2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $396M | $627M | $782M | $837M | $704M |
Cost of Revenue | $297M | $428M | $529M | $532M | $417M |
Gross Profit | $99M | $199M | $253M | $305M | $286M |
Gross Profit % | 25% | 32% | 32% | 36% | 41% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $40M | $91M | $109M | $107M | $34M |
Dep. & Amort. | $13M | $19M | $21M | $22M | $22M |
Def. Tax | $593K | $6.8M | $1M | -$4M | $359K |
Stock Comp. | $3M | $5.6M | $5.5M | $11M | $4M |
Chg. in WC | -$4.1M | -$19M | -$50M | -$80M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $22M | $22M | $48M | $18M | $25M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $22M | $22M | $48M | $18M | $25M |
Receivables | $57M | $98M | $114M | $145M | $0 |
Inventory | $141M | $246M | $290M | $347M | $365M |
MGP's 2025 guidance includes net sales of $520M-$540M, adjusted EBITDA of $105M-$115M, and adjusted EPS of $2.45-$2.75, with a 25% tax rate and approximately 21.3M shares outstanding.
The company anticipates a 50% decline in Distilling Solutions segment sales and a 65% decline in gross profit for 2025, driven by elevated whiskey inventories and reduced customer demand.
Branded Spirits segment sales are expected to remain flat in 2025, with gross margins in the high 40s, while Ingredient Solutions is projected to return to positive sales growth and improving gross margins.
MGP plans to reduce 2025 capital expenditures to approximately $36M (down from $73M in 2024) and net whiskey put away to $15M-$20M (down from $33M in 2024), focusing primarily on its branded spirits business.
The company remains committed to its long-term strategy of becoming a premier branded spirits company, with Branded Spirits expected to be its largest segment by sales and gross profit in 2025.