2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $2.3B | $2.8B | $2.3B | $2.2B |
Cost of Revenue | $1.5B | $2B | $2.3B | $2B | $1.9B |
Gross Profit | $384M | $396M | $427M | $278M | $272M |
Gross Profit % | 21% | 17% | 15% | 12% | 12% |
R&D Expenses | $58M | $63M | $67M | $59M | $56M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $128M | $138M | $147M | $40M | $50M |
Dep. & Amort. | $82M | $91M | $95M | $105M | $112M |
Def. Tax | -$4.5M | -$34M | -$27M | $18M | -$10M |
Stock Comp. | $10M | $12M | $14M | $5.7M | $4.4M |
Chg. in WC | $10M | -$142M | -$69M | -$1.9M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $350M | $159M | $174M | $130M | $100M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $350M | $159M | $174M | $130M | $100M |
Receivables | $301M | $420M | $437M | $422M | $388M |
Inventory | $219M | $306M | $403M | $266M | $289M |
Q1 2025 adjusted EBITDA was $57.5 million, up 12% year-over-year, driven by double-digit growth in Surfactant and Specialty Products, while Polymers EBITDA decreased slightly.
Volume grew 4% overall, with Surfactants up 3%, Polymers up 7%, and MCT product line up 4%; agricultural and oilfield end markets saw double-digit volume growth.
Adjusted net income for Q1 2025 was $19.3 million ($0.84 per diluted share), up 32% versus prior year, benefiting from earnings growth in Surfactants and Specialty Products and a lower tax rate (20% vs. typical 24-26%).
The new Pasadena, Texas site is operational, currently producing six products with plans to ramp up to over 60; full contribution expected in the second half of 2025, with pre-operating expenses of $4 million in Q1.
Management remains cautiously optimistic for full-year 2025, expecting adjusted EBITDA and adjusted net income growth and positive free cash flow, despite market uncertainties including tariffs; free cash flow was negative $25.8 million in Q1 due to working capital and raw material purchases.