2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1B | $1.1B | $1.2B | $1.2B | $1.1B |
Cost of Revenue | $741M | $814M | $899M | $916M | $936M |
Gross Profit | $283M | $274M | $265M | $264M | $179M |
Gross Profit % | 28% | 25% | 23% | 22% | 16% |
R&D Expenses | $35M | $37M | $36M | $35M | $49M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $123M | $122M | $102M | $77M | -$123M |
Dep. & Amort. | $48M | $52M | $53M | $50M | $58M |
Def. Tax | $8M | -$9.6M | -$2.1M | -$4.6M | -$21M |
Stock Comp. | $300K | $6.8M | $12M | $12M | $3.6M |
Chg. in WC | -$40M | $6.8M | -$70M | -$3.5M | $24M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $217M | $233M | $172M | $157M | $162M |
ST Investments | $0 | $0 | $0 | $1.6M | $0 |
Cash & ST Inv. | $217M | $233M | $172M | $157M | $162M |
Receivables | $189M | $283M | $273M | $314M | $267M |
Inventory | $131M | $124M | $159M | $160M | $186M |
Q3 sales were $239.9M, down 8% YoY, primarily due to the roll-off of two large auto programs and softening EV demand; adjusted pre-tax loss was $7.3M, an improvement of $3.1M YoY.
Despite lower sales, gross profit increased YoY due to improved product mix and operational execution; free cash flow was positive at $19.6M, up $7.4M YoY, driven by lower CapEx.
Data center product sales were a bright spot, representing 7% of Q3 revenue and expected to reach 9% for the fiscal year, up from 3-5% historically; data center sales are on pace for a record year.
Forward guidance for Q4: sales expected between $240M-$255M and pre-tax income between -$1M and +$3M; full-year FY25 sales guidance reduced by $77M at midpoint, but FY26 is expected to see organic sales growth and notably higher positive pre-tax income.
Transformation initiatives are underway: 20 new programs launched YTD with 33 more planned over the next five quarters, executive team refreshed with five new leaders, operational improvements have lowered breakeven point, and focus is shifting to organic growth in industrial/data center markets alongside automotive.