2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $69M | $120M | $262M | $320M | $331M |
Cost of Revenue | $114M | $168M | $17M | $347M | $0 |
Gross Profit | -$45M | -$48M | $245M | -$27M | $331M |
Gross Profit % | -66% | -40% | 94% | -8.3% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$72M | -$106M | -$188M | -$160M | -$266M |
Dep. & Amort. | $31M | $54M | $71M | $81M | $79M |
Def. Tax | -$2.3M | -$3.9M | $4M | $2M | $5.6M |
Stock Comp. | $2.3M | $4M | $4.1M | $9.2M | $8.6M |
Chg. in WC | -$16M | -$23M | -$8.8M | $38M | $14M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $16M | $50M | $36M | $29M | $1.5M |
ST Investments | $0 | $17M | $23M | $0 | $0 |
Cash & ST Inv. | $16M | $50M | $36M | $29M | $1.5M |
Receivables | $5M | $50M | $61M | $56M | $6.9M |
Inventory | $40M | $252M | $113M | $300K | $311K |
The Board has authorized a $0.03 per share quarterly dividend, payable on March 26, 2025, to holders of record on March 14, 2025.
Adjusted EBITDA for 2024 was $1.276 billion, more than doubling over the past two years, with all four core business units showing growth. The company projects $323 million in annual EBITDA from locked-in contracts and aims to exceed $400 million in annual EBITDA with new business opportunities.
Long Ridge is expected to generate $160 million in annual EBITDA starting Q3 2025, with potential incremental EBITDA of $50-$75 million from data center developments and $10-$20 million from excess gas sales.
Jefferson anticipates $25 million in incremental annual EBITDA from three new contracts starting in 2025 and is negotiating additional deals that could bring total annual EBITDA to $120 million.
Transstar expects 15%-20% organic EBITDA growth in 2025 and is evaluating six M&A opportunities, with financing planned through accretive debt markets.