2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4.3B | $5B | $5.9B | $6.5B | $6.6B |
Cost of Revenue | $3.5B | $4.2B | $4.9B | $5.4B | $5.5B |
Gross Profit | $807M | $820M | $1B | $1B | $1.1B |
Gross Profit % | 19% | 17% | 17% | 16% | 16% |
R&D Expenses | $8.7M | $11M | $13M | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $138M | $124M | $179M | $171M | $91M |
Dep. & Amort. | $31M | $39M | $41M | $43M | $44M |
Def. Tax | -$5.6M | $4.7M | -$11M | -$4.8M | -$14M |
Stock Comp. | $60M | $41M | $50M | $53M | $61M |
Chg. in WC | $122M | $51M | $87M | -$64M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $555M | $576M | $733M | $693M | $1B |
ST Investments | $35M | $32M | $33M | $16M | $16M |
Cash & ST Inv. | $589M | $608M | $766M | $709M | $1.1B |
Receivables | $393M | $526M | $623M | $694M | $829M |
Inventory | $56M | $58M | $61M | $0 | $0 |
NSP reported solid Q4 2024 results with adjusted EPS of $0.05 and adjusted EBITDA of $23M, exceeding the midpoint of expectations. Gross profit per worksite employee was $235 per month, consistent with Q4 2023.
For the full year 2024, adjusted EBITDA was $270M and adjusted EPS was $3.58, both above initial guidance. Gross profit per worksite employee increased 3% year-over-year to $285 per month.
The company anticipates 2025 adjusted EBITDA in the range of $240M to $285M and adjusted EPS between $3.10 and $3.95. Q1 2025 guidance includes adjusted EBITDA of $121M to $135M and adjusted EPS of $1.89 to $2.15.
NSP's Workday strategic partnership is progressing, with the corporate tenant launch scheduled for April 1, 2025. The partnership is expected to drive long-term growth and profitability, with significant milestones anticipated in 2025.
The company forecasts 2025 worksite employee growth of 2% to 4%, with net hiring improvement weighted toward the latter half of the year. Benefits cost trends are expected to rise to 5%-6.5%, and operating expenses related to the Workday partnership are projected at approximately $62M for the year.