
Nv5 Global (NVEE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
234.0M
Gross Profit
123.2M
52.64%
Operating Income
4.4M
1.87%
Net Income
428.0K
0.18%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
1.3B
Total Liabilities
469.1M
Shareholders Equity
843.0M
Debt to Equity
0.56
Cash Flow Metrics
Operating Cash Flow
31.5M
Free Cash Flow
27.3M
Revenue & Profitability Trend
Nv5 Global Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 941.3M | 861.7M | 786.8M | 706.7M | 659.3M |
Cost of Goods Sold | 458.0M | 431.4M | 400.8M | 347.4M | 324.8M |
Gross Profit | 483.2M | 430.4M | 386.0M | 359.3M | 334.5M |
Gross Margin % | 51.3% | 49.9% | 49.1% | 50.8% | 50.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 355.3M | 293.8M | 259.6M | 230.8M | 227.0M |
Other Operating Expenses | 23.9M | 22.9M | 21.3M | 20.2M | 21.3M |
Total Operating Expenses | 379.2M | 316.7M | 280.9M | 251.0M | 248.3M |
Operating Income | 43.4M | 61.2M | 66.2M | 68.3M | 44.1M |
Operating Margin % | 4.6% | 7.1% | 8.4% | 9.7% | 6.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 17.2M | 13.0M | 3.8M | 6.2M | 15.2M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 26.3M | 48.2M | 62.4M | 62.1M | 29.0M |
Income Tax | -1.7M | 3.6M | 12.4M | 15.0M | 8.0M |
Effective Tax Rate % | -6.6% | 7.5% | 19.9% | 24.1% | 27.4% |
Net Income | 28.0M | 44.6M | 50.0M | 47.1M | 21.0M |
Net Margin % | 3.0% | 5.2% | 6.4% | 6.7% | 3.2% |
Key Metrics | |||||
EBITDA | 110.0M | 119.2M | 110.2M | 113.3M | 89.6M |
EPS (Basic) | $0.45 | $0.74 | $0.85 | $0.84 | $0.43 |
EPS (Diluted) | $0.44 | $0.72 | $0.82 | $0.81 | $0.41 |
Basic Shares Outstanding | 61636636 | 60344160 | 59014952 | 56541332 | 49451144 |
Diluted Shares Outstanding | 61636636 | 60344160 | 59014952 | 56541332 | 49451144 |
Income Statement Trend
Nv5 Global Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 50.4M | 44.8M | 38.5M | 48.0M | 64.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 198.6M | 152.6M | 145.6M | 153.8M | 142.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 20.2M | 18.4M | 13.6M | 12.4M | 6.8M |
Total Current Assets | 411.0M | 329.1M | 290.7M | 304.0M | 288.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 107.6M | 99.4M | 89.3M | 79.7M | 66.5M |
Goodwill | 1.4B | 1.3B | 962.3M | 968.1M | 862.5M |
Intangible Assets | 206.6M | 226.7M | 160.4M | 188.2M | 174.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 29.6M | 3.1M | 2.7M | 2.8M | 3.0M |
Total Non-Current Assets | 904.3M | 841.5M | 645.0M | 658.0M | 592.3M |
Total Assets | 1.3B | 1.2B | 935.7M | 961.9M | 881.2M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 81.9M | 54.9M | 57.8M | 56.0M | 40.0M |
Short-term Debt | 24.6M | 23.2M | 28.3M | 33.6M | 37.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 8.0M | 6.2M | 12.5M | 7.4M | 1.3M |
Total Current Liabilities | 210.3M | 159.4M | 160.9M | 164.0M | 136.2M |
Non-Current Liabilities | |||||
Long-term Debt | 241.6M | 205.5M | 39.7M | 111.1M | 283.3M |
Deferred Tax Liabilities | - | 2.8M | 6.9M | 25.4M | 27.8M |
Other Non-Current Liabilities | 30.5M | 27.1M | 34.0M | 36.8M | 39.8M |
Total Non-Current Liabilities | 272.1M | 235.4M | 80.6M | 173.3M | 350.9M |
Total Liabilities | 482.3M | 394.8M | 241.5M | 337.2M | 487.1M |
Equity | |||||
Common Stock | 651.0K | 159.0K | 155.0K | 154.0K | 133.0K |
Retained Earnings | 294.5M | 267.4M | 222.8M | 172.8M | 125.7M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 833.0M | 775.8M | 694.2M | 624.7M | 394.1M |
Key Metrics | |||||
Total Debt | 266.2M | 228.7M | 67.9M | 144.7M | 320.7M |
Working Capital | 200.8M | 169.6M | 129.8M | 140.0M | 152.7M |
Balance Sheet Composition
Nv5 Global Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 28.0M | 44.6M | 50.0M | 47.1M | 21.0M |
Depreciation & Amortization | 66.6M | 58.0M | 44.1M | 45.0M | 45.5M |
Stock-Based Compensation | 26.0M | 22.4M | 19.3M | 16.3M | 15.0M |
Working Capital Changes | -49.5M | -20.4M | 4.0M | 3.5M | 13.6M |
Operating Cash Flow | 63.8M | 83.8M | 115.4M | 118.6M | 92.3M |
Investing Activities | |||||
Capital Expenditures | -16.9M | -17.2M | -15.7M | -13.9M | -9.9M |
Acquisitions | -63.9M | -189.3M | -5.9M | -68.0M | -882.0K |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -80.2M | -205.8M | -21.5M | -80.3M | -9.1M |
Financing Activities | |||||
Share Repurchases | 0 | -81.0K | 0 | -52.0K | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 69.0M | 188.0M | 0 | 138.8M | 0 |
Debt Repayment | -38.7M | -37.1M | -80.4M | -336.3M | -51.8M |
Financing Cash Flow | 28.6M | 149.9M | -81.9M | -361.9M | -90.5M |
Free Cash Flow | 40.4M | 45.0M | 78.3M | 87.5M | 86.2M |
Net Change in Cash | 12.3M | 27.8M | 12.0M | -323.6M | -7.2M |
Cash Flow Trend
Nv5 Global Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
51.24
Forward P/E
18.02
Price to Book
1.80
Price to Sales
1.61
PEG Ratio
18.02
Profitability Ratios
Profit Margin
2.94%
Operating Margin
1.87%
Return on Equity
3.48%
Return on Assets
2.52%
Financial Health
Current Ratio
1.86
Debt to Equity
32.21
Beta
1.14
Per Share Data
EPS (TTM)
$0.45
Book Value per Share
$12.84
Revenue per Share
$15.55
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nvee | 1.5B | 51.24 | 1.80 | 3.48% | 2.94% | 32.21 |
Quanta Services | 59.0B | 64.28 | 7.91 | 13.73% | 3.74% | 63.54 |
Ferrovial S.A | 37.4B | 10.35 | 6.20 | 49.66% | 35.41% | 142.78 |
Cadeler A/S | 1.8B | 17.28 | 3.07 | 7.49% | 29.70% | 87.32 |
Willdan Group | 1.2B | 47.14 | 4.70 | 10.78% | 4.08% | 42.48 |
Ameresco | 957.9M | 17.68 | 0.95 | 5.39% | 2.97% | 225.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.