2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $648M | $770M | $900M | $976M | $908M |
Cost of Revenue | $494M | $604M | $725M | $774M | $719M |
Gross Profit | $154M | $167M | $175M | $202M | $189M |
Gross Profit % | 24% | 22% | 19% | 21% | 21% |
R&D Expenses | $49M | $66M | $65M | $90M | $72M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$8M | $3.4M | -$14M | -$5.2M | -$17M |
Dep. & Amort. | $33M | $34M | $35M | $34M | $35M |
Def. Tax | -$8M | -$511K | -$5.1M | -$4M | -$5.7M |
Stock Comp. | $5.9M | $6M | $5.9M | $3.3M | $4.1M |
Chg. in WC | $7.7M | -$44M | -$16M | -$24M | $29M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $74M | $86M | $55M | $41M | $72M |
ST Investments | $0 | $0 | $294K | $0 | $0 |
Cash & ST Inv. | $74M | $86M | $55M | $41M | $72M |
Receivables | $137M | $150M | $158M | $167M | $138M |
Inventory | $91M | $138M | $153M | $188M | $151M |
Stoneridge achieved significant operational improvements in 2024, including a 120 basis point reduction in material costs and a 7% reduction in direct labor costs, resulting in $24 million in free cash flow, a $56 million improvement year-over-year.
MirrorEye revenue grew by 22% in 2024, driven by new program launches, and is expected to grow by $54 million in 2025, reaching $120 million, with further expansion anticipated through 2029.
The company issued 2025 guidance with expected sales of $860-$890 million, gross margin improvement to 22.25%, and EBITDA of approximately $40 million, with continued focus on material cost reductions and quality improvements.
Stoneridge anticipates long-term growth, targeting $1.3-$1.45 billion in revenue by 2029, driven by MirrorEye adoption, connected trailer products, and aftermarket expansion, with EBITDA projected to reach $160-$200 million.
Inventory management remains a key focus, with significant reductions achieved in 2024 and further improvements expected in 2025, supporting cash flow and operational efficiency as the company prepares for future growth.