2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $904M | $1.5B | $2B | $2.3B | $2.3B |
Cost of Revenue | $502M | $817M | $1.2B | $1.1B | $0 |
Gross Profit | $402M | $650M | $880M | $1.2B | $2.3B |
Gross Profit % | 44% | 44% | 43% | 52% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$4.2M | $9.5M | $43M | -$745M | -$292M |
Dep. & Amort. | $62M | $113M | $147M | $175M | $180M |
Def. Tax | $3.9M | $9.9M | $21M | -$126M | -$67M |
Stock Comp. | $1.3M | $4.3M | $21M | $15M | $48M |
Chg. in WC | -$47M | $12M | -$161M | -$105M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $173M | $523M | $227M | $177M | $170M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $173M | $523M | $227M | $177M | $170M |
Receivables | $85M | $118M | $195M | $167M | $180M |
Inventory | $43M | $47M | $72M | $83M | $68M |
Driven Brands reported Q4 2024 revenue of $564 million, a 2% increase year-over-year, with adjusted EBITDA of $130.7 million and diluted adjusted EPS of $0.30. Full-year 2024 revenue was $2.3 billion, with adjusted EBITDA of $553 million, up 27% year-over-year.
The company announced the sale of its U.S. Car Wash business, expected to close in Q2 2025, and plans to simplify its segment reporting structure starting in Q1 2025, highlighting Take Five Oil Change as a standalone growth driver.
Take Five Oil Change achieved 9.2% same-store sales growth in Q4 and 6.8% for the full year, with 174 net new stores added in 2024. The brand is projected to continue its expansion with a robust pipeline of approximately 1,000 sites and a target of at least 2,000 locations.
For fiscal year 2025, Driven Brands provided guidance excluding the U.S. Car Wash business: revenue of $2.05-$2.15 billion, adjusted EBITDA of $520-$550 million, adjusted diluted EPS of $1.15-$1.25, and same-store sales growth of 1%-3%. Net unit growth is expected to be between 175-200 units.
The company remains focused on reducing leverage, targeting a net debt-to-adjusted EBITDA ratio of less than 3x by the end of 2026, supported by free cash flow generation and systematic debt paydown.