2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $304M | $316M | $401M | $442M | $426M |
Cost of Revenue | $167M | $178M | $238M | $264M | $260M |
Gross Profit | $137M | $138M | $164M | $178M | $166M |
Gross Profit % | 45% | 44% | 41% | 40% | 39% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$61M | -$15M | $29M | $32M | $16M |
Dep. & Amort. | $62M | $56M | $57M | $59M | $57M |
Def. Tax | -$1M | $2.5M | $5.2M | $6.1M | $5.3M |
Stock Comp. | $11M | $6.6M | $5M | $3.8M | $2.4M |
Chg. in WC | $7.9M | -$697K | -$15M | -$1.2M | $2.8M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $6.7M | $9.3M | $7.5M | $16M | $43M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $6.7M | $9.3M | $7.5M | $16M | $43M |
Receivables | $46M | $49M | $63M | $63M | $56M |
Inventory | $4.6M | $4.9M | $5.5M | $6.7M | $5.9M |
Revenue for Q1 was $86.4M, down from $97.7M year-over-year, primarily due to a slowdown in U.S. commercial construction and severe weather impacts, which reduced revenue by approximately $5M.
Adjusted EBITDA for Q1 was $17M, down from $19.3M year-over-year, but the margin remained steady at 19.7% due to cost control measures and disciplined fleet management.
Fiscal 2025 guidance was revised, with expected revenue now between $400M and $420M and adjusted EBITDA between $105M and $115M. Free cash flow is projected to be approximately $60M.
The company paid a special dividend of $1 per share in February and highlighted a focus on M&A opportunities as part of its capital allocation strategy, alongside debt reduction and share buybacks.
Eco Pan (U.S. Concrete Waste Management Services) revenue grew 7% year-over-year to $16.7M, driven by increased volumes and pricing improvements, despite weather-related challenges.