V2X Reports Record Revenue in Fourth Quarter 2024, Driving Strong Year-End Performance
V2X (NYSE: VVX) reported strong Q4 2024 financial results with record revenue of $1.16 billion, up 11% year-over-year. The company achieved significant growth in the Indo-Pacific region (27% y/y) and maintained a book-to-bill ratio of 1.2x with total backlog reaching $12.5 billion.
Key Q4 metrics include record net income of $25.0 million, adjusted net income of $42.7 million (up 10% y/y), and adjusted EBITDA of $86.2 million with a 7.4% margin. The company reported diluted EPS of $0.78 and adjusted diluted EPS of $1.33 (up 9% y/y).
For full-year 2024, V2X generated revenue of $4.32 billion (up 9% y/y) and achieved strong cash flow from operations of $254.2 million. The company successfully reduced net debt by $210 million, reaching a net leverage ratio of 2.6x. Looking ahead to 2025, V2X projects revenue guidance midpoint at $4.44 billion and adjusted EBITDA at $313 million.
V2X (NYSE: VVX) ha riportato risultati finanziari solidi per il quarto trimestre del 2024, con un fatturato record di 1,16 miliardi di dollari, in aumento dell'11% rispetto all'anno precedente. L'azienda ha registrato una crescita significativa nella regione Indo-Pacifico (27% su base annua) e ha mantenuto un rapporto book-to-bill di 1,2x, con un backlog totale che ha raggiunto i 12,5 miliardi di dollari.
I principali indicatori del quarto trimestre includono un reddito netto record di 25,0 milioni di dollari, un reddito netto rettificato di 42,7 milioni di dollari (in aumento del 10% su base annua) e un EBITDA rettificato di 86,2 milioni di dollari con un margine del 7,4%. L'azienda ha riportato un utile per azione diluito di 0,78 dollari e un utile per azione diluito rettificato di 1,33 dollari (in aumento del 9% su base annua).
Per l'intero anno 2024, V2X ha generato un fatturato di 4,32 miliardi di dollari (in aumento del 9% su base annua) e ha ottenuto un forte flusso di cassa dalle operazioni di 254,2 milioni di dollari. L'azienda ha ridotto con successo il debito netto di 210 milioni di dollari, raggiungendo un rapporto di leva netta di 2,6x. Guardando al 2025, V2X prevede un fatturato medio di 4,44 miliardi di dollari e un EBITDA rettificato di 313 milioni di dollari.
V2X (NYSE: VVX) reportó resultados financieros sólidos para el cuarto trimestre de 2024, con ingresos récord de 1.16 mil millones de dólares, un aumento del 11% interanual. La compañía logró un crecimiento significativo en la región Indo-Pacífico (27% interanual) y mantuvo una relación book-to-bill de 1.2x, con un backlog total que alcanzó los 12.5 mil millones de dólares.
Los principales indicadores del cuarto trimestre incluyen un ingreso neto récord de 25.0 millones de dólares, un ingreso neto ajustado de 42.7 millones de dólares (un aumento del 10% interanual) y un EBITDA ajustado de 86.2 millones de dólares con un margen del 7.4%. La compañía reportó un EPS diluido de 0.78 dólares y un EPS diluido ajustado de 1.33 dólares (un aumento del 9% interanual).
Para el año completo 2024, V2X generó ingresos de 4.32 mil millones de dólares (un aumento del 9% interanual) y logró un fuerte flujo de efectivo de las operaciones de 254.2 millones de dólares. La compañía redujo con éxito la deuda neta en 210 millones de dólares, alcanzando una relación de apalancamiento neto de 2.6x. Mirando hacia 2025, V2X proyecta una guía de ingresos en el punto medio de 4.44 mil millones de dólares y un EBITDA ajustado de 313 millones de dólares.
V2X (NYSE: VVX)는 2024년 4분기 재무 결과가 116억 달러의 기록적인 수익을 보고하며, 전년 대비 11% 증가했다고 발표했습니다. 이 회사는 인도-태평양 지역에서 27%의 상당한 성장률을 달성했으며, 총 백로그가 125억 달러에 도달하면서 1.2배의 수주-청구 비율을 유지했습니다.
