2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.2B | $1.4B | $1.6B | $1.7B |
Cost of Revenue | $788M | $884M | $1B | $1.2B | $1.3B |
Gross Profit | $286M | $337M | $359M | $418M | $459M |
Gross Profit % | 27% | 28% | 26% | 26% | 27% |
R&D Expenses | $48M | $52M | $61M | $64M | $53M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $77M | $97M | $66M | $91M | $120M |
Dep. & Amort. | $79M | $81M | $92M | $99M | $111M |
Def. Tax | -$7M | -$10M | -$17M | -$9.5M | -$14M |
Stock Comp. | $9.2M | $16M | $21M | $23M | $25M |
Chg. in WC | $16M | -$48M | -$76M | -$52M | -$55M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $49M | $18M | $24M | $24M | $47M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $49M | $18M | $24M | $24M | $47M |
Receivables | $199M | $252M | $298M | $326M | $349M |
Inventory | $149M | $156M | $209M | $240M | $247M |
Integer reported strong financial performance for 2024, with 10% sales growth and a 20% increase in adjusted operating income compared to 2023.
The company expects 2025 sales growth of 8%-10%, with organic growth projected at 6%-8%, and adjusted operating income growth of 11%-16%.
Integer completed the acquisition of Precision Coatings for $152M and announced a definitive agreement to acquire VSI Parylene for $28M, contributing to its vertical integration strategy and expanding its capabilities in high-growth markets.
The company anticipates a compound annual growth rate (CAGR) of 15%-20% over the next 3-5 years for its emerging PMA product portfolio, driven by strong development pipelines and customer partnerships.
Integer's 2025 cash flow from operations is expected to range between $225M-$245M, with free cash flow projected at $110M-$130M, while maintaining a leverage ratio within its target range of 2.5x-3.5x EBITDA.