2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $176M | $213M | $327M | $489M | $399M |
Cost of Revenue | $109M | $131M | $196M | $321M | $257M |
Gross Profit | $67M | $83M | $131M | $168M | $142M |
Gross Profit % | 38% | 39% | 40% | 34% | 36% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $34M | $3.9M | $143M | $40M | $0 |
Dep. & Amort. | $9.4M | $10M | $11M | $11M | $13M |
Def. Tax | $188K | $187K | $8.4M | $11M | $14M |
Stock Comp. | $8.3M | $11M | $16M | $21M | $14M |
Chg. in WC | $2.1M | -$34M | -$38M | -$60M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $10M | $5M | $8.8M | $23M | $24M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $10M | $5M | $8.8M | $23M | $24M |
Receivables | $31M | $45M | $67M | $147M | $99M |
Inventory | $15M | $38M | $73M | $53M | $56M |
Shoals reported Q4 2024 revenue of $107 million, at the high end of expectations, with bookings of $145 million and a backlog and awarded orders (BLAO) of $635 million.
Full-year 2025 revenue is expected to range between $410 million and $450 million, with adjusted EBITDA guidance of $100 million to $115 million.
The company anticipates a back-end-loaded year, with 40% of revenue in the first half and 60% in the second half, driven by project timing and working capital needs.
Shoals is focusing on international expansion, with $86 million in international backlog and awarded orders, and expects $15 million of this to convert to revenue in 2025.
The company is optimistic about 2025, citing improved market dynamics, diversified customer base, and new product innovations, but remains cautious about potential project delays.