2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $221M | $245M | $267M | $287M | $328M |
Cost of Revenue | $88M | $102M | $108M | $106M | $128M |
Gross Profit | $133M | $143M | $160M | $181M | $200M |
Gross Profit % | 60% | 58% | 60% | 63% | 61% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $2.6M | $7.9M | -$8.4M | $8M | -$28M |
Dep. & Amort. | $49M | $55M | $69M | $65M | $98M |
Def. Tax | $15M | $22M | -$1.4M | $3M | -$9.8M |
Stock Comp. | $5.9M | $3.4M | $8.5M | $10M | $9.8M |
Chg. in WC | -$19M | -$35M | -$910K | $23M | -$3.9M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $195M | $84M | $44M | $139M | $46M |
ST Investments | $0 | $801K | $0 | $1.4M | $0 |
Cash & ST Inv. | $195M | $84M | $44M | $139M | $46M |
Receivables | $70M | $52M | $50M | $24M | $31M |
Inventory | $1.1B | -$137M | $23M | $0 | $0 |
SHEN successfully expanded into Ohio through the acquisition of Horizon, completing integration three months ahead of schedule and increasing annual run rate synergy savings from $9.6M to $13.8M.
GlowFiber expansion achieved record growth in 2024, with 97,000 new passings and over 21,000 customer net additions. The construction phase is on track to be completed by the end of 2026, with penetration rates expected to grow from 19% to 37%.
Revenue grew 22% to $328.1M in 2024, driven by GlowFiber's 61% revenue growth and Horizon's contribution of $47.7M. Adjusted EBITDA increased 20% to $94.6M, with future margins expected to improve as synergy savings are realized.
Capital expenditures in 2024 totaled $300M, with significant investments in government-subsidized projects. For 2025, capital spending is projected at $250M-$280M, focusing on fiber expansion and government grant projects.
Long-term guidance indicates capital intensity will decline significantly post-2026, with overall capital intensity expected to stabilize at 20%-25% while maintaining high revenue and EBITDA growth rates.