2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $39M | $42M | $45M | $53M | $53M |
Cost of Revenue | $9.5M | $10M | $11M | $13M | $0 |
Gross Profit | $29M | $32M | $34M | $40M | $53M |
Gross Profit % | 75% | 75% | 76% | 76% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $1.1M | $3.6M | $5.5M | $8M | $5.8M |
Dep. & Amort. | $9M | $9.5M | $11M | $12M | $13M |
Def. Tax | -$1.3M | -$307K | $1.4M | $2.4M | $1.5M |
Stock Comp. | $3.3M | $2.9M | $1.5M | $1.3M | $1M |
Chg. in WC | $1.6M | $4.5M | $4.7M | $1.9M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $18M | $13M | $6.6M | $3.1M | $9M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $18M | $13M | $6.6M | $3.1M | $9M |
Receivables | $4.8M | $4.7M | $7.6M | $6.1M | $3.2M |
Inventory | $1 | $1 | $1 | $0 | $0 |
Total active service connections increased by 4.4% to 64,520 as of December 30, 2024, with $32.3 million invested in infrastructure improvements during the year.
Revenue for 2024 was $52.7 million, a slight decrease of 0.6% compared to 2023, primarily due to non-recurring ICFA revenue, while regulated revenue grew by 4.9%.
Net income for 2024 was $5.8 million ($0.24 per diluted share), down from $8 million ($0.33 per diluted share) in 2023, with adjusted EBITDA increasing by 5.2% to $26.7 million.
A new rate case was filed for Santa Cruz and Palo Verde utilities, proposing a $6.5 million revenue increase phased in during 2026 and 2027, with a focus on addressing inflation, capital investments, and rate base growth.
The company remains optimistic about future growth driven by organic connections, multifamily and industrial developments, acquisitions, and rate cases, with a five-year revenue growth of 48.4% and EPS growth of 119% from 2019 to 2024.