2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.4B | $1.8B | $2.9B | $4B | $4.3B |
Cost of Revenue | $1.3B | $1.6B | $2.6B | $3.6B | $4B |
Gross Profit | $124M | $160M | $295M | $335M | $343M |
Gross Profit % | 8.9% | 9% | 10% | 8.4% | 7.9% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $37M | $46M | -$14M | -$23M | $35M |
Dep. & Amort. | $8.1M | $17M | $62M | $113M | $115M |
Def. Tax | -$14K | $65K | -$16M | -$7.5M | $7.7M |
Stock Comp. | $9.4M | $8.3M | $33M | $33M | $16M |
Chg. in WC | $9.2M | -$10M | $7.2M | $41M | $70M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $67M | $39M | $116M | $73M | $268M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $67M | $39M | $116M | $73M | $268M |
Receivables | $315M | $349M | $729M | $706M | $710M |
Inventory | $1.8M | $21M | $74M | $47M | $51M |
V2X reported record quarterly revenue of $1.16 billion in Q4 2024, an 11% year-over-year increase, and full-year revenue of $4.3 billion, exceeding guidance with 9% growth.
Adjusted EBITDA for 2024 was $310 million, a 6% year-over-year increase, with a margin of 7.2%. Adjusted EPS for the year was $4.34, representing 916% year-over-year growth.
The company achieved a net leverage ratio of 2.6x, improving net debt by $210 million year-over-year, and has strong liquidity with a zero balance on its $500 million revolver.
Total backlog at the end of 2024 was $12.5 billion, representing approximately three times revenue coverage for 2025, with a book-to-bill ratio of 1.2x in Q4.
For 2025, V2X provided guidance of $4.375 billion in revenue (3% growth at midpoint), adjusted EBITDA of $305-$320 million, and adjusted EPS of $4.45-$4.85 (7% growth at midpoint). Revenue and EBITDA are expected to ramp in the second half of the year.