2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.6B | $2.7B | $3.4B | $3.4B | $3B |
Cost of Revenue | $2.1B | $2.2B | $2.8B | $2.7B | $2.4B |
Gross Profit | $431M | $417M | $610M | $690M | $620M |
Gross Profit % | 17% | 16% | 18% | 20% | 21% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$274M | -$14M | $75M | $114M | $78M |
Dep. & Amort. | $46M | $43M | $39M | $40M | $40M |
Def. Tax | -$21M | -$15M | -$7M | -$7M | -$8M |
Stock Comp. | $12M | $12M | $13M | $14M | $16M |
Chg. in WC | $220M | -$48M | -$210M | $11M | $132M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $119M | $48M | $32M | $131M | $63M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $119M | $48M | $32M | $131M | $63M |
Receivables | $319M | $379M | $501M | $430M | $378M |
Inventory | $509M | $453M | $578M | $560M | $415M |
MRC Global reported $268 million in operating cash flow from continuing operations for 2024, one of the highest in its history, driven by improved working capital efficiency.
The company expects low to upper single-digit revenue growth in 2025, supported by improving fundamentals in gas utilities, product price inflation, a strong midstream natural gas outlook, and new growth initiatives.
MRC Global announced a $125 million share buyback program and aims to achieve a net debt leverage ratio of 1.5x by the end of 2025 while maintaining financial flexibility for growth opportunities.
The company introduced the Emtek joint venture to expand its gas meter business, potentially unlocking tens of millions of dollars in incremental revenue and improving its market position in the gas utilities sector.
For 2025, MRC Global projects adjusted gross margins of approximately 21%, adjusted SG&A expenses between 15%-16% of revenue, and at least $100 million in operating cash flow, with capital expenditures expected to be $45 million due to an ERP implementation.