2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $2.1B | $2.2B | $2.3B | $2.3B |
Cost of Revenue | $1.1B | $1.1B | $1.3B | $1.3B | $1.3B |
Gross Profit | $881M | $950M | $879M | $938M | $956M |
Gross Profit % | 45% | 46% | 40% | 42% | 42% |
R&D Expenses | $55M | $58M | $56M | $59M | $58M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $68M | $117M | $99M | $113M | $99M |
Dep. & Amort. | $89M | $87M | $90M | $91M | $88M |
Def. Tax | -$2.9M | $9.6M | -$14M | -$4.5M | -$9.6M |
Stock Comp. | $19M | $27M | $24M | $28M | $27M |
Chg. in WC | $43M | -$27M | -$81M | $6.8M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $365M | $479M | $189M | $216M | $209M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $365M | $479M | $189M | $216M | $209M |
Receivables | $159M | $151M | $137M | $106M | $109M |
Inventory | $314M | $346M | $449M | $492M | $477M |
EPC delivered solid Q1 FY25 results, with organic net sales down 1.3%, in line with expectations, and strong international growth of 2% offset by a 4% decline in North America.
Adjusted gross margin increased 80 basis points in constant currency, driven by productivity savings, though FX headwinds negatively impacted reported results.
Full-year FY25 guidance remains within previously provided ranges, but adjusted EPS and EBITDA are now expected to be at the lower end due to increased FX headwinds.
The company anticipates sequential improvement in North American performance and continued mid-single-digit growth in international markets and right-to-win categories.
Capital allocation remains focused on deleveraging and share buybacks, with M&A opportunities being considered for future growth, pending valuation and strategic fit.