Biggest changeYears Ended December 31, 2024 and 2023 (dollars in thousands) Year Ended December 31, Year to Year Change 2024 2023 2024 2023 2023 to 2024 Dollars Percentages Dollars Percent Revenue $ 2,019,787 $ 1,963,238 100.0 % 100.0 % $ 56,549 2.9 % Direct Costs: Direct labor & related fringe costs 775,239 730,322 38.4 % 37.2 % 44,917 6.2 % Subcontractors & other direct costs 506,777 534,696 25.1 % 27.2 % (27,919 ) (5.2 )% Total Direct Costs 1,282,016 1,265,018 63.5 % 64.4 % 16,998 1.3 % Operating Costs and Expenses Indirect and selling expenses 518,453 505,162 25.7 % 25.7 % 13,291 2.6 % Depreciation and amortization 20,484 25,277 1.0 % 1.3 % (4,793 ) (19.0 )% Amortization of intangible assets 32,992 35,461 1.6 % 1.8 % (2,469 ) (7.0 )% Total Operating Costs and Expenses 571,929 565,900 28.3 % 28.8 % 6,029 1.1 % Operating Income 165,842 132,320 8.2 % 6.7 % 33,522 25.3 % Interest, net (29,590 ) (39,681 ) (1.5 )% (2.0 )% 10,091 (25.4 )% Other income 1,806 3,908 0.1 % 0.2 % (2,102 ) (53.8 )% Income Before Income Taxes 138,058 96,547 6.8 % 4.9 % 41,511 43.0 % Provision for Income Taxes 27,888 13,935 1.4 % 0.7 % 13,953 100.1 % Net Income $ 110,170 $ 82,612 5.5 % 4.2 % $ 27,558 33.4 % Year ended December 31, 2024 compared to year ended December 31, 2023 Revenue.
Biggest changeYears Ended December 31, 2025 and 2024 (dollars in thousands) Year Ended December 31, Year to Year Change 2025 2024 2025 2024 2024 to 2025 Dollars Percentages Dollars Percent Revenue $ 1,872,851 $ 2,019,787 100.0 % 100.0 % $ (146,936 ) (7.3 )% Direct Costs: Direct labor & related fringe benefit costs 722,849 775,239 38.6 % 38.4 % (52,390 ) (6.8 )% Subcontractors and other direct costs 453,986 506,777 24.2 % 25.1 % (52,791 ) (10.4 )% Total Direct Costs 1,176,835 1,282,016 62.8 % 63.5 % (105,181 ) (8.2 )% Operating Costs and Expenses Indirect and selling expenses 492,404 518,453 26.3 % 25.7 % (26,049 ) (5.0 )% Depreciation and amortization: Depreciation and amortization 21,140 20,484 1.1 % 1.0 % 656 3.2 % Amortization of intangible assets acquired in business combinations 37,007 32,992 2.0 % 1.6 % 4,015 12.2 % Total Depreciation and Amortization: 58,147 53,476 3.1 % 2.6 % 4,671 8.7 % Total Operating Costs and Expenses 550,551 571,929 29.4 % 28.3 % (21,378 ) (3.7 )% Operating Income 145,465 165,842 7.8 % 8.2 % (20,377 ) (12.3 )% Interest, net (30,833 ) (29,590 ) (1.6 )% (1.5 )% (1,243 ) 4.2 % Other (expense) income (2,639 ) 1,806 (0.1 )% 0.1 % (4,445 ) (246.1 )% Income Before Income Taxes 111,993 138,058 6.0 % 6.8 % (26,065 ) (18.9 )% Provision for Income Taxes 20,405 27,888 1.1 % 1.4 % (7,483 ) (26.8 )% Net Income $ 91,588 $ 110,170 4.9 % 5.5 % $ (18,582 ) (16.9 )% Year ended December 31, 2025 compared to year ended December 31, 2024 Revenue.
Other companies may define similarly titled non-GAAP measures differently and, accordingly, care should be exercised in understanding how we define these measures as similarly named measures are unlikely to be comparable across different companies. EBITDA and Adjusted EBITDA Earnings before interest, tax, and depreciation and amortization (“EBITDA”) is a measure we use to evaluate operating performance.
