2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $303M | $1.2B | $1.6B | $1.9B | $1.8B |
Cost of Revenue | $226M | $957M | $1.2B | $1.4B | $1.4B |
Gross Profit | $76M | $210M | $384M | $454M | $390M |
Gross Profit % | 25% | 18% | 24% | 24% | 22% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$21M | -$182M | $39M | $51M | -$29M |
Dep. & Amort. | $83M | $209M | $223M | $219M | $236M |
Def. Tax | -$29M | $3.9M | $7.4M | $4.2M | -$1.7M |
Stock Comp. | $2.4M | $17M | $12M | $13M | $12M |
Chg. in WC | $1.3M | $18M | -$178M | -$285M | -$42M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $3.4M | $36M | $14M | $10M | $3.8M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $3.4M | $36M | $14M | $10M | $3.8M |
Receivables | $61M | $197M | $231M | $246M | $225M |
Inventory | $31M | $411M | $597M | $986M | $1B |
CTOS reported strong Q1 2025 results, with $422M in revenue, $136M in adjusted gross profit, and $73M in adjusted EBITDA; ERS segment revenue grew 13% YoY, and average rental fleet utilization was just under 78%, up 440 bps YoY.
The company reaffirmed its full-year 2025 guidance: total revenue of $1.97B–$2.06B, adjusted EBITDA of $370M–$390M, net rental CapEx just under $200M, and levered free cash flow of $50M–$100M.
TES segment saw record March sales and a $51M (14%) increase in backlog, with net orders up over 220% YoY; backlog now stands at over $420M, supporting confidence in full-year TES revenue growth.
Management expects inventory reduction to be more second-half weighted in 2025, following tactical inventory build-up in Q1 to mitigate tariff impacts; proactive vendor agreements and sourcing strategies are in place to manage tariff exposure.
CTOS targets meaningful net leverage reduction by year-end, aiming to approach or fall below 4x if free cash flow hits the high end of guidance, and remains committed to a sub-3x leverage target by the end of fiscal 2026.