67M | $70.67M | $57.01M | — | — | — | — | |
| $107.17M | — | — | — | — | — | $108.79M | $95.53M | — | — | — | — | |
| $581.76M | $543.76M | $447.03M | $429.91M | $380.52M | $342.88M | $1.02B | $1.19B | $43.85M | $41.13M | $814K | — | |
| $651.52M | $644.67M | $659.17M | $611.86M | $539.47M | $555.33M | -$117.64M | -$398.49M | -$43.85M | -$41.13M | $16.13M | — | |
| — | 54.25% | 59.59% | 58.73% | 58.64% | 61.83% | -13.06% | -50.28% | -30.69% | -59% | 95.2% | — | |
| $658.96M | — | — | — | — | — | -$8.85M | -$302.97M | — | — | — | — | |
| -$102.27M | -$80.47M | -$110.55M | -$111.79M | -$95.73M | -$106.59M | -$60.58M | -$59.09M | — | — | — | — | |
| $116.94M | $116.44M | $110.57M | $105.46M | $94.22M | $90.45M | $86.43M | $51.32M | $142.91M | $69.72M | $16.94M | $1.26M | |
| $549.25M | $564.2M | $548.62M | $500.07M | $443.74M | $448.74M | -$178.22M | -$457.58M | $98.92M | $28.59M | $16.13M | $1.26M | |
| $149.56M | $151.03M | $147.73M | $128.29M | $117.49M | $117.12M | -$55.69M | -$102.47M | $32.31M | $26.26M | $6.42M | $483K | |
| $404.53M | $418M | $401M | $372M | $326M | $332M | -$122.53M | -$355.11M | $66.61M | $4.94M | $9.71M | $781K | |
| — | 35.17% | 36.25% | 35.71% | 35.44% | 36.96% | -13.6% | -44.8% | 46.61% | 7.08% | 57.31% | 61.79% | |
| — | — | — | — | — | — | — | — | $5.24M | $784K | — | — | |
| $399.14M | $412.61M | $400.34M | $371.24M | $325.69M | $331.07M | -$123.08M | -$355.56M | $61.37M | $6.48M | — | — | |
| USD/shares | — | $0.86 | $0.83 | $0.77 | $0.68 | $0.69 | -$0.26 | -$0.80 | $0.33 | — | — | — |
| USD/shares | — | $0.86 | $0.83 | $0.77 | $0.68 | $0.69 | -$0.26 | -$0.80 | $0.33 | — | — | — |
| shares | — | 477.91M | 480.82M | 479.38M | 478.23M | 477.27M | 478.28M | 442.64M | 186.2M | 186.18M | — | — |
| shares | — | 482.18M | 485.25M | 482.37M | 480.3M | 479.74M | 478.28M | 442.64M | 186.2M | 186.18M | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2017–FY2025: $313.9M in buybacks, $3.4B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 3.84×
EV/EBIT
—
Peer median 15.37×
P/E (TTM)
25.64×
Peer median 23.03×
Peer medians compare against the 27 similar-size Oil & Gas Midstream companies (of 35 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Gathering and Compression | $950,198,000 | $888,977,000 | $805,276,000 | $706,179,000 | $712,651,000 | $674,373,000 | $513,688,000 |
| Water Handling | $238,228,000 | $217,216,000 | $236,495,000 | $213,806,000 | $185,551,000 | $226,346,000 | $278,900,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Natural Gas Gathering Transportation Marketing And Processing Affiliate | $987,284,000 | $926,063,000 | $842,362,000 | $743,265,000 | $749,737,000 | $711,459,000 | $543,538,000 |
| Natural Gas Water Handling And Treatment Affiliate | $269,399,000 | $248,858,000 | $268,667,000 | $244,770,000 | $218,621,000 | $259,932,000 | $306,010,000 |
| Natural Gas Water Handling and Treatment | $2,415,000 | $1,944,000 | $1,414,000 | $2,622,000 | $516,000 | — | $50,000 |
| Compression | — | — | — | — | — | — | $137,905,000 |
| Fresh Water Delivery | — | — | — | — | — | — | $157,633,000 |
| Gathering High Pressure | — | — | — | — | — | — | $151,283,000 |
| Gathering Low Pressure | — | — | — | — | — | — | $254,350,000 |
| Natural Gas Gathering Transportation Marketing And Processing Affiliate | — | — | — | — | — | $711,459,000 | $543,538,000 |
| Natural Gas Water Handling And Treatment Affiliate | — | — | — | — | — | $259,932,000 | $306,010,000 |
| Natural Gas Water Handling And Treatment | — | — | — | — | — | — | $50,000 |
| Other Fluid Handling | — | — | — | — | — | — | $123,369,000 |
| Wastewater Treatment | — | — | — | — | — | — | $25,058,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Gathering and Compression | $631,414,000 | $636,845,000 | $574,343,000 | $510,918,000 | $542,360,000 | -$48,431,000 | $405,677,000 |
| Water Handling | $20,102,000 | $27,979,000 | $42,883,000 | $34,206,000 | $17,608,000 | -$61,077,000 | -$725,306,000 |
| Gathering And Compression | — | — | — | — | — | -$48,431,000 | $405,677,000 |
| Water Handling | — | — | — | — | — | -$61,077,000 | -$725,306,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Gathering and Compression | 66.5% | 71.6% | 71.3% | 72.3% | 76.1% | -7.2% | 79% |
| Water Handling | 8.4% | 12.9% | 18.1% | 16% | 9.5% | -27% | -260.1% |
Key facts
CIK
1623925
CUSIP
03676B102
13F (30d)
145 filings
144 filers
Visit website
Investor relations