2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $180M | $242M | $217M | $145M | $108M |
Cost of Revenue | $117M | $156M | $138M | $92M | $74M |
Gross Profit | $62M | $86M | $79M | $53M | $34M |
Gross Profit % | 35% | 36% | 36% | 36% | 32% |
R&D Expenses | $14M | $19M | $17M | $12M | $8.4M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $6.8M | -$43M | -$53M | -$34M | -$53M |
Dep. & Amort. | $5.4M | $5.6M | $5.9M | $9.4M | $12M |
Def. Tax | $31K | $70K | $35K | $55K | $0 |
Stock Comp. | $4K | $60M | $65M | $24M | $21M |
Chg. in WC | -$5.1M | -$16M | -$800K | $3.3M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $106M | $127M | $119M | $99M | $55M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $106M | $127M | $119M | $99M | $55M |
Receivables | $31M | $60M | $40M | $30M | $19M |
Inventory | $3.3M | $1.2M | $2.9M | $1.4M | $1.8M |
Telos reported Q4 revenue of $26.4M, near the top end of guidance, with adjusted EBITDA improving to a $200K loss from a $4.2M loss in Q3.
Security Solutions revenue grew 20% sequentially to $21.9M, driven by the Defense Manpower Data Center (DMDC) program and a 30% sequential increase in TSA PreCheck enrollments.
For Q1 2025, Telos expects revenue growth of 7%-15% sequentially ($28.2M-$30.2M) and an adjusted EBITDA loss of $800K-$1.8M, with positive cash flow anticipated.
Full-year 2025 revenue is forecasted to grow, with key drivers including TSA PreCheck, DMDC, and DHS programs, targeting $70M from existing business and $50M-$75M from DMDC and DHS programs.
Telos aims to expand TSA PreCheck enrollment centers to 500 locations by year-end 2025, with the program expected to deliver significant growth and contribute to long-term revenue potential.