2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $340M | $362M | $361M | $322M | $561M |
Cost of Revenue | $178M | $249M | $218M | $183M | $244M |
Gross Profit | $162M | $113M | $143M | $139M | $317M |
Gross Profit % | 48% | 31% | 40% | 43% | 57% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $24M | -$662M | $92M | $67M | -$5.9M |
Dep. & Amort. | $58M | $61M | $66M | $65M | $133K |
Def. Tax | -$2.7M | -$13M | -$17M | -$26M | $0 |
Stock Comp. | $0 | $292M | $15M | $1.6M | $829K |
Chg. in WC | -$12M | $364M | -$107M | -$45M | $1.4M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $22M | $226M | $127M | $47M | $198M |
ST Investments | $0 | $0 | $0 | $5.5M | $0 |
Cash & ST Inv. | $22M | $226M | $127M | $53M | $198M |
Receivables | $40M | $25M | $27M | $41M | $56M |
Inventory | $59M | $110M | $143M | $146M | $116M |
PRM reported a strong financial performance in 2024, with consolidated adjusted EBITDA doubling from $141M in 2021 to $280M in 2024, representing a 26% CAGR over three years. Adjusted EBITDA margin expanded by approximately 1,100 basis points during this period.
The Fire Safety segment saw significant growth, with Q4 revenue increasing 72% year-over-year to $60.7M and full-year revenue growing 93% to $436.3M. Adjusted EBITDA for the segment rose 215% for the full year, driven by normalized end markets and strong execution of operational strategies.
PRM completed its first acquisition since going public, acquiring Intelligent Manufacturing Solutions (IMS) for $33M. IMS will be integrated into the Specialty Products segment and is expected to serve as a platform for future M&A and organic growth in the PCB market.
The company introduced adjusted EPS as a new metric, reporting $0.13 for Q4 2024 and $1.11 for the full year. Free cash flow for 2024 was $172.9M, supported by improved working capital management and reduced inventory levels.
PRM plans to increase annual capital expenditures to $15M-$20M, primarily focused on fire safety projects with high IRRs. The company also aims to leverage its strong balance sheet (1.7x net debt to LTM adjusted EBITDA) for future M&A opportunities while maintaining a disciplined approach to capital allocation.