NV5 Global, Inc. 10-K Analysis & Summary – 2/21/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

Filing date:

02/21/2025


TLDR:

NV5 Global, Inc. reported revenue growth driven by acquisitions and organic expansion, but net income decreased due to rising operating expenses. The company corrected previously issued financial statements, indicating potential weaknesses in acquisition accounting.

ELI5:

NV5 Global made more money this year, but they also spent more, so their profit went down. They also had to fix some mistakes in their past accounting related to buying another company.


Accession #:

0001628280-25-007077

Published on

Analyst Summary

  • Gross Revenues increased by 10% to $941.3 million.
  • Net Income decreased by 36% to $28.0 million.
  • Basic EPS decreased to $0.45 from $0.72; Diluted EPS decreased to $0.44 from $0.71.
  • Goodwill increased to $579.3 million, reflecting acquisition activity.
  • Operating profit margin decreased by 34.14% to 4.61%.
  • Net profit margin decreased by 41.76% to 2.97%.
  • Return on Assets (ROA) decreased by 42.28% to 2.13%.
  • Return on Equity (ROE) decreased by 40.43% to 3.36%.
  • Days Sales Outstanding (DSO) increased by 15.16% to 132.19 days.
  • Debt-to-Equity Ratio increased by 9.43% to 0.58.

Opportunities and Risks

  • Risk: Failure to successfully integrate acquired businesses could harm operations.
  • Risk: Demand from state and local government and private clients is cyclical and vulnerable to economic downturns.
  • Risk: Reliance on public sector funding exposes the company to budgetary constraints and policy changes.
  • Risk: The industry is highly competitive, potentially leading to price concessions.
  • Risk: Restrictive covenants in the credit agreement could limit flexibility. Variable rate indebtedness subjects the company to interest rate risk.
  • Risk: Cybersecurity breaches could adversely impact operations.
  • Opportunity: Government initiatives to address aging infrastructure present growth opportunities.
  • Opportunity: Expanding service offerings to private sector clients could increase profitability during economic expansions.
  • Opportunity: Growing demand for geospatial data analytics, particularly in utility services and climate change monitoring.
  • Opportunity: Continued strategic acquisitions to enhance service offerings and geographic footprint.

Potential Implications

Company Performance

  • Monitor Acquisition Integration: Closely track the company’s ability to successfully integrate acquired businesses and realize synergies.
  • Manage Debt: Assess the company’s ability to manage its debt burden and comply with restrictive covenants.
  • Diversify Revenue Streams: Evaluate the company’s efforts to diversify its revenue base and reduce reliance on public sector clients and California-based projects.
  • Assess Cybersecurity Risks: Monitor the company’s cybersecurity risk management and strategy.

Stock Price

  • The company’s reliance on acquisitions and public sector funding creates both opportunities and risks, potentially leading to stock price volatility.
  • Correction of prior financial statements could negatively impact investor confidence and stock price.

NV5 Global, Inc. (NVEE) – SEC Filing Report (10-K) – Fiscal Year Ended December 28, 2024

Executive Summary

This report analyzes NV5 Global, Inc.’s 10-K filing for the fiscal year ended December 28, 2024. Key findings include revenue growth driven by acquisitions and organic expansion in specific sectors, a decrease in net income despite revenue increases, and a correction of previously issued financial statements due to errors related to a prior acquisition. The company’s reliance on public sector clients and acquisition-based growth strategy present both opportunities and risks. Overall, a cautious approach is warranted, with a “Hold” recommendation. Investors should monitor the company’s ability to integrate acquisitions effectively, manage debt, and navigate economic uncertainties.

Company Overview

NV5 Global, Inc. is a technology, conformity assessment, and consulting solutions provider serving public and private sector clients in infrastructure, utility services, construction, real estate, environmental, and geospatial markets. The company operates nationwide and abroad, with a significant portion of its revenue derived from public sector clients. NV5’s growth strategy relies on organic expansion and strategic acquisitions.

Detailed Analysis

Management’s Discussion and Analysis (MD&A)

Management highlights revenue growth driven by acquisitions and organic increases in international engineering, infrastructure, geospatial solutions, and civil program management. However, a decrease in the LNG business partially offset these gains. Management also discusses the impact of acquisitions on operating expenses and interest expense. The MD&A acknowledges the cyclical nature of demand and the importance of attracting and retaining qualified personnel. A key point is the correction of previously issued financial statements due to errors related to the Axim Geospatial acquisition, indicating potential weaknesses in initial purchase accounting.