4분기의 주요 지표로는 2500만 달러의 기록적인 순이익, 전년 대비 10% 증가한 4270만 달러의 조정된 순이익, 7.4%의 마진을 가진 8620만 달러의 조정된 EBITDA가 포함됩니다. 이 회사는 희석 주당 순이익이 0.78달러, 조정된 희석 주당 순이익이 1.33달러(전년 대비 9% 증가)라고 보고했습니다.
2024년 전체 연도 동안 V2X는 43억 2000만 달러의 수익(전년 대비 9% 증가)을 창출했으며, 운영에서 2억 5420만 달러의 강력한 현금 흐름을 달성했습니다. 이 회사는 순부채를 2억 1000만 달러 줄이는 데 성공하여 2.6배의 순 레버리지 비율에 도달했습니다. 2025년을 바라보며, V2X는 수익 가이드를 44억 4000만 달러, 조정된 EBITDA를 3억 1300만 달러로 예상하고 있습니다.
V2X (NYSE: VVX) a annoncé de solides résultats financiers pour le quatrième trimestre 2024, avec un chiffre d'affaires record de 1,16 milliard de dollars, en hausse de 11% par rapport à l'année précédente. L'entreprise a connu une croissance significative dans la région Indo-Pacifique (27% d'une année sur l'autre) et a maintenu un ratio book-to-bill de 1,2x, avec un carnet de commandes total atteignant 12,5 milliards de dollars.
Les principaux indicateurs du quatrième trimestre incluent un bénéfice net record de 25,0 millions de dollars, un bénéfice net ajusté de 42,7 millions de dollars (en hausse de 10% d'une année sur l'autre) et un EBITDA ajusté de 86,2 millions de dollars avec une marge de 7,4%. L'entreprise a rapporté un BPA dilué de 0,78 dollar et un BPA dilué ajusté de 1,33 dollar (en hausse de 9% d'une année sur l'autre).
Pour l'année entière 2024, V2X a généré un chiffre d'affaires de 4,32 milliards de dollars (en hausse de 9% d'une année sur l'autre) et a réalisé un solide flux de trésorerie provenant des opérations de 254,2 millions de dollars. L'entreprise a réussi à réduire sa dette nette de 210 millions de dollars, atteignant un ratio de levier net de 2,6x. En regardant vers 2025, V2X prévoit un chiffre d'affaires moyen de 4,44 milliards de dollars et un EBITDA ajusté de 313 millions de dollars.
V2X (NYSE: VVX) berichtete über starke Finanzresultate im vierten Quartal 2024 mit einem Rekordumsatz von 1,16 Milliarden Dollar, was einem Anstieg von 11% im Vergleich zum Vorjahr entspricht. Das Unternehmen erzielte ein signifikantes Wachstum in der Indo-Pazifik-Region (27% im Jahresvergleich) und hielt ein Verhältnis von Aufträgen zu Rechnungen von 1,2x, wobei der gesamte Auftragsbestand 12,5 Milliarden Dollar erreichte.
Wichtige Kennzahlen für das vierte Quartal umfassen einen Rekordnettogewinn von 25,0 Millionen Dollar, einen bereinigten Nettogewinn von 42,7 Millionen Dollar (ein Anstieg von 10% im Jahresvergleich) und ein bereinigtes EBITDA von 86,2 Millionen Dollar mit einer Marge von 7,4%. Das Unternehmen meldete einen verwässerten Gewinn pro Aktie von 0,78 Dollar und einen bereinigten verwässerten Gewinn pro Aktie von 1,33 Dollar (ein Anstieg von 9% im Jahresvergleich).
