2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.4B | $2B | $2.5B | $2.8B | $2.8B |
Cost of Revenue | $1.1B | $1.6B | $2B | $2.3B | $0 |
Gross Profit | $290M | $413M | $472M | $447M | $2.8B |
Gross Profit % | 21% | 21% | 19% | 16% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $89M | -$6.6M | -$32M | -$204M | -$201M |
Dep. & Amort. | $26M | $57M | $100M | $117M | $109M |
Def. Tax | $12M | -$18M | -$37M | -$18M | -$26M |
Stock Comp. | $3.9M | $5.9M | $6.9M | $6.5M | $6.7M |
Chg. in WC | $220M | $83M | -$107M | -$155M | -$40M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $183M | $133M | $14M | $2.2M | $113M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $183M | $133M | $14M | $2.2M | $113M |
Receivables | $198M | $238M | $297M | $375M | $357M |
Inventory | $758K | $1.5M | $2M | $0 | $0 |
MODV reported Q4 2024 revenue of $702.8 million, bringing full-year revenue to $2.8 billion, with adjusted EBITDA of $40.4 million for Q4 and $161.1 million for the full year.
The company secured an incremental $75 million term loan and $30 million in new second lien notes to strengthen its capital position and support operational improvements.
MODV plans to monetize select platforms, including its monitoring and personal care services segments, to reduce debt and unlock stakeholder value, with strong market demand for these assets.
The company is transitioning to a fee-for-service contract model to improve cash flow conversion and reduce working capital challenges, with 25% of revenue already shifted to this structure.
MODV has chosen not to provide formal fiscal 2025 guidance due to ongoing strategic reviews and potential portfolio changes but aims to strengthen its platforms and solidify its capital structure by year-end.