2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $159M | $118M | $113M | $125M | $167B |
Cost of Revenue | $80M | $67M | $67M | $73M | $99B |
Gross Profit | $79M | $51M | $46M | $51M | $69B |
Gross Profit % | 50% | 43% | 41% | 41% | 41% |
R&D Expenses | $200K | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $35M | $11M | $1.9M | $5.4M | $0 |
Dep. & Amort. | $2M | $1.9M | $1.5M | $2.1M | -$4.2B |
Def. Tax | $3.1M | $659K | $75K | -$818K | $9B |
Stock Comp. | $1.7M | $1.7M | $1.5M | $1.4M | $326M |
Chg. in WC | -$1.3M | -$2.9M | -$11M | $8.4M | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $53M | $53M | $25M | $25M | $0 |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $53M | $53M | $25M | $25M | $0 |
Receivables | $22M | $19M | $17M | $19M | $0 |
Inventory | $44M | $48M | $58M | $51M | $0 |
Lakeland reported strong revenue growth for Q4 FY25, with sales up 49.3% year-over-year to $46.6M, and full-year FY25 revenue up 34.1% to $167.2M, driven by recent acquisitions and organic growth in fire services and disposables.
Despite higher revenues and improved gross margins (Q4 gross margin up to 40.1% from 35.9% YoY; organic Q4 gross margin at 48.5%), the company posted a net loss of $18.4M for Q4 and $18.1M for FY25, primarily due to $10.5M in goodwill impairments (Eagle, Pacific Helmets) and a $7.6M write-off of the BodyTrack investment.
Adjusted EBITDA excluding FX was $6.1M for Q4 (up 79% YoY) and $17.4M for FY25 (up 10% YoY), with the shortfall in annual guidance attributed to the delayed shipment of a large Jolly boot order, now expected in H1 FY26.
The company completed four major acquisitions in the past year (Viridian, LHD, Jolly Scarpe, Pacific Helmets), expanding its global footprint and product portfolio, and is actively pursuing further M&A, particularly in the fire protection and decontamination service segments.
FY26 guidance is for revenue of $210M–$220M and adjusted EBITDA (ex-FX) of $24M–$29M; management expects Q1 to be the lightest quarter with sequential improvement through the year, and continues to focus on operational efficiencies, tariff mitigation strategies, and integration of recent acquisitions to drive margin improvement.