Für das gesamte Jahr 2024 erzielte V2X einen Umsatz von 4,32 Milliarden Dollar (ein Anstieg von 9% im Jahresvergleich) und erreichte einen starken Cashflow aus operativer Tätigkeit von 254,2 Millionen Dollar. Das Unternehmen reduzierte erfolgreich die Nettoverschuldung um 210 Millionen Dollar und erreichte ein Netto-Leverage-Verhältnis von 2,6x. Für 2025 prognostiziert V2X einen Umsatz von 4,44 Milliarden Dollar und ein bereinigtes EBITDA von 313 Millionen Dollar.
- Record Q4 revenue of $1.16 billion, up 11% y/y
- Indo-Pacific revenue growth of 27% y/y
- Record net income of $25.0 million in Q4
- Strong cash flow from operations of $254 million
- Net debt reduction of $210 million
- Improved net leverage ratio to 2.6x from 3.3x y/y
- Book-to-bill ratio of 1.2x with $12.5 billion backlog
- Full-year 2024 revenue up 9% to $4.32 billion
- None.
Insights
V2X's Q4 2024 results demonstrate exceptional operational execution and financial discipline. The record revenue of
The company's cash flow management deserves special attention. The
The robust
The
Fourth Quarter Highlights
- Record revenue of
, up$1.16 billion 11% y/y - Indo-Pacific revenue growth of
27% y/y driven by increased demand - Book-to-bill of 1.2x in the quarter and total backlog of
as of December 31, 2024$12.5 billion - Record net income of
; Adjusted net income1 of$25.0 million , up$42.7 million 10% y/y - Grew adjusted EBITDA1
y/y to$4.1 million , with a margin of$86.2 million 7.4% - Diluted EPS of
; Adjusted diluted EPS1 of$0.78 , up$1.33 9% y/y - Strong year-to-date cash flow from operations of
$254 million - Achieved net debt reduction of
and 2.6x net leverage ratio1$210 million
"Our growth momentum continued into the fourth quarter with revenue increasing
Mr. Wensinger continued, "Looking ahead, we are excited about the future. We believe our track record of enhancing outcomes and increasing value for customers through innovation, modernization, and improved operational performance can enable the DoD to solve its very real challenge of having to be prepared for today while planning for the threats of tomorrow."
Mr. Wensinger concluded, "I'd like to recognize the 16,000 plus V2X employees for all their contributions and performance throughout the year and in particular during the fourth quarter. We thank you for all you have done and continue to do for our nation and our company."
Fourth Quarter 2024 Results
"V2X reported record revenue of
"For the quarter, the Company reported operating income of
"Fourth quarter net cash provided by operating activities was
"Our continued focus on cash generation and debt reduction yielded notable results with net debt improving
"Total backlog as of December 31, 2024, was
Full-Year 2024 Results
"Full-year revenue was
2025 Guidance
Mr. Mural concluded, "The trends in our business remain positive and we believe our strategy to deliver full lifecycle solutions that increase efficiency, reduce costs, modernize capabilities, improve readiness, and strengthen national security provides substantial opportunities for future growth and value creation. For 2025 we are setting the mid-point of our guidance for revenue and Adjusted EBITDA1 at
Guidance for 2025 is as follows:
$ millions, except for per share amounts | 2025 Guidance | 2025 Mid-Point | ||
Revenue | ||||
Adjusted EBITDA1 | ||||
Adjusted Diluted Earnings Per Share1 | ||||
Adjusted Net Cash Provided by Operating Activities1 |
The Company is not providing a quantitative reconciliation with respect to the foregoing forward-looking non-GAAP measures in reliance on the "unreasonable efforts" exception set forth in SEC rules because certain financial information, the probable significance of which cannot be determined, is not available and cannot be reasonably estimated. For example, unusual, one-time, non-ordinary, or non-recurring costs, which relate to M&A, integration and related activities cannot be reasonably estimated. Forward-looking statements are based upon current expectations and are subject to factors that could cause actual results to differ materially from those suggested here, including those factors set forth in the Safe Harbor Statement below.
Fourth Quarter Conference Call
Management will conduct a conference call with analysts and investors at 4:30 p.m. ET on Monday, February 24, 2025.
