2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $101M | $114M | $144M | $170M | $189M |
Cost of Revenue | $58M | $64M | $84M | $97M | $87M |
Gross Profit | $44M | $50M | $59M | $73M | $102M |
Gross Profit % | 43% | 44% | 41% | 43% | 54% |
R&D Expenses | $7.3M | $7.6M | $8M | $9.3M | $11M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $8.5M | $15M | $20M | $27M | $50M |
Dep. & Amort. | $1.5M | $1.7M | $1.8M | $1.9M | $2.2M |
Def. Tax | $40K | $235K | -$214K | -$2.8M | -$2.8M |
Stock Comp. | $583K | $435K | $1.6M | $1.5M | $1.7M |
Chg. in WC | -$2.3M | $5.3M | -$12M | -$2M | -$7.1M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $18M | $35M | $42M | $36M | $65M |
ST Investments | $460K | $5.4M | $5.1M | $31M | $32M |
Cash & ST Inv. | $18M | $40M | $47M | $67M | $98M |
Receivables | $23M | $28M | $29M | $26M | $32M |
Inventory | $35M | $25M | $41M | $35M | $35M |
Recurring revenue increased by 15% year-over-year, with a gross margin of 91%, contributing to a 400 basis point improvement in total gross margin to 57%.
Equipment sales decreased by 25% for the quarter, primarily due to timing issues with distributors and large locking projects, but recurring service revenues now have an annual run rate of approximately $86 million.
Research and development costs increased by 22% for the quarter, driven by compensation increases and the hiring of additional engineers, while SG&A expenses rose by 18% due to higher staffing and advertising costs.
Adjusted EBITDA for the quarter decreased 19% year-over-year to $1.22 million, with an EBITDA margin of 28%, down from 32% in the prior year.
The company remains optimistic about future growth opportunities, including new product launches like the MVP hosted access system and Prima security panel, as well as continued expansion in recurring revenue services driven by Starlink radios.