2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.5B | $1.6B | $1.8B | $2B | $2B |
Cost of Revenue | $972M | $980M | $1.1B | $1.3B | $1.3B |
Gross Profit | $534M | $573M | $646M | $698M | $738M |
Gross Profit % | 35% | 37% | 36% | 36% | 37% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $55M | $71M | $64M | $83M | $110M |
Dep. & Amort. | $34M | $32M | $50M | $61M | $53M |
Def. Tax | -$1.9M | $8.8M | $7.4M | -$18M | $0 |
Stock Comp. | $18M | $13M | $13M | $15M | $17M |
Chg. in WC | $63M | -$35M | $17M | $9.9M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $14M | $8.3M | $11M | $6.4M | $5M |
ST Investments | $0 | $0 | $5.1M | $3.1M | $0 |
Cash & ST Inv. | $14M | $8.3M | $11M | $9.4M | $5M |
Receivables | $368M | $386M | $413M | $410M | $452M |
Inventory | $68M | $12M | $1.7M | $0 | $0 |
ICFI reported solid growth in 2024, with a 15% increase in non-GAAP EPS to $7.45 and a trailing twelve-month book-to-bill ratio of 1.24.
The company expects at least 15% revenue growth in 2025 from commercial, state and local, and international government clients, which will account for over 55% of total revenues.
Federal government revenues face potential risks due to the new administration's priorities, with a maximum downside risk of a 10% reduction in total revenues from 2024 levels.
ICFI plans to maintain adjusted EBITDA margins in 2025 at levels comparable to 2024, despite potential federal revenue reductions.
The company has been actively repurchasing shares and maintains flexibility for capital allocation, including potential acquisitions in the energy sector and further debt reduction.