A replay of the conference call will be posted on the V2X website shortly after completion of the call and will be available for one year. A telephonic replay will also be available through March 10, 2025, at 844-512-2921 (domestic) or 412-317-6671 (international) with passcode 10195666.
Presentation slides that will be used in conjunction with the conference call will also be made available online in advance on the "investors" section of the company's website at https://gov2x.com. V2X recognizes its website as a key channel of distribution to reach public investors and as a means of disclosing material non-public information to comply with its obligations under the
1 | See "Key Performance Indicators and Non-GAAP Financial Measures" for descriptions and reconciliations. |
About V2X
V2X builds innovative solutions that integrate physical and digital environments by aligning people, actions, and technology. V2X is embedded in all elements of a critical mission's lifecycle to enhance readiness, optimize resource management, and boost security. The company provides innovation spanning national security, defense, civilian, and international markets. With a global team of approximately 16,000 professionals, V2X enables mission success by injecting AI and machine learning capabilities to meet today's toughest challenges across all operational domains.
Investor Contact | Media Contact |
Mike Smith, CFA | Angelica Spanos Deoudes |
719-637-5773 | 571-338-5195 |
Safe Harbor Statement
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 (the "Act"): Certain material presented herein includes forward-looking statements intended to qualify for the safe harbor from liability established by the Act. These forward-looking statements include, but are not limited to, all the statements and items listed under "2025 Guidance" above and other assumptions contained therein for purposes of such guidance, other statements about our 2025 performance outlook, revenue, contract opportunities, and any discussion of future operating or financial performance.
Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "intend," "estimate," "anticipate," "believe," "could," "potential," "continue" or similar terminology. These statements are based on the beliefs and assumptions of the management of the Company based on information currently available to management. Forward-looking statements in this press release, include, but are not limited to our future performance and capabilities; our expectations regarding the pipeline of new opportunities; our belief in our ability to achieve budget efficiencies; future net leverage ratio; and our belief in our ability to achieve our total year guidance.
These forward-looking statements are not guarantees of future performance, conditions, or results, and involve a number of known and unknown risks, uncertainties, assumptions, and other important factors, many of which are outside our management's control, which could cause actual results to differ materially from the results discussed in the forward-looking statements. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company's historical experience and our present expectations or projections. For a discussion of some of the risks and uncertainties that could cause actual results to differ from such forward-looking statements, see the risks and other factors detailed from time to time in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other filings with the SEC.
We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
V2X, INC. CONSOLIDATED STATEMENTS OF INCOME (LOSS) | ||||||
Year Ended December 31, | ||||||
(In thousands, except per share data) | 2024 | 2023 | 2022 | |||
Revenue | $ 4,322,155 | $ 3,963,126 | $ 2,890,860 | |||
Cost of revenue | 3,979,193 | 3,628,271 | 2,595,848 | |||
Selling, general and administrative expenses | 183,758 | 210,439 | 239,241 | |||
Operating income | 159,204 | 124,416 | 55,771 | |||
Loss on extinguishment of debt | (1,998) | (22,298) | — | |||
Interest expense, net | (107,900) | (122,442) | (61,879) | |||
Other expense, net | (10,465) | (4,194) | — | |||
Income (loss) from operations before income taxes | 38,841 | (24,518) | (6,108) | |||
Income tax expense (benefit) | 4,157 | (1,945) | 8,222 | |||
