2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $1.8B | $1.9B | $2.1B | $2.3B |
Cost of Revenue | $1.5B | $1.5B | $1.6B | $1.6B | $1.9B |
Gross Profit | $363M | $358M | $336M | $436M | $440M |
Gross Profit % | 19% | 19% | 18% | 21% | 19% |
R&D Expenses | $3.2M | $956K | $690K | $1.3M | $4M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$22M | $2.7M | -$176M | -$46M | -$123M |
Dep. & Amort. | $160M | $167M | $164M | $171M | $148M |
Def. Tax | $1.1M | -$17M | -$12M | $1.1M | -$13M |
Stock Comp. | $8.6M | $12M | $10M | $0 | $17M |
Chg. in WC | -$67M | -$86M | $58M | $5.1M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $76M | $83M | $81M | $121M | $88M |
ST Investments | $0 | $0 | $0 | $1.4M | $0 |
Cash & ST Inv. | $76M | $83M | $81M | $123M | $88M |
Receivables | $358M | $381M | $270M | $289M | $361M |
Inventory | $173M | $70M | $81M | $86M | $182M |
Enviri reported a solid Q4 2024, with Clean Earth achieving record revenue, EBITDA, and cash flow, while Harsco Environmental faced challenges due to weaker global steel production and a strong U.S. dollar.
For 2025, the company expects adjusted EBITDA between $305M and $325M, reflecting 5% organic growth, with Clean Earth projected to grow double digits and Harsco Environmental facing headwinds from FX and divestitures.
Free cash flow is anticipated to improve significantly in 2025, ranging from $30M to $50M, driven by rail contract completions, improved working capital, and reduced pension contributions.
Clean Earth continues to expand its contribution to consolidated EBITDA, with investments in IT and facility improvements expected to drive growth, while PFAS-related opportunities remain a longer-term focus.
Rail's adjusted EBITDA is projected to increase by approximately 50% in 2025 as large engineer-to-order projects progress, with risks expected to taper off significantly by 2026.