2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $403M | $630M | $696M | $566M | $509M |
Cost of Revenue | $261M | $426M | $479M | $414M | $355M |
Gross Profit | $143M | $204M | $216M | $153M | $154M |
Gross Profit % | 35% | 32% | 31% | 27% | 30% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $16M | -$62M | -$5.7M | -$2.4M | -$18M |
Dep. & Amort. | $25M | $32M | $38M | $41M | $44M |
Def. Tax | -$4.7M | -$12M | -$3.8M | -$9.7M | -$1.7M |
Stock Comp. | $1.8M | $129M | $51M | $19M | $7.4M |
Chg. in WC | $21M | -$55M | -$74M | $59M | $11M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $59M | $44M | $33M | $103M | $56M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $59M | $44M | $33M | $103M | $56M |
Receivables | $37M | $65M | $51M | $31M | $32M |
Inventory | $65M | $110M | $165M | $97M | $77M |
Latham achieved a 15.8% adjusted EBITDA margin in 2024, with $80 million in adjusted EBITDA, supported by gross margin expansion and disciplined SG&A spending.
The company is focusing on expanding fiberglass pool penetration, particularly in the Sand States (Florida, Texas, Arizona, California), where fiberglass pools are underpenetrated compared to the national average.
Latham's 2025 guidance includes net sales of $535-$565 million and adjusted EBITDA of $90-$100 million, driven by organic growth, acquisitions, and increased adoption of automatic safety covers.
The company expects $9 million in annual savings from lean manufacturing and value engineering initiatives to continue in 2025, contributing to margin improvement.
Recent acquisitions, including CoverStar Central, New York, and Tennessee, are expected to add $5 million in incremental net sales and $1 million in adjusted EBITDA in 2025.