Net income (loss) | $ 34,684 | $ (22,573) | $ (14,330) | |||
Earnings (loss) per share | ||||||
Basic | $ 1.10 | $ (0.73) | $ (0.68) | |||
Diluted | $ 1.08 | $ (0.73) | $ (0.68) | |||
Weighted average common shares outstanding – basic | 31,485 | 31,084 | 20,996 | |||
Weighted average common shares outstanding – diluted | 31,967 | 31,084 | 20,996 |
V2X, INC. CONSOLIDATED BALANCE SHEETS | ||||
December 31, | ||||
(In thousands, except shares and per share data) | 2024 | 2023 | ||
Assets | ||||
Current assets | ||||
Cash, cash equivalents and restricted cash | $ 268,321 | $ 72,651 | ||
Receivables | 710,068 | 705,995 | ||
Inventory, net | 50,894 | 46,981 | ||
Prepaid expenses and other current assets | 70,937 | 49,242 | ||
Total current assets | 1,100,220 | 874,869 | ||
Property, plant, and equipment, net | 62,001 | 85,429 | ||
Goodwill | 1,656,926 | 1,656,926 | ||
Intangible assets, net | 323,068 | 407,530 | ||
Right-of-use assets | 37,774 | 41,215 | ||
Other non-current assets | 48,854 | 15,931 | ||
Total non-current assets | 2,128,623 | 2,207,031 | ||
Total Assets | $ 3,228,843 | $ 3,081,900 | ||
Liabilities and Shareholders' Equity | ||||
Current liabilities | ||||
Accounts payable | $ 547,568 | $ 453,052 | ||
Compensation and other employee benefits | 166,918 | 158,088 | ||
Short-term debt | 20,003 | 15,361 | ||
Other accrued liabilities | 261,735 | 213,700 | ||
Total current liabilities | 996,224 | 840,201 | ||
Long-term debt, net | 1,087,484 | 1,100,269 | ||
Deferred tax liabilities | 20,983 | 11,763 | ||
Operating lease liabilities | 33,811 | 34,691 | ||
Other non-current liabilities | 64,189 | 104,176 | ||
Total non-current liabilities | 1,206,467 | 1,250,899 | ||
Total liabilities | 2,202,691 | 2,091,100 | ||
Commitments and contingencies (Note 15) | ||||
Shareholders' Equity | ||||
Preferred stock; | — | — | ||
Common stock; | 316 | 312 | ||
Additional paid in capital | 769,719 | 762,324 | ||
Retained earnings | 265,535 | 230,851 | ||
Accumulated other comprehensive loss | (9,418) | (2,687) | ||
Total shareholders' equity | 1,026,152 | 990,800 | ||
Total Liabilities and Shareholders' Equity | $ 3,228,843 | $ 3,081,900 |
V2X, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
Year Ended December 31, | ||||||
(In thousands) | 2024 | 2023 | 2022 | |||
Operating activities | ||||||
Net income (loss) | $ 34,684 | $ (22,573) | $ (14,330) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||
Depreciation expense | 20,747 | 22,408 | 13,472 | |||
Amortization of intangible assets | 90,821 | 90,423 | 48,643 | |||
Amortization of cloud computing arrangements | 3,314 | 480 | 514 | |||
Gain from acquisitions, net | (2,193) | — | — | |||
Impairment of non-operating long-lived asset | 2,192 | — | — | |||
Loss on disposal of property, plant, and equipment | 1,450 | 683 | 59 | |||
Stock-based compensation | 15,969 | 32,843 | 32,736 | |||
Deferred taxes | 7,730 | (7,509) | (15,554) | |||
Amortization of debt issuance costs | 7,380 | 9,067 | 7,805 | |||
Loss on extinguishment of debt | 1,998 | 22,298 | — | |||
Gain on disposition of business | — | (450) | (2,082) | |||
Changes in assets and liabilities: | ||||||
Receivables | 25,181 | 19,064 | (52,311) | |||
Inventory, net | (3,976) | (311) | (3,600) | |||
Other assets | (38,358) | 11,596 | 14,448 | |||
Accounts payable | 75,335 | 43,153 | 71,837 | |||
Compensation and other employee benefits | 9,128 | (9,901) | 42,878 | |||
Other liabilities | 2,835 | (23,303) | (51,020) | |||
Net cash provided by operating activities | 254,237 | 187,968 | 93,495 | |||
Investing activities | ||||||
Purchases of capital assets and intangibles | (11,787) | (25,021) | (12,425) | |||
Proceeds from the disposition of assets | 76 | 16 | 9 | |||
Acquisition of businesses, net of cash acquired | (16,939) | — | 193,677 | |||
Disposition of business | — | 1,349 | (5,303) | |||
Distributions from (contributions to) joint venture | — | 1,007 | — | |||
Net cash (used in) provided by investing activities | (28,650) | (22,649) | 175,958 | |||
Financing activities | ||||||
Proceeds from issuance of long-term debt | — | 250,000 | — | |||
Repayments of long-term debt | (15,327) | (432,603) | (108,400) | |||
Proceeds from revolver | 1,266,250 | 922,750 | 392,000 | |||
