2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.8B | $3B | $2.5B | $2.7B | $736M |
Cost of Revenue | $994M | $1.1B | $825M | $877M | $231M |
Gross Profit | $1.8B | $1.9B | $1.7B | $1.8B | $505M |
Gross Profit % | 64% | 65% | 67% | 67% | 69% |
R&D Expenses | $49M | $47M | $43M | $207M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $713M | $666M | $954M | $614M | $958M |
Dep. & Amort. | $358M | $384M | $340M | $281M | $306M |
Def. Tax | $31M | $50M | -$261M | $53M | $0 |
Stock Comp. | $48M | $56M | $57M | $54M | $0 |
Chg. in WC | -$77M | -$153M | -$24M | -$73M | -$83M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $219M | $280M | $113M | $303M | $291M |
ST Investments | $4.1M | $5M | $4M | $1.2M | $0 |
Cash & ST Inv. | $219M | $280M | $113M | $303M | $291M |
Receivables | $458M | $341M | $334M | $358M | $434M |
Inventory | $81M | $103M | $446M | $5.1M | $0 |
Verisk reported strong Q4 and full-year 2024 results, with 11% subscription growth, 8.6% organic constant currency (OCC) revenue growth in Q4, and 7.1% OCC revenue growth for the year.
Adjusted EBITDA margins expanded to 54.7% for 2024, with guidance for further margin improvement to 55%-55.8% in 2025. Adjusted EPS grew 16.3% in 2024, with a 2025 guidance range of $6.80 to $7.10.
The company highlighted successful initiatives in sales optimization, client engagement, and innovation, including the rollout of 13 modules in its Core Lines Reimagine project in 2024, with plans for more in 2025.
Verisk provided 2025 guidance for OCC revenue growth of 6%-8%, adjusted EBITDA of $1.67B-$1.72B, and capital expenditures of $245M-$265M, reflecting continued investment in innovation and growth.
The company returned over $1B to shareholders in 2024 through dividends and buybacks and announced a 15% dividend increase and an additional $1B share repurchase authorization for 2025.