2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | CA$719M | CA$500M | CA$654M | CA$770M | CA$957M |
Cost of Revenue | CA$623M | CA$406M | CA$564M | CA$668M | CA$803M |
Gross Profit | CA$96M | CA$94M | CA$90M | CA$102M | CA$154M |
Gross Profit % | 13% | 19% | 14% | 13% | 16% |
R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 | CA$0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | CA$37M | CA$49M | CA$51M | CA$67M | CA$63M |
Dep. & Amort. | CA$102M | CA$90M | CA$108M | CA$119M | CA$131M |
Def. Tax | CA$2.8M | CA$11M | CA$8.3M | CA$15M | CA$16M |
Stock Comp. | CA$9.4M | CA$1.9M | CA$12M | CA$4.8M | CA$16M |
Chg. in WC | CA$8.5M | -CA$2.8M | CA$671K | -CA$13M | CA$51M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | CA$5.5M | CA$44M | CA$17M | CA$69M | CA$89M |
ST Investments | CA$0 | CA$0 | CA$0 | CA$0 | CA$0 |
Cash & ST Inv. | CA$5.5M | CA$44M | CA$17M | CA$69M | CA$89M |
Receivables | CA$86M | CA$39M | CA$79M | CA$100M | CA$133M |
Inventory | CA$22M | CA$19M | CA$45M | CA$50M | CA$65M |
NOA achieved record annual revenue in 2024, driven by strong growth in Australia and significant project completions, including the Fargo infrastructure project and major contract wins, resulting in a record backlog of $3.5 billion.
The company expects 2025 revenue between $1.4 billion and $1.6 billion, adjusted EBITDA of $415 million to $445 million, and adjusted EPS of $3.7 to $4, with a focus on increasing equipment utilization and expanding infrastructure projects.
Australian operations are expected to generate 60% of EBIT in 2025, with a target to grow infrastructure work to 25% of earnings over the next several years, emphasizing low capital intensity projects.
Utilization rates are improving, with Australian fleet utilization at 82% in Q4 2024 and a target of 85% in early 2025. Canadian fleet utilization is expected to reach 75% by the end of 2025, supported by project wins and increased demand.
The company remains committed to debt reduction, with net debt leverage targeted at 1.7x by the end of 2025, while continuing to invest in growth opportunities and shareholder returns through NCIB activity.