2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1B | $1.1B | $1.3B | $1.3B | $1.3B |
Cost of Revenue | $784M | $846M | $1B | $1B | $977M |
Gross Profit | $240M | $252M | $264M | $331M | $328M |
Gross Profit % | 23% | 23% | 21% | 25% | 25% |
R&D Expenses | $22M | $27M | $32M | $22M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $47M | $18M | -$600K | $34M | $4.1M |
Dep. & Amort. | $27M | $30M | $28M | $26M | $0 |
Def. Tax | $8.6M | -$1.3M | -$17M | -$6.4M | -$6.8M |
Stock Comp. | $5.1M | $6M | $6.8M | $4.1M | -$1.1M |
Chg. in WC | $48M | -$55M | -$106M | -$45M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $159M | $134M | $66M | $63M | $88M |
ST Investments | $4.3M | $8.6M | $3.9M | $5.7M | $2.5M |
Cash & ST Inv. | $163M | $143M | $70M | $69M | $91M |
Receivables | $121M | $145M | $174M | $153M | $167M |
Inventory | $250M | $303M | $393M | $456M | $423M |
Astec delivered strong Q1 results with adjusted EBITDA of $35.2M (up 86.2% YoY), an adjusted EBITDA margin of 10.7% (up 460 bps), and adjusted EPS of $0.88; net sales grew 6.5% YoY.
The company announced a definitive agreement to acquire TerraSource for $245M in cash (net $230M after tax benefits), expecting $10M in annual synergies by year two and immediate EBITDA accretion; TerraSource has over $150M in annual revenue, with more than 50% from aftermarket parts.
Backlog moderated sequentially by 4.1% but remains healthy, with improved implied orders and a book-to-bill ratio of 113% in the Material Solutions segment; order intake momentum continued into April.
Astec maintained its 2025 adjusted EBITDA guidance of $105M–$125M, excluding tariff impacts, citing uncertainty around tariffs as the reason for not raising guidance despite strong Q1 performance.
The company is proactively managing tariff risks through supplier negotiations, pricing actions, and supply chain adjustments; steel is sourced domestically, and the team expects to mitigate most cost impacts, though some short-term working capital increases are anticipated.