2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.5B | $2B | $1.9B | $1.9B |
Cost of Revenue | $844M | $1.2B | $1.6B | $1.4B | $1.4B |
Gross Profit | $292M | $387M | $449M | $451M | $429M |
Gross Profit % | 26% | 25% | 22% | 24% | 23% |
R&D Expenses | $20M | $22M | $22M | $25M | $27M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $18M | $135M | $106M | $104M | $44M |
Dep. & Amort. | $97M | $104M | $106M | $113M | $125M |
Def. Tax | -$12M | $20M | $7.2M | $6.3M | -$20M |
Stock Comp. | $4.4M | $5.2M | $7.7M | $15M | $15M |
Chg. in WC | $11M | -$115M | -$139M | $108M | -$41M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $65M | $66M | $61M | $38M | $44M |
ST Investments | $3.6M | $18M | $57M | $16M | $0 |
Cash & ST Inv. | $68M | $66M | $61M | $38M | $44M |
Receivables | $235M | $289M | $368M | $241M | $212M |
Inventory | $141M | $230M | $278M | $287M | $290M |
Orion achieved an adjusted EBITDA of over $300 million in 2024, despite demand headwinds in the Rubber segment and global industrial challenges, showcasing the resilience of its business model.
The company expects adjusted EBITDA growth in 2025 to a midpoint of $310 million, driven by higher Rubber volumes, improved Specialty demand and mix, operational improvements in China, and cost-saving measures, despite FX headwinds and inflationary pressures.
Orion anticipates a significant free cash flow inflection, with projections of $40-$70 million in 2025 and over $100 million in 2026, supported by reduced CapEx and improved cash flow conversion.
The Specialty segment showed strong recovery in 2024 with an 11% volume increase, and further growth is expected in 2025, particularly in higher-margin products and new markets like energy storage and high-voltage wire and cable.
The company continues to focus on share repurchases, having bought back approximately 7% of net shares outstanding over the past two years, with plans to remain opportunistic based on market conditions and valuation.