2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $678M | $618M | $362M | $363M | $350M |
Cost of Revenue | $154M | $131M | $62M | $68M | $70M |
Gross Profit | $524M | $487M | $300M | $294M | $281M |
Gross Profit % | 77% | 79% | 83% | 81% | 80% |
R&D Expenses | $23M | $24M | $10M | $7.7M | $7.7M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $153M | $106M | $72M | $77M | $89M |
Dep. & Amort. | $80M | $52M | $15M | $17M | $21M |
Def. Tax | $13M | $17M | -$1.1M | $2.4M | $2.6M |
Stock Comp. | $5.6M | $2.5M | $20M | $18M | $17M |
Chg. in WC | -$15M | -$8.6M | -$28M | -$6M | -$9.5M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $128M | $67M | $94M | $89M | $0 |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $128M | $67M | $94M | $89M | $34M |
Receivables | $16M | $25M | $28M | $26M | $25M |
Inventory | $1 | $1 | $1 | $0 | -$16M |
Consensus achieved the high end of its Q4 2024 revenue guidance, driven by improved corporate revenue growth (7.1% YoY) and a slower decline in SOHO revenue (-11.1% YoY). Full-year corporate revenue grew 4.8%, while SOHO revenue declined 13.3%, both exceeding expectations.
The company reported a 2024 EBITDA margin of 54%, at the high end of its 50%-55% range, and generated a record $88 million in free cash flow. Debt repurchases totaled $144 million in 2024, with plans to pay down an additional $30-$40 million by 2026.
For 2025, Consensus projects flat total revenue at $350 million (midpoint), with corporate revenue growth of 6%-6.5% and SOHO revenue declining to $128 million. Adjusted EBITDA is expected to be $185 million at the midpoint, with adjusted EPS guidance of $5.22.
Investments in 2025 will focus on expanding sales headcount and marketing efforts in the corporate channel, with a goal of achieving double-digit corporate revenue growth in the next two to three years. The VA rollout is expected to contribute approximately $5 million in revenue for 2025.
The company extended its stock repurchase program and plans to allocate future cash flow toward additional debt repayment, stock buybacks, and potential M&A opportunities, particularly in fax-centric and interoperability solutions.