Other companies may define similarly titled non-GAAP measures differently and, accordingly, care should be exercised in understanding how we define these measures as similarly named measures are unlikely to be comparable across different companies. 45 EBITDA and Adjusted EBITDA Earnings before interest, tax, and depreciation and amortization (“EBITDA”) is a measure we use to evaluate operating performance.
Additionally, we continuously analyze our capital structure to ensure we have capital to fund future strategic acquisitions. We continuously monitor the state of the financial markets to assess the availability of borrowing capacity under the Credit Facility and the cost of additional capital from both debt and equity markets.
Additionally, we continuously analyze our capital structure to ensure we have capital to fund future strategic acquisitions. 47 We continuously monitor the state of the financial markets to assess the availability of borrowing capacity under the Credit Facility and the cost of additional capital from both debt and equity markets.
At present, we believe we will be able to continue to access these markets at commercially reasonable terms and conditions if we need additional capital in the near term. Material Cash Requirements from Contractual Obligations .
At present, we believe we will be able to continue to access these markets on commercially reasonable terms and conditions if we need additional capital in the near term. Material Cash Requirements from Contractual Obligations .
Discussions of 2023 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, which was filed with the SEC on February 28, 2024, and is incorporated by reference into this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Discussions of 2024 items and year-to-year comparisons between 2024 and 2023 that are not included in this Annual Report on Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which was filed with the SEC on February 28, 2025, and is incorporated by reference into this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
GAAP measures (“non-GAAP”). While we believe that these non-GAAP financial measures provide additional information to investors and may be useful in evaluating our financial information, they should be considered supplemental in nature and not as a substitute for financial information prepared in accordance with U.S. GAAP.
While we believe that these non-GAAP financial measures provide additional information to investors and may be useful in evaluating our financial information, they should be considered supplemental in nature and not as a substitute for financial information prepared in accordance with U.S. GAAP.
Our actual results could differ materially from those anticipated in the forward-looking statements. Factors that could cause or contribute to our actual results differing materially from those anticipated include those discussed in “Risk Factors” and elsewhere in this Annual Report on Form 10-K.
Our actual results could differ materially from those anticipated in the forward-looking statements. Factors that could cause or contribute to our actual results differing materially from those anticipated include those discussed in Item 1A. “Risk Factors” and elsewhere in this Annual Report on Form 10-K.
Our discussion of the items for the years ended December 31, 2023 and 2022 can be found in our Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on February 28, 2024.
Our discussion of the items for the years ended December 31, 2024 and 2023 can be found in our Annual Report on Form 10-K for the year ended December 31, 2024, which was filed with the SEC on February 28, 2025.
However, our current belief is that the combination of internally generated funds, available bank borrowings, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, customary capital expenditures, quarterly cash dividends, share repurchases, and organic growth.
However, our current belief is that the combination of internally generated funds, available bank borrowing capacity, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, customary capital expenditures, quarterly cash dividends, share repurchases, and organic growth.
We believe that the supplemental adjustments provide additional information to investors. The following table presents a reconciliation of U.S. GAAP Diluted EPS to Non-GAAP Diluted EPS for the periods indicated: Year ended December 31, 2024 2023 2022 U.S.
We believe that the supplemental adjustments provide additional information to investors. 46 The following table presents a reconciliation of U.S. GAAP Diluted EPS to Non-GAAP Diluted EPS for the periods indicated: Year ended December 31, 2025 2024 2023 U.S.
Our primary source of borrowings is from our Credit Facility, as described in “Note 10 - Long-Term Debt” in the “Notes to Consolidated Financial Statements” in this Annual Report on Form 10-K.
Our primary source of borrowings is from our Credit Facility, as described in “Note 8 - Debt” in the “Notes to Consolidated Financial Statements” in this Annual Report on Form 10-K.
