2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $325M | $374M | $423M | $405M | $392M |
Cost of Revenue | $244M | $278M | $328M | $328M | $306M |
Gross Profit | $81M | $96M | $95M | $77M | $86M |
Gross Profit % | 25% | 26% | 22% | 19% | 22% |
R&D Expenses | $3.3M | $3.9M | $4.9M | $4.6M | $4.4M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $21M | $30M | $32M | -$2.6M | $18M |
Dep. & Amort. | $13M | $16M | $14M | $13M | $10M |
Def. Tax | $4.8M | -$1.6M | $8.7M | -$600K | $1.1M |
Stock Comp. | $2.8M | $2.8M | $2.5M | $2.8M | $3.5M |
Chg. in WC | $17M | -$1.2M | -$42M | -$8M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.5M | $6.2M | $13M | $2.3M | $4.1M |
ST Investments | $0 | $0 | $0 | $0 | $1 |
Cash & ST Inv. | $1.5M | $6.2M | $13M | $2.3M | $4.1M |
Receivables | $34M | $46M | $68M | $61M | $63M |
Inventory | $69M | $91M | $111M | $96M | $84M |
Luxfer reported strong Q4 2024 results with $96M in sales, a 23.4% gross margin, and adjusted EPS of $0.29, marking a 61% year-over-year increase.
Full-year 2024 financials included $362.3M in sales, adjusted EBITDA of $49.8M (13.7% margin), and free cash flow of $47.7M, supported by operational efficiencies and one-time benefits like legal recoveries and a land sale.
For 2025, Luxfer projects flat revenue, adjusted EPS between $0.95 and $1.05, adjusted EBITDA of $48M to $52M, and free cash flow of $20M to $25M, reflecting higher taxes and increased investments.
Strategic initiatives include the planned sale of the Graphic Arts business by mid-2025, advancements in clean energy solutions like hydrogen storage modules, and continued focus on operational excellence to drive margin improvements.
Near-term headwinds include softer demand in clean energy and CNG markets, but long-term growth opportunities remain in defense, aerospace, and hydrogen adoption, supported by disciplined execution and innovation.