2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $2.4B | $2.5B | $2.3B | $2.5B |
Cost of Revenue | $1.1B | $1.4B | $1.6B | $1.4B | $1.4B |
Gross Profit | $786M | $961M | $953M | $919M | $1B |
Gross Profit % | 42% | 40% | 37% | 39% | 42% |
R&D Expenses | $49M | $50M | $49M | $68M | $63M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $76M | $204M | $190M | $118M | $245M |
Dep. & Amort. | $161M | $164M | $161M | $167M | $158M |
Def. Tax | -$53M | -$47M | $15M | -$70M | -$39M |
Stock Comp. | $6M | $40M | $18M | $9.4M | $15M |
Chg. in WC | -$5.8M | -$46M | -$99M | -$300K | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $292M | $330M | $266M | $289M | $359M |
ST Investments | $0 | $0 | $33M | $0 | $0 |
Cash & ST Inv. | $292M | $330M | $266M | $289M | $359M |
Receivables | $403M | $492M | $456M | $462M | $440M |
Inventory | $203M | $274M | $291M | $299M | $246M |
ESI delivered a strong Q1 2025, with organic sales and constant currency adjusted EBITDA both up 5% year-over-year; adjusted EBITDA reached $128M, above guidance, and electronics organic growth was 10%, driven by data center, AI, and advanced packaging demand.
The company maintained its full-year 2025 adjusted EBITDA guidance of $520M–$540M and expects Q2 adjusted EBITDA of $120M–$125M, assuming no significant demand impact from tariffs; April trading was solid and no demand destruction from tariffs has been observed to date.
Electronics segment outperformed, with wafer level packaging sales up over 20% and semiconductor solutions organic net sales up 17%; strong growth in data center, high bandwidth memory, and power electronics, with a growing B2B mix expected to reduce cyclicality.
Industrial & Specialty segment saw a 2% organic net sales decline due to European weakness and timing delays in offshore projects, but margins improved due to cost discipline and raw material deflation; offshore business expected to recover in the second half of 2025.
ESI ended Q1 with its lowest-ever net leverage ratio (2.1x), a strong balance sheet, and $500M in cash; the company is prepared to deploy capital for M&A or buybacks and has robust cost levers to defend profitability if macro conditions worsen.