Repayments of revolver | (1,266,250) | (922,750) | (472,925) | |||
Proceeds from exercise of stock options | 154 | 34 | 408 | |||
Payment of debt issuance costs | (1,188) | (8,818) | (2,325) | |||
Prepayment premium on early redemption of debt | — | (1,600) | — | |||
Payments of employee withholding taxes on share-based compensation | (8,138) | (18,036) | (1,994) | |||
Net cash used in financing activities | (24,499) | (211,023) | (193,236) | |||
Exchange rate effect on cash | (5,418) | 2,288 | 1,337 | |||
Net change in cash, cash equivalents and restricted cash | 195,670 | (43,416) | 77,554 | |||
Cash, cash equivalents and restricted cash – beginning of year | 72,651 | 116,067 | 38,513 | |||
Cash, cash equivalents and restricted cash – end of year | $ 268,321 | $ 72,651 | $ 116,067 | |||
Supplemental Disclosure of Cash Flow Information: | ||||||
Interest paid | $ 107,607 | $ 117,482 | $ 54,267 | |||
Income taxes paid | $ 8,819 | $ 8,356 | $ 13,416 | |||
Non-cash investing activities: | ||||||
Purchase of capital assets on account | $ 22 | $ 3,043 | $ 2,716 | |||
Common stock issued for business acquisition | $ — | $ — | $ 630,636 |
Key Performance Indicators and Non-GAAP Measures
The primary financial performance measures we use to manage our business and monitor results of operations are revenue trends and operating income trends. Management believes that these financial performance measures are the primary drivers for our earnings and net cash from operating activities. Management evaluates its contracts and business performance by focusing on revenue, and operating income. Operating income represents revenue less both cost of revenue and selling, general and administrative (SG&A) expenses. Cost of revenue consists of labor, subcontracting costs, materials, and an allocation of indirect costs. SG&A expenses consist of indirect labor costs (including wages and salaries for executives and administrative personnel), bid and proposal expenses and other general and administrative expenses not allocated to cost of revenue. Backlog is the estimated amount of future revenues to be recognized under negotiated contracts.
We manage the nature and amount of costs at the program level, which forms the basis for estimating our total costs and profitability. This is consistent with our approach for managing our business, which begins with management's assessing the bidding opportunity for each contract and then managing contract profitability throughout the performance period.
In addition to the key performance measures discussed above, we consider adjusted net income, adjusted diluted earnings per share, adjusted operating income, adjusted EBITDA, adjusted EBITDA margin, net leverage ratio and adjusted operating cash flow to be useful to management and investors in evaluating our operating performance, and to provide a tool for evaluating our ongoing operations. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives. We provide this information to our investors in our earnings releases, presentations, and other disclosures.
Adjusted net income, adjusted diluted earnings per share, adjusted operating income, adjusted EBITDA, adjusted EBITDA margin, net leverage ratio, and adjusted net cash provided by (used in) operating activities, however, are not measures of financial performance under GAAP and should not be considered a substitute for financial measures determined in accordance with GAAP. Definitions and reconciliations of these items are provided below.
- Adjusted operating income is defined as operating income, adjusted to exclude items that may include, but are not limited to, significant charges or credits, and unusual and infrequent non-operating items that impact current results but are not related to our ongoing operations, such as M&A, integration, and related costs.
- Adjusted EBITDA is defined as operating income, adjusted to exclude depreciation and amortization of intangible assets, and items that may include, but are not limited to, significant charges or credits, and unusual and infrequent non-operating items that impact current results but are not related to our ongoing operations, such as M&A, integration, and related costs.
- Adjusted EBITDA margin is defined as adjusted EBITDA divided by revenue.
