NV5 Global revenue was $706.71 m in FY, 2021
NV5 Global revenue breakdown by business segment: 26.3% from Building, Technology & Sciences, 19.4% from Geospatial Solutions and 54.3% from Infrastructure
NV5 Global revenue breakdown by geographic segment: 96.9% from United States and 3.1% from Other
USD | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|
Revenue | 508.9m | 659.3m | 706.7m |
Revenue growth, % | 22% | 30% | |
Cost of goods sold | 263.6m | 324.8m | 347.4m |
Gross profit | 245.4m | 334.5m | 359.3m |
Gross profit Margin, % | 48% | 51% | 51% |
General and administrative expense | 42.7m | 50.2m | 54.0m |
Operating expense total | 214.2m | 290.4m | 291.0m |
Depreciation and amortization | 25.8m | 42.1m | 40.0m |
EBIT | 31.2m | 44.1m | 68.3m |
EBIT margin, % | 6% | 7% | 10% |
Interest expense | 2.3m | 15.2m | 6.2m |
Pre tax profit | 28.9m | 29.0m | 62.1m |
Income tax expense | 5.2m | 8.0m | 15.0m |
Net Income | 23.8m | 21.0m | 47.1m |
EPS | 1.9 | 1.7 | 3.2 |
USD | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 |
---|---|---|---|---|---|---|---|
Revenue | 165.5m | 162.7m | 169.9m | 153.1m | 179.5m | 185.6m | 190.2m |
Cost of goods sold | 80.9m | 79.2m | 83.2m | 74.5m | 88.1m | 93.7m | 96.3m |
Gross profit | 84.5m | 83.5m | 86.8m | 78.6m | 91.4m | 91.8m | 93.8m |
Gross profit Margin, % | 51% | 51% | 51% | 51% | 51% | 49% | 49% |
General and administrative expense | 13.2m | 11.8m | 13.2m | 11.5m | 13.4m | 13.0m | 16.4m |
Operating expense total | 75.2m | 72.5m | 72.5m | 69.0m | 72.8m | 72.9m | 81.3m |
Depreciation and amortization | 11.0m | 11.2m | 10.2m | 9.4m | 10.2m | 10.1m | 9.9m |
EBIT | 9.4m | 11.0m | 14.2m | 9.6m | 10.2m | 19.0m | 12.6m |
EBIT margin, % | 6% | 7% | 8% | 45% | 6% | 10% | 7% |
Interest expense | 3.8m | 4.4m | 3.7m | 2.3m | 1.6m | 1.5m | 914.0k |
Pre tax profit | 5.6m | 6.6m | 10.5m | 7.2m | 17.0m | 17.5m | 11.6m |
Income tax expense | 1.4m | 2.1m | 2.8m | 1.8m | 3.3m | 4.9m | 3.0m |
Net Income | 4.2m | 4.5m | 7.8m | 5.5m | 13.6m | 12.6m | 8.6m |
EPS | 0.3 | 0.4 | 0.6 | 0.4 | 0.9 | 0.8 | 0.6 |
USD | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|
Cash | 31.8m | 64.9m | 48.0m |
Accounts Receivable | 131.0m | 142.7m | 153.8m |
Prepaid Expenses | 8.9m | 6.8m | 12.4m |
Current Assets | 251.2m | 288.9m | 304.0m |
PP&E | 25.7m | 27.0m | 32.7m |
Goodwill | 309.2m | 343.8m | 389.9m |
Total Assets | 893.1m | 881.2m | 961.9m |
Accounts Payable | 36.1m | 40.0m | 56.0m |
Short-term debt | 25.3m | 24.2m | 20.7m |
Current Liabilities | 114.4m | 136.2m | 164.0m |
Long-term debt | 367.4m | 283.3m | 111.1m |
Total Debt | 392.8m | 307.5m | 131.8m |
Total Liabilities | 537.2m | 487.1m | 337.2m |
Common Stock | 129.0k | 133.0k | 154.0k |
Additional Paid-in Capital | 251.2m | 268.3m | 451.8m |
Retained Earnings | 104.6m | 125.7m | 172.8m |
Total Equity | 356.0m | 394.1m | 624.7m |
Debt to Equity Ratio | 1.1 x | 0.8 x | 0.2 x |
Debt to Assets Ratio | 0.4 x | 0.3 x | 0.1 x |
Financial Leverage | 2.5 x | 2.2 x | 1.5 x |
USD | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|
Net Income | 23.8m | 21.0m | 47.1m |
Depreciation and Amortization | 25.8m | 45.5m | 45.0m |
Accounts Receivable | 5.1m | (13.6m) | 2.7m |
Accounts Payable | 534.0k | 3.4m | 8.2m |
Cash From Operating Activities | 39.9m | 96.0m | 101.4m |
Purchases of PP&E | (2.6m) | (9.9m) | (13.9m) |
Cash From Investing Activities | (351.0m) | (9.1m) | (80.3m) |
Long-term Borrowings | (23.4m) | (51.8m) | (336.3m) |
Cash From Financing Activities | 302.2m | (53.9m) | (38.1m) |
Net Change in Cash | (8.9m) | 33.1m | (16.9m) |
Interest Paid | 1.2m | 15.6m | 5.9m |
Income Taxes Paid | 16.2m | 19.7m | 26.3m |
USD | Q1, 2020 | Q2, 2020 | Q3, 2020 | Q1, 2021 | Q2, 2021 | Q3, 2021 | Q1, 2022 |
---|---|---|---|---|---|---|---|
Net Income | 4.2m | 8.7m | 16.4m | 5.5m | 19.1m | 31.7m | 8.6m |
Depreciation and Amortization | 11.0m | 23.3m | 34.7m | 10.5m | 21.9m | 33.4m | 11.2m |
Accounts Receivable | 6.1m | (1.1m) | 8.1m | 36.0m | 36.7m | 16.7m | 23.2m |
Accounts Payable | 44.0k | 138.0k | (2.8m) | (6.3m) | (2.4m) | 1.4m | (7.9m) |
Cash From Operating Activities | 13.6m | 50.7m | 72.4m | 48.2m | 62.2m | 78.1m | 46.5m |
Purchases of PP&E | (4.5m) | (6.1m) | (8.3m) | (1.5m) | (4.0m) | (6.7m) | (6.0m) |
Cash From Investing Activities | (4.1m) | (5.7m) | (8.2m) | (16.0m) | (25.2m) | (29.4m) | (6.4m) |
Long-term Borrowings | (2.1m) | (10.3m) | (30.7m) | (144.9m) | (150.4m) | (291.1m) | (4.6m) |
Cash From Financing Activities | (3.0m) | (11.6m) | (32.1m) | (4.1m) | 11.1m | 7.9m | (6.2m) |
Net Change in Cash | 6.5m | 33.4m | 32.2m | 28.0m | 48.1m | 56.5m | 34.0m |
USD | FY, 2019 |
---|---|
EV/EBIT | 31.4 x |
EV/CFO | 24.6 x |
Revenue/Employee | 166.0k |
Debt/Equity | 1.1 x |
Debt/Assets | 0.4 x |
Financial Leverage | 2.5 x |
P/E Ratio | 25.4 |