2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3B | $3.6B | $3.6B | $3.9B | $705M |
Cost of Revenue | $2.5B | $2.9B | $2.9B | $3.1B | $0 |
Gross Profit | $556M | $707M | $683M | $756M | $705M |
Gross Profit % | 18% | 20% | 19% | 20% | 100% |
R&D Expenses | $111M | $136M | $153M | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $80M | $495M | $390M | $261M | $282M |
Dep. & Amort. | $86M | $92M | $84M | $90M | $90M |
Def. Tax | -$34M | -$36M | $46M | $24M | $7M |
Stock Comp. | $10M | $7M | $11M | $14M | $23M |
Chg. in WC | -$185M | -$454M | -$57M | $1M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $592M | $423M | $246M | $259M | $125M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $592M | $423M | $246M | $259M | $125M |
Receivables | $841M | $747M | $610M | $826M | $687M |
Inventory | $235M | $244M | $270M | $263M | $286M |
Garrett Motion delivered strong Q4 2024 results with adjusted EBITDA of $153M (18.1% margin), up 280 basis points YoY, despite sales softness in Europe and China.
The company repurchased $296M of common stock in 2024, reducing share count by 13%, and announced a new $250M share repurchase program and $50M in dividends for 2025.
For 2025, Garrett projects net sales of $3.4B, adjusted EBITDA of $575M, and adjusted free cash flow of $345M, with flat EBITDA margins (17.2%) despite foreign exchange headwinds.
Garrett continues to expand in turbo and zero-emission technologies, securing new business in China and advancing electrification solutions, with production launches expected as early as 2026-2027.
The company maintains a strong liquidity position ($725M) and reduced total debt by $200M in 2024, while focusing on operational efficiency and R&D investments (4.6% of sales in 2025).