2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $802M | $965M | $1.1B | $1.2B | $1.4B |
Cost of Revenue | $167M | $217M | $237M | $318M | $258M |
Gross Profit | $634M | $749M | $862M | $910M | $1.1B |
Gross Profit % | 79% | 78% | 78% | 74% | 81% |
R&D Expenses | $186M | $221M | $258M | $275M | $281M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $127M | $93M | $175M | $327M | $234M |
Dep. & Amort. | $36M | $53M | $72M | $72M | $65M |
Def. Tax | $16M | -$20M | -$5.1M | -$199M | $13M |
Stock Comp. | $32M | $49M | $75M | $73M | $74M |
Chg. in WC | $67M | $111M | -$15M | $97M | $23M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $122M | $329M | $72M | $68M | $64M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $122M | $329M | $72M | $68M | $64M |
Receivables | $190M | $236M | $287M | $294M | $323M |
Inventory | $3.5M | $17M | $18M | $0 | $0 |
BSY achieved strong financial performance in 2024, with subscription revenues growing to 90% of total revenues and a 16% year-over-year increase in subscription revenue for Q4.
The company reported a 12% year-over-year ARR growth in Q4, excluding China, and expects low double-digit ARR growth and 100 basis points of margin expansion in 2025.
BSY's acquisition of Cesium and the launch of AI-powered products like OpenSight Plus and Bentley Asset Analytics are expected to drive future growth, with significant opportunities in asset operations and construction.
Challenges persist in China due to geopolitical and economic factors, leading to a planned decline in business there for 2025, while demand remains robust in other regions like EMEA, Americas, and Asia-Pacific (excluding China).
The 2025 financial outlook includes GAAP revenues of $1.461B-$1.490B, adjusted operating income margin of approximately 28.5%, and free cash flow of $450M-$455M, with continued focus on AI investments and infrastructure opportunities globally.