We borrow funds under the Credit Facility at interest rates based on both the SOFR (i.e., 1-, 3-, or 6-month rates) and a fluctuating Base Rate (see “Note 10 - Long-Term Debt” in the “Notes to Consolidated Financial Statements” in this Annual Report).
We borrow funds under the Credit Facility at interest rates based on both the SOFR (i.e., 1, 3, or 6-month rates) and a fluctuating Base Rate (see “Note 8 - Debt” in the “Notes to Consolidated Financial Statements” in this Annual Report on Form 10-K).
Most of our revenue is from contracts on which we are the prime contractor, which we believe provides us with strong client relationships. In 2024, 2023, and 2022, approximately 87%, 89%, and 91% of our revenue, respectively, was from prime contracts.
Most of our revenue is from contracts on which we are the prime contractor, which we believe provides us with strong client relationships. In 2025, 2024, and 2023, approximately 86%, 87%, and 89% of our revenue, respectively, was from prime contracts.
The following table summarizes our cash flows from the years ended December 31, 2024, 2023, and 2022.
The following table summarizes our cash flows from the years ended December 31, 2025, 2024, and 2023.
As of December 31, 2024, we had $541.1 million of unused borrowing capacity available under the Credit Facility to fund our ongoing operations, future acquisitions, dividend payments, and share repurchase program. Should the need arise, we intend to further increase our borrowing capacity in the future to provide us with adequate working capital to continue our ongoing operations.
As of December 31, 2025, we had $550.0 million of unused borrowing capacity available under the Credit Facility to fund our ongoing operations, future acquisitions, dividend payments, and share repurchase program. Should the need arise, we intend to further increase our borrowing capacity in the future to provide us with adequate working capital to continue our ongoing operations.
For the years ended December 31, 2024, 2023, and 2022, our revenue from contracts in which we use EACs totaled $479.7 million, $310.1 million, and $287.4 million, respectively. Our contracts may include variable considerations such as award fees and incentives that may increase or decrease the transaction price.
For the years ended December 31, 2025, 2024, and 2023, our revenue from contracts in which we use EACs totaled $453.8 million, $479.7 million, and $310.1 million, respectively. Our contracts may include variable considerations such as award fees and incentives that may increase or decrease the transaction price.
(2) Income tax effects were calculated using the effective tax rate, adjusted for discrete items, if any, of 20.2%, 22.8% and 28.0% for the years ended December 31, 2024, 2023, and 2022, respectively. 47 LIQUIDITY AND CAPITAL RESOURCES Liquidity and Borrowing Capacity .
(3) Income tax effects were calculated using the effective tax rate, adjusted for discrete items, if any, of 22.2%, 20.2% and 22.8% for the years ended December 31, 2025, 2024, and 2023, respectively. LIQUIDITY AND CAPITAL RESOURCES Liquidity and Borrowing Capacity .
There are other conditions, such as the ongoing wars in Ukraine and the instability in the Middle East, that create uncertainty in the global economy, which in turn may impact, among other things, our ability to generate positive cash flows from operations and our ability to successfully execute and fund key initiatives.
There are other conditions, such as the ongoing wars in Ukraine, instabilities in the Middle East, and volatility in global trade (including the imposition of tariffs), that create uncertainty in the global economy, which in turn may impact, among other things, our ability to generate positive cash flows from operations and our ability to successfully execute and fund key initiatives.
The estimates do not take into account future drawdowns and repayments on the debt or changes in the variable interest rate, and actual interest may be different. As of December 31, 2024, we have operating leases for facilities and equipment with remaining terms ranging from 1 to 14 years.
The estimates do not consider future drawdowns and repayments on the debt or changes in the variable interest rate, and actual interest may be different. As of December 31, 2025, we have operating leases for facilities and equipment with remaining terms ranging from 1 to 13 years.
We estimate the most likely amount expected to be achieved based on our prior history in providing the services to the customer or, if no history exists, we constrain the variable consideration until the initial determination by the customer.
We estimate variable consideration primarily by using the most likely amount method based on our prior history in providing the services to the customer or, if no history exists, we constrain the variable consideration until the initial determination by the customer.
