2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.3B | $1.5B | $1.4B | $1.3B |
Cost of Revenue | $383M | $485M | $712M | $1.1B | $999M |
Gross Profit | $725M | $803M | $789M | $361M | $328M |
Gross Profit % | 65% | 62% | 53% | 25% | 25% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $61M | $123M | $140M | $124M | $74M |
Dep. & Amort. | $117M | $105M | $59M | $63M | $67M |
Def. Tax | $1.2M | $17M | $0 | $0 | $0 |
Stock Comp. | $9.2M | $10M | $11M | $13M | $8.2M |
Chg. in WC | $24M | -$25M | $10M | $27M | -$7.8M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $3.1M | $5.8M | $4.1M | $3.5M | $3.2M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $3.1M | $5.8M | $4.1M | $3.5M | $3.2M |
Receivables | $55M | $71M | $79M | $68M | $66M |
Inventory | $47M | $62M | $67M | $62M | $55M |
Adjusted EBITDA for Q1 FY25 was $75.3 million, flat compared to the prior year, despite challenges from unseasonably warm weather and lower agricultural demand.
Retail propane gallons sold were slightly lower at 105.7 million gallons, impacted by warmer temperatures but offset by increased demand in the Southeast and a recent acquisition in the Southwest.
Renewable natural gas (RNG) operations saw lower injection volumes due to a planned facility shutdown for upgrades, but production is expected to increase moving forward. Capital projects in New York and Ohio are on track for completion by the end of 2025.
Leverage ratio stood at 4.99x, with expectations for improvement as growth projects come online and production tax credits (PTCs) are monetized. Capital spending for FY25 is projected at $40-$45 million for propane operations and $35-$45 million for RNG projects.
The company declared a quarterly distribution of $0.325 per common unit, maintaining a strong distribution coverage ratio of 1.87x for the trailing twelve months. Strategic investments in renewable energy and propane acquisitions remain a focus for long-term growth.