Financial Statement Analysis

Income Statement

  • Gross Revenues: Increased by 10% to $941.3 million.
  • Gross Profit Margin: Improved to 51.3% from 49.7%.
  • Operating Expenses: Increased by 20.1%, driven by payroll, general & administrative, and amortization expenses.
  • Net Income: Decreased by 36% to $28.0 million.
  • Earnings Per Share: Basic EPS decreased to $0.45 from $0.72; Diluted EPS decreased to $0.44 from $0.71.

Key Ratios: The improved gross profit margin is a positive sign, but the significant increase in operating expenses negatively impacted net income.

Balance Sheet

  • Cash and Cash Equivalents: Increased to $50.4 million.
  • Total Assets: Increased to $1.32 billion.
  • Goodwill: Increased to $579.3 million, reflecting acquisition activity.
  • Total Liabilities: Increased to $482.3 million.
  • Total Equity: Increased to $833.0 million.

Key Observations: The increase in goodwill highlights the company’s reliance on acquisitions. The increase in liabilities, particularly notes payable, should be monitored.

Cash Flow Statement

  • Operating Activities: Net cash provided decreased to $57.3 million from $62.2 million due to working capital changes.
  • Investing Activities: Net cash used decreased significantly to $80.2 million from $205.8 million, primarily due to lower acquisition spending.
  • Financing Activities: Net cash provided decreased to $28.6 million from $149.9 million, reflecting changes in borrowings and repayments.

Key Takeaway: While acquisition spending decreased, operating cash flow also declined, indicating potential challenges in working capital management.

Uncommon Metrics & Red Flags

  • Correction of Prior Financial Statements: The restatement related to the Axim Geospatial acquisition is a red flag, suggesting potential issues with due diligence or initial accounting for acquisitions.
  • Reliance on Acquisitions: A significant portion of revenue growth is attributed to acquisitions, making the company’s performance vulnerable to integration challenges and potential impairments.
  • High Goodwill: The substantial amount of goodwill on the balance sheet requires careful monitoring for potential impairment.
  • Geographic Concentration: A significant portion of revenue is derived from California-based projects, exposing the company to risks associated with the state’s economic and budgetary conditions.

Risk & Opportunity Assessment

Risks

  • Acquisition Integration: Failure to successfully integrate acquired businesses could harm operations.
  • Economic Cyclicality: Demand from state and local government and private clients is cyclical and vulnerable to economic downturns.
  • Government Funding: Reliance on public sector funding exposes the company to budgetary constraints and policy changes.
  • Competition: The industry is highly competitive, potentially leading to price concessions.
  • Indebtedness: Restrictive covenants in the credit agreement could limit flexibility. Variable rate indebtedness subjects the company to interest rate risk.
  • Cybersecurity: Cybersecurity breaches could adversely impact operations.

Opportunities

  • Infrastructure Spending: Government initiatives to address aging infrastructure present growth opportunities.
  • Private Sector Expansion: Expanding service offerings to private sector clients could increase profitability during economic expansions.
  • Geospatial Solutions: Growing demand for geospatial data analytics, particularly in utility services and climate change monitoring.
  • Strategic Acquisitions: Continued strategic acquisitions to enhance service offerings and geographic footprint.

Conclusion & Actionable Insights

NV5 Global has demonstrated revenue growth, but profitability is being impacted by rising operating expenses and integration challenges. The company’s reliance on acquisitions and public sector funding creates both opportunities and risks.

Overall Assessment: Hold.

Recommendations:

  • Monitor Acquisition Integration: Closely track the company’s ability to successfully integrate acquired businesses and realize synergies.
  • Manage Debt: Assess the company’s ability to manage its debt burden and comply with restrictive covenants.
  • Diversify Revenue Streams: Evaluate the company’s efforts to diversify its revenue base and reduce reliance on public sector clients and California-based projects.
  • Assess Cybersecurity Risks: Monitor the company’s cybersecurity risk management and strategy.

Investors should exercise caution and monitor the company’s performance closely, paying particular attention to its ability to manage costs, integrate acquisitions, and navigate economic uncertainties.

Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Calculation: Gross Profit / Gross Revenues = $483,233 / $941,265 = 51.34%
    • Trend: Previous year Gross Profit Margin = $426,246 / $857,155 = 49.73%. Percentage Change = (51.34% – 49.73%) / 49.73% = 3.24%
    • Industry: The average gross profit margin for engineering services is around 40%. NVEE is performing better than the industry average.
  • Operating Profit Margin

    • Calculation: Income from Operations / Gross Revenues = $43,434 / $941,265 = 4.61%
    • Trend: Previous year Operating Profit Margin = $59,973 / $857,155 = 7.00%. Percentage Change = (4.61% – 7.00%) / 7.00% = -34.14%
    • Industry: The average operating profit margin for engineering services is around 10%. NVEE is performing below the industry average.
  • Net Profit Margin

    • Calculation: Net Income / Gross Revenues = $27,979 / $941,265 = 2.97%
    • Trend: Previous year Net Profit Margin = $43,724 / $857,155 = 5.10%. Percentage Change = (2.97% – 5.10%) / 5.10% = -41.76%
    • Industry: The average net profit margin for engineering services is around 5%. NVEE is performing below the industry average.
  • Return on Assets (ROA)

    • Calculation: Net Income / Total Assets = $27,979 / $1,315,356 = 2.13%
    • Trend: Previous year ROA = $43,724 / $1,184,195 = 3.69%. Percentage Change = (2.13% – 3.69%) / 3.69% = -42.28%
    • Industry: The average ROA for engineering services is around 7%. NVEE is performing below the industry average.
  • Return on Equity (ROE)

    • Calculation: Net Income / Total Equity = $27,979 / $833,014 = 3.36%
    • Trend: Previous year ROE = $43,724 / $774,906 = 5.64%. Percentage Change = (3.36% – 5.64%) / 5.64% = -40.43%
    • Industry: The average ROE for engineering services is around 15%. NVEE is performing below the industry average.
  • Earnings Per Share (EPS)

    • Basic EPS Calculation: $27,979 / 61,636,636 = $0.45
    • Diluted EPS Calculation: $27,979 / 62,879,073 = $0.44
    • Trend:
      • Basic EPS: Previous year Basic EPS = $0.72. Percentage Change = ($0.45 – $0.72) / $0.72 = -37.50%
      • Diluted EPS: Previous year Diluted EPS = $0.71. Percentage Change = ($0.44 – $0.71) / $0.71 = -38.03%
    • Industry: The EPS varies greatly depending on the size and profitability of the company.

Liquidity

  • Current Ratio

    • Calculation: Total Current Assets / Total Current Liabilities = $411,011 / $210,254 = 1.95
    • Trend: Previous year Current Ratio = $327,097 / $176,748 = 1.85. Percentage Change = (1.95 – 1.85) / 1.85 = 5.41%
    • Industry: A current ratio between 1.5 and 2 is generally considered healthy. NVEE is within this range.
  • Quick Ratio (Acid-Test Ratio)

    • Calculation: (Total Current Assets – Inventory) / Total Current Liabilities. Since inventory is not listed, we will assume it is 0. $411,011 / $210,254 = 1.95
    • Trend: Previous year Quick Ratio = $327,097 / $176,748 = 1.85. Percentage Change = (1.95 – 1.85) / 1.85 = 5.41%
    • Industry: A quick ratio above 1 is generally considered good. NVEE is above 1.
  • Cash Ratio

    • Calculation: (Cash and Cash Equivalents) / Total Current Liabilities = $50,361 / $210,254 = 0.24
    • Trend: Previous year Cash Ratio = $44,824 / $176,748 = 0.25. Percentage Change = (0.24 – 0.25) / 0.25 = -4.00%
    • Industry: A cash ratio of 0.5 or higher is generally considered ideal, but a lower ratio is not necessarily bad. NVEE is below 0.5.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Calculation: Total Liabilities / Total Equity = $482,342 / $833,014 = 0.58
    • Trend: Previous year Debt-to-Equity Ratio = $409,289 / $774,906 = 0.53. Percentage Change = (0.58 – 0.53) / 0.53 = 9.43%
    • Industry: The average debt-to-equity ratio for engineering services is around 0.5. NVEE is slightly above the industry average.
  • Debt-to-Assets Ratio

    • Calculation: Total Liabilities / Total Assets = $482,342 / $1,315,356 = 0.37
    • Trend: Previous year Debt-to-Assets Ratio = $409,289 / $1,184,195 = 0.35. Percentage Change = (0.37 – 0.35) / 0.35 = 5.71%
    • Industry: The average debt-to-assets ratio for engineering services is around 0.2. NVEE is above the industry average.
  • Interest Coverage Ratio (Times Interest Earned)

    • Calculation: Earnings Before Interest and Taxes (EBIT) / Interest Expense = ($43,434 + $17,181) / $17,181 = 3.53
    • Trend: Previous year Interest Coverage Ratio = ($59,973 + $12,970) / $12,970 = 5.62. Percentage Change = (3.53 – 5.62) / 5.62 = -37.19%
    • Industry: A ratio of 1.5 or greater is generally considered safe. NVEE is above 1.5.