- Adjusted net income is defined as net income, adjusted to exclude items that may include, but are not limited to, significant charges or credits, and unusual and infrequent non-operating items that impact current results but are not related to our ongoing operations, such as M&A, integration and related costs, amortization of acquired intangible assets, amortization of debt issuance costs, and loss on extinguishment of debt.
- Adjusted diluted earnings per share is defined as adjusted net income divided by the weighted average diluted common shares outstanding.
- Cash interest expense, net is defined as interest expense, net adjusted to exclude amortization of debt issuance costs.
- Adjusted net cash provided by (used in) operating activities or adjusted operating cash flow is defined as net cash provided by (or used in) operating activities adjusted to exclude infrequent non-operating items, such as M&A payments and related costs.
- Net leverage ratio is defined as net debt (or total debt less unrestricted cash) divided by trailing twelve-month (TTM) bank EBITDA.
Non-GAAP Tables
($K, except per share data) | Three Months Ended | Twelve Months Ended | ||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | |||||
Revenue | $ 1,157,752 | $ 1,040,307 | $ 4,322,155 | $ 3,963,126 | ||||
Net income (loss) | $ 25,033 | $ (492) | $ 34,684 | $ (22,573) | ||||
Plus: | ||||||||
Income tax expense (benefit) | 1,261 | 8,420 | 4,157 | (1,945) | ||||
Other expense, net | 899 | 1,859 | 10,465 | 4,194 | ||||
Interest expense, net | 24,367 | 28,497 | 107,900 | 122,442 | ||||
Loss on extinguishment of debt | — | 246 | 1,998 | 22,298 | ||||
Operating income | $ 51,560 | $ 38,530 | $ 159,204 | $ 124,416 | ||||
Plus: | ||||||||
Amortization of intangible assets | 22,569 | 22,606 | 90,821 | 90,423 | ||||
M&A, integration and related costs | 6,480 | 15,055 | 36,124 | 56,610 | ||||
Adjusted operating income | $ 80,610 | $ 76,191 | $ 286,150 | $ 271,449 | ||||
Plus: | ||||||||
Depreciation and CCA amortization | 5,546 | 5,875 | 24,061 | 22,408 | ||||
Adjusted EBITDA | $ 86,156 | $ 82,066 | $ 310,211 | $ 293,857 | ||||
Adjusted EBITDA margin | 7.4 % | 7.9 % | 7.2 % | 7.4 % | ||||
Minus: | ||||||||
Cash interest expense, net | 22,704 | 26,305 | 100,519 | 113,375 | ||||
Income tax expense, as adjusted | 12,147 | 9,101 | 36,334 | 35,430 | ||||
Depreciation and CCA amortization | 5,546 | 5,875 | 24,061 | 22,408 | ||||
Other expense, net, as adjusted | 3,092 | 1,859 | 10,465 | 4,194 | ||||
Adjusted net income | $ 42,667 | $ 38,926 | $ 138,831 | $ 118,450 | ||||
($K, except per share data) | Three Months Ended | Twelve Months Ended | ||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | |||||
Diluted earnings (loss) per share | $ 0.78 | $ (0.02) | $ 1.08 | $ (0.73) | ||||
Plus: | ||||||||
M&A, integration and related costs | 0.12 | 0.45 | 0.87 | 1.42 | ||||
Amortization of intangible assets | 0.47 | 0.68 | 2.18 | 2.26 | ||||
Amortization of debt issuance costs and | 0.03 | 0.11 | 0.23 | 0.79 | ||||
FMV land impairment | $ (0.00) | - | 0.05 | - | ||||
Gain on acquisiton, net | $ (0.07) | - | $ (0.07) | - | ||||
Adjusted diluted earnings per share | $ 1.33 | $ 1.22 | $ 4.34 | $ 3.74 | ||||
Average shares outstanding: | ||||||||
