2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $568M | $590M | $600M | $941M | $784M |
Cost of Revenue | $219M | $226M | $228M | $544M | $632M |
Gross Profit | $349M | $363M | $371M | $397M | $152M |
Gross Profit % | 61% | 62% | 62% | 42% | 19% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $6.2M | $48M | $5.1M | $1.3B | $0 |
Dep. & Amort. | $83M | $89M | $92M | $232M | $0 |
Def. Tax | $282K | $18M | $17M | -$70M | $0 |
Stock Comp. | $24M | $27M | $24M | $27M | $0 |
Chg. in WC | -$9.6M | $11M | $53M | -$12M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $371M | $320M | $224M | $75M | $15M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $371M | $320M | $224M | $75M | $15M |
Receivables | $44M | $42M | $44M | $319M | $3.1M |
Inventory | $0 | $9M | $52M | $0 | $0 |
Adjusted EBITDA for Q4 was $66.9M, with a full-year 2024 total of $348.4M, slightly down from $352.5M in 2023. EBITDA margins increased sequentially by 280 basis points to 26.5%.
Wavelength revenue grew significantly, with a 31.8% sequential increase and a 124% year-over-year increase for Q4. The company expects to reach a $500M annual run rate in Wavelength sales within five years.
IPv4 leasing revenue increased by 11.8% sequentially and 27.2% year-over-year for Q4, with plans to further raise prices and expand leasing activity.
The company has realized over 90% of its targeted $220M in annual cost savings from the Sprint integration and expects to exceed this target by 2026.
CapEx is expected to stabilize at approximately $100M annually by Q3/Q4 2025, with significant investments currently focused on data center conversions and network integration.