2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.1B | $4.7B | $7.3B | $8.2B | $8B |
Cost of Revenue | $3B | $4.4B | $6.5B | $7B | $7.2B |
Gross Profit | $87M | $277M | $846M | $1.3B | $742M |
Gross Profit % | 2.8% | 5.9% | 12% | 16% | 9.3% |
R&D Expenses | $0 | $9.6M | $9M | $11M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$409M | -$81M | $364M | $729M | -$33M |
Dep. & Amort. | $90M | $94M | $100M | $120M | $132M |
Def. Tax | -$21M | -$260K | $274K | -$126M | -$2.6M |
Stock Comp. | $7.3M | $8.2M | $9.4M | $12M | $26M |
Chg. in WC | $203M | $22M | -$9.6M | -$90M | -$18M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $68M | $112M | $491M | $279M | $192M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $68M | $112M | $491M | $279M | $192M |
Receivables | $112M | $195M | $253M | $367M | $398M |
Inventory | $430M | $790M | $1B | $1.2B | $1.1B |
2024 Financial Performance: Adjusted EBITDA was $239 million, with adjusted net income reflecting strong operational performance across refining, logistics, and retail segments. Retail adjusted EBITDA grew over 10% from 2023.
Operational Updates: The Wyoming facility experienced an operational incident but is expected to restore partial operations by mid-April and full operations before Memorial Day. Hawaii's SAF project remains on schedule for a second-half 2025 startup.
Forward Guidance: Key 2025 focus areas include executing turnarounds in Montana and Wyoming, starting up the Hawaii SAF unit, and achieving $30-$40 million in annual cost reductions. First-quarter throughput guidance includes Hawaii at 161,000 barrels per day and Montana at 100,000 barrels per day.
Market Dynamics: Improving refining margins are supported by tight supply-demand balances, higher European natural gas prices, and reduced utilization rates in Chinese refineries. West Coast margins have improved due to unplanned outages and tight inventories.
Capital Allocation: The company repurchased 9% of outstanding shares in 2024 and has a new $250 million share repurchase authorization. Total liquidity stands at $614 million, supporting growth initiatives and strategic investments.