Basic, as reported | 31,558 | 31,192 | 31,485 | 31,084 | ||||
Diluted, as reported | 32,043 | 31,192 | 31,967 | 31,084 | ||||
Adjusted diluted | 32,043 | 31,822 | 31,967 | 31,567 | ||||
($K) | Three Months Ended | Twelve Months Ended | ||||||
December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | |||||
Net cash provided by operating activities | 223,134 | 52,793 | 254,237 | 187,968 | ||||
Plus: | ||||||||
M&A, integration, CARES Act, and related payments | 17,490 | 6,009 | 42,534 | 40,257 | ||||
MARPA facility activity | (72,440) | 17,066 | (135,788) | (68,766) | ||||
Adjusted operating cash flow | 168,183 | 75,868 | 160,982 | 159,459 |
($K) | TTM |
December 31, 2024 | |
Net income (loss) | $ 34,684 |
Plus: | |
Interest expense, net | 107,900 |
Income tax expense | 4,157 |
Depreciation and amortization | 114,882 |
Additional permitted add-backs1 | 71,284 |
TTM Bank EBITDA | $ 332,908 |
($K, except ratio) | Period Ending |
December 31, 2024 | |
Total debt | $ 1,138,833 |
Cash, cash equivalents and restricted cash | $ 268,321 |
Less: | |
Restricted cash | (3,148) |
Cash and cash equivalents | $ 265,173 |
Net debt | $ 873,660 |
TTM bank EBITDA | $ 332,908 |
Net leverage ratio | 2.62x |
1Additional permitted add-backs includes among other items, non-cash losses like loss on extinguishment of debt and/or lease impairments, stock compensation, transaction and integration related costs, and pro forma cost savings. |
SUPPLEMENTAL INFORMATION
Revenue by customer, contract type, contract relationship, and geographic region for the periods presented below was as follows:
Revenue by Customer | ||||||
Year Ended December 31, | ||||||
(In thousands) | 2024 | 2023 | 2022 | |||
Army | $ 1,837,843 | $ 1,633,525 | $ 1,342,406 | |||
Navy | 1,441,355 | 1,233,463 | 713,732 | |||
Air Force | 481,265 | 538,698 | 459,849 | |||
Other | 561,692 | 557,440 | 374,873 | |||
Total revenue | $ 4,322,155 | $ 3,963,126 | $ 2,890,860 | |||
Revenue by Contract Type | ||||||
Year Ended December 31, | ||||||
(In thousands) | 2024 | 2023 | 2022 | |||
Cost-plus and cost-reimbursable | $ 2,531,792 | $ 2,209,241 | $ 1,625,196 | |||
Firm-fixed-price | 1,675,603 | 1,626,262 | 1,159,743 | |||
Time-and-materials | 114,760 | 127,623 | 105,921 | |||
Total revenue | $ 4,322,155 | $ 3,963,126 | $ 2,890,860 | |||
Revenue by Contract Relationship | ||||||
Year Ended December 31, | ||||||
(In thousands) | 2024 | 2023 | 2022 | |||
Prime contractor | $ 4,049,543 | $ 3,726,199 | $ 2,695,067 | |||
Subcontractor | 272,612 | 236,927 | 195,793 | |||
Total revenue | $ 4,322,155 | $ 3,963,126 | $ 2,890,860 | |||
Revenue by Geographic Region | ||||||
Year Ended December 31, | ||||||
(In thousands) | 2024 | 2023 | 2022 | |||
$ 2,388,598 | $ 2,286,052 | $ 1,494,255 | ||||
1,399,436 | 1,193,598 | 1,024,674 | ||||
326,961 | 264,346 | 167,629 | ||||
207,160 | 219,130 | 204,302 | ||||
Total revenue | $ 4,322,155 | $ 3,963,126 | $ 2,890,860 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/v2x-reports-record-revenue-in-fourth-quarter-2024-driving-strong-year-end-performance-302383761.html
SOURCE V2X, Inc.
FAQ
What was V2X's Q4 2024 revenue growth rate?
How much did V2X reduce its net debt in 2024?
What is V2X's revenue guidance for 2025?
What was V2X's book-to-bill ratio and total backlog in Q4 2024?