2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.1B | $2.8B | $2.9B | $2.9B | $2.9B |
Cost of Revenue | $1.4B | $1.7B | $1.8B | $1.8B | $1.9B |
Gross Profit | $768M | $1.2B | $1.1B | $1.1B | $999M |
Gross Profit % | 36% | 42% | 39% | 38% | 35% |
R&D Expenses | $47M | $53M | $59M | $68M | $69M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $346M | $662M | $586M | $593M | $493M |
Dep. & Amort. | $109M | $122M | $121M | $137M | $155M |
Def. Tax | -$5.8M | -$43M | -$31M | $38M | $0 |
Stock Comp. | $34M | $38M | $24M | $23M | $19M |
Chg. in WC | -$10M | -$194M | -$12M | -$20M | $2.9M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $616M | $763M | $894M | $854M | $485M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $616M | $763M | $894M | $854M | $485M |
Receivables | $385M | $489M | $507M | $512M | $553M |
Inventory | $321M | $378M | $415M | $435M | $377M |
Q1 2025 results exceeded expectations, with net sales of $698M (2.1% organic growth), driven by strong GLP-1 contributions and reduced industry destocking; adjusted operating profit margin rose to 17.9% (+20bps YoY), but adjusted diluted EPS declined 7.1% YoY.
Proprietary Products organic net sales grew 2.4%, led by self-injection device demand; HVP components are expected to grow mid-single digits in 2025 (down from prior mid-to-high single digit guidance) due to mix and timing, with a ramp-up anticipated in the second half.
Annex One projects are gaining traction, now representing about 200bps of Q1 revenue (above full-year expectations), with 340 projects in progress, supporting a positive long-term margin mix shift.
Full-year 2025 guidance was raised: net sales now expected at $2.945B–$2.975B (up from $2.875B–$2.905B), adjusted diluted EPS increased to $6.15–$6.35 (from $6.00–$6.20); organic sales growth guidance remains at 2–3%.
Tariff headwinds of $20M–$25M are expected for the remainder of 2025, but are more than offset by Q1 strength, FX improvement, and tax benefits; no tariff pass-through or SmartDose pricing benefits are included in guidance, and cost control/restructuring efforts are supporting margin stability.