2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $7.4B | $8.2B | $9.1B | $10B | $11B |
Cost of Revenue | $3.8B | $4.1B | $4.9B | $5B | $5.3B |
Gross Profit | $3.6B | $4B | $4.2B | $5B | $5.5B |
Gross Profit % | 49% | 49% | 46% | 50% | 51% |
R&D Expenses | $686M | $734M | $779M | $858M | $917M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $953M | $1.3B | $1.4B | $1.7B | $1.6B |
Dep. & Amort. | $409M | $438M | $440M | $356M | $336M |
Def. Tax | -$25M | $34M | -$334M | -$32M | -$215M |
Stock Comp. | $129M | $129M | $172M | $212M | $243M |
Chg. in WC | $102M | -$34M | -$329M | -$244M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.3B | $1.9B | $1.3B | $1.7B | $2.1B |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.3B | $1.9B | $1.3B | $1.7B | $2.1B |
Receivables | $1.4B | $2.5B | $2.6B | $2.9B | $3.3B |
Inventory | $508M | $788M | $1.1B | $827M | $766M |
MSI achieved record revenue in Q4 across both segments and all three technologies, with a record backlog of $14.7 billion, despite $226 million in unfavorable currency rates.
Full-year 2024 revenue grew 8% to $10.8 billion, with non-GAAP EPS increasing 16% to $13.84, driven by higher sales, favorable mix, and lower material costs.
The company expects 2025 revenue growth of approximately 5.5%, with non-GAAP EPS between $14.64 and $14.74, and operating cash flow of $2.7 billion, marking the third consecutive year of double-digit cash flow growth.
MSI anticipates strong growth in video (10%-12%), command center (12%), and LMR (low to mid-single digits) technologies in 2025, supported by robust demand and cloud adoption.
Theatro acquisition will enhance AI and voice-powered communication capabilities for frontline workers, with minimal revenue contribution expected in 2025.