2021 | 2021 | 2022 | 2023 | 2025 | |
---|---|---|---|---|---|
Revenue | $466M | $466M | $513M | $537M | $559M |
Cost of Revenue | $33M | $33M | $35M | $42M | $416M |
Gross Profit | $434M | $434M | $478M | $495M | $142M |
Gross Profit % | 93% | 93% | 93% | 92% | 25% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2021 | 2022 | 2023 | 2025 | |
---|---|---|---|---|---|
Net Income | $101M | $101M | $102M | $100M | $109M |
Dep. & Amort. | $6.5M | $6.5M | $7.1M | $8.9M | $9.7M |
Def. Tax | -$6M | -$6M | -$7.4M | $85K | -$3.3M |
Stock Comp. | $19M | $19M | $20M | $20M | $23M |
Chg. in WC | $1.7M | $1.7M | -$32M | -$5.6M | $1.5M |
2021 | 2021 | 2022 | 2023 | 2025 | |
---|---|---|---|---|---|
Cash | $298M | $298M | $161M | $187M | $259M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $298M | $298M | $161M | $187M | $259M |
Receivables | $140M | $140M | $170M | $167M | $161M |
Inventory | $0 | $0 | $0 | $0 | $0 |
Exponent's Q1 2025 results were approximately flat year-over-year, with revenues before reimbursements at $137.4M and net income at $26.7M ($0.52 per diluted share), impacted by a higher tax rate and increased operating expenses.
The business mix remains 60% reactive (mainly litigation/dispute-driven) and 40% proactive, with low single-digit growth in reactive work offset by a slight decline in proactive services; utilization held steady at 75%.
For Q2 2025, Exponent expects revenues before reimbursements to be down in the low single digits year-over-year, EBITDA margin of 26–27%, and utilization of 71–73% (lower due to the July 4 holiday).
Full-year 2025 guidance is maintained: low single-digit revenue growth before reimbursements, EBITDA margin of 26.25–27%, headcount up ~4% by year-end, and full-year utilization of 72–73%; realized rate increase expected at 3–3.5%.
Management highlighted resilience in reactive work during economic cycles, ongoing hiring in high-demand areas (e.g., automated vehicles, digital health), and opportunities from supply chain shifts and regulatory changes, while noting some client delays in proactive work due to macro uncertainty.