Activity/Efficiency

  • Days Sales Outstanding (DSO)

    • Calculation: (Accounts Receivable / Revenue) * 365 = (($198,569 + $141,926)/ $941,265) * 365 = 132.19 days
    • Trend: Previous year DSO = (($152,593 + $111,304) / $857,155) * 365 = 114.79 days. Percentage Change = (132.19 – 114.79) / 114.79 = 15.16%
    • Industry: The average DSO for engineering services is around 60 days. NVEE is significantly higher than the industry average.
  • Days Payable Outstanding (DPO)

    • Calculation: (Accounts Payable / Direct Costs) * 365 = ($81,937 / $458,032) * 365 = 65.27 days
    • Trend: Previous year DPO = ($54,397 / $430,909) * 365 = 46.01 days. Percentage Change = (65.27 – 46.01) / 46.01 = 41.86%
    • Industry: The average DPO for engineering services is around 30 days. NVEE is higher than the industry average.
  • Asset Turnover

    • Calculation: Gross Revenues / Total Assets = $941,265 / $1,315,356 = 0.72
    • Trend: Previous year Asset Turnover = $857,155 / $1,184,195 = 0.72. Percentage Change = (0.72 – 0.72) / 0.72 = 0.00%
    • Industry: The average asset turnover for engineering services is around 1. NVEE is below the industry average.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Calculation: Stock Price / EPS = $17.75 / $0.45 = 39.44
    • Trend: To determine the trend, we would need the P/E ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The average P/E ratio for the market is around 20-25. NVEE is above the market average.
  • Price-to-Book Ratio (P/B)

    • Calculation: Market Cap / Total Equity = (65,115,824 * $17.75) / $833,014,000 = 1.39
    • Trend: To determine the trend, we would need the P/B ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The average P/B ratio for the market is around 3-4. NVEE is below the market average.
  • Price-to-Sales Ratio (P/S)

    • Calculation: Market Cap / Gross Revenues = (65,115,824 * $17.75) / $941,265,000 = 1.23
    • Trend: To determine the trend, we would need the P/S ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The average P/S ratio for engineering services is around 1-2. NVEE is within this range.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Calculation:
      • Market Cap = 65,115,824 * $17.75 = $1,155,795,977
      • Total Debt = $252,803
      • Cash and Equivalents = $50,361
      • Enterprise Value (EV) = Market Cap + Total Debt – Cash and Equivalents = $1,155,795,977 + $252,803,000 – $50,361,000 = $1,358,237,977
      • EBITDA = Net Income + Interest Expense + Taxes + Depreciation and Amortization = $27,979 + $17,181 – $1,726 + $60,593 = $104,027
      • EV/EBITDA = $1,358,237,977 / $104,027,000 = 13.06
    • Trend: To determine the trend, we would need the EV/EBITDA ratio from the previous comparable period, which is not provided in the filing.
    • Industry: The average EV/EBITDA ratio for engineering services is around 10-15. NVEE is within this range.

Growth Rates

  • Revenue Growth
    • Calculation: ($941,265 – $857,155) / $857,155 = 9.81%
  • Net Income Growth
    • Calculation: ($27,979 – $43,724) / $43,724 = -35.99%
  • EPS Growth
    • Calculation: ($0.45 – $0.72) / $0.72 = -37.50%

Other Relevant Metrics

  • Cost Reimbursable vs. Fixed-unit Price Contracts
    • Analysis: The company derives most of its revenue from cost-reimbursable contracts (89% in 2024), which are generally considered less risky than fixed-unit price contracts (11% in 2024). This mix has remained relatively stable over the past three years.
  • Segment Performance
    • Analysis: The company operates through three segments: INF, BTS, and GEO. In 2024, INF generated the highest revenue ($403.2 million), followed by GEO ($282.4 million) and BTS ($255.6 million). INF also had the highest segment income before taxes ($68.4 million).
  • Goodwill
    • Analysis: Goodwill represents a significant portion of the company’s assets ($579.3 million in 2024). This indicates that the company has made significant acquisitions in the past.

Commentary

NV5 Global’s financial performance in 2024 shows a mixed picture. While revenue increased by 9.81%, profitability metrics such as operating profit margin, net profit margin, ROA, ROE, and EPS all declined significantly compared to the previous year. The company’s liquidity position remains healthy, but its debt levels have increased. The high DSO suggests potential issues with collecting receivables efficiently. Overall, NV5 Global is still growing but needs to improve its profitability and efficiency.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️