2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $662M | $751M | $950M | $860M | $1.1B |
Cost of Revenue | $586M | $707M | $872M | $765M | $972M |
Gross Profit | $75M | $44M | $78M | $96M | $108M |
Gross Profit % | 11% | 5.8% | 8.2% | 11% | 10% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$5.2M | $8M | $28M | $39M | $15M |
Dep. & Amort. | $24M | $26M | $26M | $23M | $29M |
Def. Tax | $106K | -$4.4M | -$1.1M | -$2M | -$10M |
Stock Comp. | $2.9M | $3.9M | $4.5M | $7.7M | $8.3M |
Chg. in WC | -$22M | -$75M | -$50M | -$92M | -$107M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $378K | $518K | $478K | $7.8M | $29M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $378K | $518K | $478K | $7.8M | $29M |
Receivables | $81M | $111M | $98M | $136M | $228M |
Inventory | $253M | $323M | $381M | $501M | $576M |
VSE reported record revenue and profitability for 2024, driven by strategic acquisitions and strong performance in the aviation aftermarket segment.
The company anticipates 2025 aviation segment revenue growth of 35%-40%, with high single-digit to low double-digit organic growth and contributions from recent acquisitions like TCI and Kelstrom.
Adjusted EBITDA for 2025 is expected to range between 15.5%-16.5%, with synergies from acquisitions and operational efficiencies contributing to margin improvements.
The sale of the fleet segment is expected to close in Q2 2025, marking the final step in VSE's transition to a pure-play aviation aftermarket company.
VSE plans to invest in capacity expansion, integration of recent acquisitions, and new OEM partnerships to drive growth and operational efficiencies through 2026.