2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $197M | $270M | $338M | $279M | $255M |
Cost of Revenue | $186M | $215M | $196M | $242M | $226M |
Gross Profit | $11M | $56M | $141M | $37M | $29M |
Gross Profit % | 5.3% | 21% | 42% | 13% | 11% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$27M | $250M | $72M | -$36M | -$213M |
Dep. & Amort. | $36M | $36M | $35M | $36M | $38M |
Def. Tax | -$3.7M | -$11M | $23M | $0 | $194M |
Stock Comp. | $3.8M | $3M | $6.2M | $6.5M | $3.6M |
Chg. in WC | $16M | -$201M | -$35M | -$22M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $20M | $36M | $19M | $4.1M | $41M |
ST Investments | $0 | $0 | $6M | $3M | $989K |
Cash & ST Inv. | $20M | $36M | $24M | $7M | $42M |
Receivables | $24M | $36M | $28M | $23M | $763K |
Inventory | $89M | $79M | $115M | $114M | $113M |
Intrepid reported a fourth-quarter 2024 adjusted EBITDA of $8.6 million, an improvement from $7.1 million in the prior year, driven by higher production and cost discipline.
Potash production for 2024 reached 295,000 tons, the highest since 2020, with a 30% increase compared to 2023. Trio production also improved significantly, with record sales volumes of 254,000 tons and better margins.
For 2025, potash production is expected to remain flat year-over-year, while Trio production is estimated between 235,000 and 245,000 tons. First-quarter 2025 potash sales volumes are projected at 95,000 to 105,000 tons with an average price of $305 to $315 per ton. Trio sales volumes are expected at 100,000 to 110,000 tons with an average price of $340 to $350 per ton.
The company anticipates capital expenditures of $36 million to $42 million in 2025, primarily focused on sustaining capital investments, including $4.5 million for the HB Amax well.
Intrepid aims to sustain higher production levels and improve unit economics to generate consistent free cash flow, with potential discussions on capital return programs contingent on achieving these goals.