2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.8B | $3.2B | $3.7B | $4.3B | $5.2B |
Cost of Revenue | $1.9B | $2.2B | $2.6B | $2.9B | $3.5B |
Gross Profit | $901M | $1B | $1.2B | $1.4B | $1.7B |
Gross Profit % | 32% | 32% | 32% | 32% | 33% |
R&D Expenses | $0.052 | $0.064 | $0.052 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $110M | $156M | $145M | $102M | $188M |
Dep. & Amort. | $98M | $99M | $110M | $128M | $165M |
Def. Tax | -$18M | -$2.6M | $7.4M | -$19M | -$14M |
Stock Comp. | $12M | $16M | $19M | $21M | $25M |
Chg. in WC | $90M | -$78M | -$175M | -$5.7M | -$40M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $184M | $166M | $136M | $188M | $228M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $184M | $166M | $136M | $188M | $228M |
Receivables | $419M | $552M | $636M | $842M | $957M |
Inventory | $142M | $161M | $242M | $246M | $280M |
Q1 revenues increased 8% year-over-year to $1.25 billion, driven primarily by tuck-under acquisitions; organic growth was slightly positive overall, with FirstService Residential gains offset by a modest decline in FirstService Brands.
Adjusted EBITDA rose 24% to $103.3 million, with consolidated margin improving by 110 basis points to 8.3%; adjusted EPS grew 37% to $0.92.
FirstService Residential revenues were up 6% (half organic), with EBITDA up 17% and margin expanding to 7.9% due to cost efficiencies; similar or slightly better organic growth is expected in Q2, with sequential improvement anticipated for Q3 and Q4.
FirstService Brands revenues increased 10% (entirely from acquisitions), but organic growth was slightly down; Roofing segment saw a 50% revenue increase from acquisitions but a 10% organic decline due to weather and commercial contract deferrals—organic revenue is expected to remain modestly down in Q2, with optimism for recovery in the second half of the year.
Management forecasts consolidated revenue growth of ~8% in Q2, with low double-digit EBITDA growth; residential division margin is expected to rise, and Brands division margin to be flat or slightly up year-over-year—full-year 2025 expectations remain intact despite macroeconomic uncertainty and timing-related headwinds.