2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4B | $4B | $4.6B | $4.5B | $4.1B |
Cost of Revenue | $2.9B | $2.9B | $3.2B | $3.2B | $2.9B |
Gross Profit | $1.1B | $1.1B | $1.4B | $1.3B | $1.2B |
Gross Profit % | 28% | 28% | 30% | 29% | 29% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $200M | $410M | $268M | $219M | $175M |
Dep. & Amort. | $90M | $90M | $91M | $100M | $96M |
Def. Tax | $1.3M | -$20M | $32M | $27M | $31M |
Stock Comp. | $27M | $40M | $49M | $44M | $42M |
Chg. in WC | $95M | -$128M | -$141M | $56M | $46M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $274M | $530M | $70M | $176M | $205M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $274M | $530M | $70M | $176M | $205M |
Receivables | $603M | $708M | $854M | $742M | $695M |
Inventory | $23M | $41M | $40M | $0 | $0 |
Q1 2025 revenues were $968.3M (down 7.7% YoY), and adjusted EBITDA margin was 9.7%, both in line with guidance; commercial consulting revenues grew 4.7% YoY, now representing 61% of total revenues.
The TopBlock acquisition closed in March and is already exceeding bookings, revenue, and adjusted EBITDA expectations; its Q1 contribution was immaterial due to timing, but is expected to positively impact future quarters.
Federal government segment revenues declined 6.7% YoY due to program completions and cost-cutting (DOGE) impacts, but bookings were strong with a book-to-bill of 1.2x and backlog over $3.1B (2.6x trailing twelve-month revenues).
Q2 2025 guidance: revenues of $985M–$1,015M, net income of $29.3M–$34.3M, adjusted EBITDA of $101M–$108M, and adjusted EBITDA margin of 10.3%–10.6%; guidance range widened due to macro uncertainty and less than 2% expected DOGE impact.
Management highlighted resilient demand for high-value IT services (AI, data, cybersecurity), strong margin performance driven by consulting mix, and a flexible cost structure; clients remain cautious on discretionary IT spend, but strategic tech investments continue.