
Ameresco (AMRC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
472.3M
Gross Profit
73.4M
15.53%
Operating Income
27.6M
5.85%
Net Income
15.5M
3.29%
EPS (Diluted)
$0.24
Balance Sheet Metrics
Total Assets
4.2B
Total Liabilities
3.1B
Shareholders Equity
1.0B
Debt to Equity
2.98
Cash Flow Metrics
Operating Cash Flow
-9.1M
Free Cash Flow
-142.5M
Revenue & Profitability Trend
Ameresco Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.8B | 1.4B | 1.8B | 1.2B | 1.0B |
Cost of Goods Sold | 1.5B | 1.1B | 1.5B | 985.3M | 844.7M |
Gross Profit | 256.1M | 246.4M | 290.8M | 230.4M | 187.5M |
Gross Margin % | 14.5% | 17.9% | 15.9% | 18.9% | 18.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 173.8M | 162.1M | 159.5M | 132.9M | 116.0M |
Other Operating Expenses | 339.0K | -576.0K | -2.6M | -1.0M | -1.9M |
Total Operating Expenses | 174.1M | 161.6M | 156.9M | 131.9M | 114.2M |
Operating Income | 82.0M | 84.9M | 133.9M | 98.5M | 73.4M |
Operating Margin % | 4.6% | 6.2% | 7.3% | 8.1% | 7.1% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 71.7M | 40.4M | 30.6M | 17.2M | 18.1M |
Other Non-Operating Income | 23.6M | -6.2M | 2.4M | -3.1M | 1.2M |
Pre-tax Income | 33.9M | 38.3M | 105.7M | 78.1M | 56.4M |
Income Tax | -20.0M | -25.6M | 7.2M | -2.0M | -494.0K |
Effective Tax Rate % | -58.9% | -67.0% | 6.8% | -2.6% | -0.9% |
Net Income | 53.9M | 63.9M | 98.5M | 80.2M | 56.9M |
Net Margin % | 3.0% | 4.6% | 5.4% | 6.6% | 5.5% |
Key Metrics | |||||
EBITDA | 172.0M | 146.7M | 189.9M | 144.9M | 115.4M |
EPS (Basic) | $1.08 | $1.20 | $1.83 | $1.38 | $1.13 |
EPS (Diluted) | $1.07 | $1.17 | $1.78 | $1.35 | $1.10 |
Basic Shares Outstanding | 52380000 | 52140000 | 51841000 | 50855000 | 47702000 |
Diluted Shares Outstanding | 52380000 | 52140000 | 51841000 | 50855000 | 47702000 |
Income Statement Trend
Ameresco Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 108.5M | 79.3M | 115.5M | 50.4M | 66.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 296.8M | 187.2M | 212.1M | 205.0M | 155.2M |
Inventory | 11.6M | 13.6M | 14.2M | 8.8M | 8.6M |
Other Current Assets | 168.8M | 144.1M | 54.6M | 38.6M | 42.7M |
Total Current Assets | 1.3B | 1.1B | 1.0B | 638.6M | 490.7M |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.4B | 2.1B | 1.5B | 1.2B | 993.6M |
Goodwill | 141.4M | 158.0M | 146.0M | 149.3M | 118.4M |
Intangible Assets | 8.8M | 6.8M | 4.7M | 7.0M | 927.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 775.8M | 737.5M | 564.7M | 596.5M | 426.2M |
Total Non-Current Assets | 2.9B | 2.6B | 1.9B | 1.6B | 1.3B |
Total Assets | 4.2B | 3.7B | 2.9B | 2.2B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 529.3M | 402.8M | 349.1M | 309.0M | 230.9M |
Short-term Debt | 159.9M | 335.8M | 337.3M | 85.2M | 75.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 889.0M | 901.5M | 812.1M | 474.2M | 383.1M |
Non-Current Liabilities | |||||
Long-term Debt | 1.5B | 1.2B | 600.3M | 412.3M | 347.0M |
Deferred Tax Liabilities | 2.2M | 4.5M | 9.2M | 3.9M | 6.2M |
Other Non-Current Liabilities | 114.5M | 82.7M | 49.5M | 43.2M | 37.7M |
Total Non-Current Liabilities | 2.2B | 1.8B | 1.1B | 1.0B | 839.4M |
Total Liabilities | 3.1B | 2.7B | 2.0B | 1.5B | 1.2B |
Equity | |||||
Common Stock | 5.0K | 5.0K | 5.0K | 5.0K | 5.0K |
Retained Earnings | 652.6M | 595.9M | 533.5M | 438.7M | 368.4M |
Treasury Stock | 11.8M | 11.8M | 11.8M | 11.8M | 11.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.0B | 972.8M | 919.7M | 750.4M | 531.7M |
Key Metrics | |||||
Total Debt | 1.7B | 1.5B | 937.6M | 497.5M | 422.4M |
Working Capital | 412.1M | 227.0M | 189.3M | 164.4M | 107.6M |
Balance Sheet Composition
Ameresco Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 53.9M | 63.9M | 98.5M | 80.2M | 56.9M |
Depreciation & Amortization | 89.2M | 65.9M | 54.3M | 46.6M | 42.0M |
Stock-Based Compensation | 14.1M | 10.3M | 15.0M | 8.7M | 1.9M |
Working Capital Changes | -16.0M | -144.1M | -511.4M | -309.8M | -208.1M |
Operating Cash Flow | 118.5M | -29.9M | -333.7M | -176.1M | -101.0M |
Investing Activities | |||||
Capital Expenditures | -438.3M | -551.8M | -327.9M | -183.8M | -182.8M |
Acquisitions | 55.6M | -14.6M | 0 | -22.3M | -132.0K |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -386.6M | -566.9M | -328.4M | -205.3M | -181.0M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -6.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 743.5M | 843.5M | 468.5M | 186.0M | 116.1M |
Debt Repayment | -613.4M | -303.1M | -161.9M | -98.2M | -73.6M |
Financing Cash Flow | 311.2M | 636.3M | 724.3M | 358.5M | 295.3M |
Free Cash Flow | -320.7M | -621.8M | -666.2M | -356.1M | -285.3M |
Net Change in Cash | 43.0M | 39.5M | 62.2M | -22.8M | 13.3M |
Cash Flow Trend
Ameresco Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
23.41
Forward P/E
15.65
Price to Book
1.40
Price to Sales
0.78
PEG Ratio
0.17
Profitability Ratios
Profit Margin
3.34%
Operating Margin
5.85%
Return on Equity
6.30%
Return on Assets
1.44%
Financial Health
Current Ratio
1.56
Debt to Equity
228.78
Beta
2.26
Per Share Data
EPS (TTM)
$1.17
Book Value per Share
$19.63
Revenue per Share
$35.39
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
amrc | 1.4B | 23.41 | 1.40 | 6.30% | 3.34% | 228.78 |
Quanta Services | 57.0B | 59.22 | 7.23 | 13.73% | 3.73% | 64.91 |
Ferrovial S.A | 38.0B | 10.12 | 6.28 | 49.66% | 35.41% | 142.78 |
Cadeler A/S | 1.9B | 6.74 | 5.41 | 18.45% | 50.03% | 89.52 |
Nv5 Global | 1.5B | 41.78 | 1.75 | 4.15% | 3.52% | 29.72 |
Willdan Group | 1.5B | 42.08 | 5.55 | 14.68% | 5.60% | 28.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.