(2) These are primarily third-party costs related to acquisitions and potential acquisitions, integration of acquisitions, and separation of discontinued businesses or divestitures. (3) These costs are mainly due to involuntary employee termination benefits for our officers, and employees who have been notified that they will be terminated as part of a business reorganization or exit.
(2) These are primarily third-party costs related to acquisitions and integration of acquisitions. (3) These costs are due to involuntary employee termination benefits for (i) our officers and (ii) a group of employees who have been notified that they will be terminated as part of a business reorganization or exit.
Although we describe our multiple service offerings to clients that operate in three markets to provide a better understanding of the scope and scale of our business, we do not manage our business or allocate our resources based on those service offerings or client markets.
Our single segment represents our core business: professional services to our broad array of clients. Although we describe our multiple service offerings to clients that operate in three markets to provide a better understanding of the scope and scale of our business, we do not manage our business or allocate our resources based on those service offerings or client markets.
Fair Value of Acquired Assets from Business Combinations Our consolidated balance sheets as of December 31, 2024 and 2023 include $88.3 million and $94.9 million, respectively, of net intangible assets that were created through business acquisitions.
Fair Value of Acquired Assets from Business Combinations Our consolidated balance sheets as of December 31, 2025 and 2024 include $50.2 million and $88.2 million, respectively, of net intangible assets that were created through business acquisitions.
Revenue by contract mix provides insight in terms of the degree of performance risk that we have assumed. Significant variances in the key metrics tables that are provided below are discussed under the revenue section of the results of operations.
Client type is an indicator of the diversity of our client base. Revenue by contract mix provides insight in terms of the degree of performance risk that we have assumed. Significant variances in the key metrics tables that are provided below are discussed under the revenue section of the results of operations.
As of December 31, 2024, we also have finance leases for equipment and furniture with lease payment obligations through 2029 as discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements”.
As of December 31, 2025, we also have finance leases for equipment and furniture with lease payment obligations through 2029 as discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements” in this Annual Report on Form 10-K.
As a percentage of total indirect and selling expenses, indirect labor and associated fringe costs were 71.0% and 71.1%, respectively, and general and administrative costs were 29.0% and 28.9%, respectively, for the years ended December 31, 2024 and 2023. As a percentage of revenue, indirect and selling expenses was 25.7% for the years ended December 31, 2024 and 2023.
As a percentage of total indirect and selling expenses, indirect labor and associated fringe costs were 73.9% and 71.0%, respectively, and general and administrative costs were 26.1% and 29.0%, respectively, for the years ended December 31, 2025 and 2024.
There are three main types of contracts: time-and-materials contracts, fixed-price contracts, and cost-based contracts. 43 The following table shows the approximate percentage of our revenue for each of these types of contracts for the periods indicated. Certain immaterial revenue amounts in the prior years have been reclassified due to minor adjustments and reclassification within contract mix.
The following table shows the approximate percentage of our revenue for each of these types of contracts for the periods indicated. Certain immaterial revenue amounts in the prior years have been reclassified due to minor adjustments and reclassification within contract mix.
We generally have been able to price our contracts in a manner that accommodates the rates of inflation experienced in recent years, although we cannot ensure that we will be able to do so in the future.
We generally have been able to price our contracts in a manner that accommodates the rates of inflation experienced in recent years, although we cannot ensure that we will be able to do so in the future. 39 BUSINESS COMBINATIONS A key element of our growth strategy is to pursue acquisitions.
Cash dividends declared in 2024 were as follows: Declaration Date Dividend Per Share Record Date Payment Date February 27, 2024 $ 0.14 March 22, 2024 April 12, 2024 May 2, 2024 $ 0.14 June 7, 2024 July 12, 2024 August 1, 2024 $ 0.14 September 6, 2024 October 11, 2024 October 31, 2024 $ 0.14 December 6, 2024 January 10, 2025 Cash Flows .
Cash dividends declared in 2025 were as follows: Declaration Date Dividend Per Share Record Date Payment Date February 27, 2025 $ 0.14 March 28, 2025 April 14, 2025 May 1, 2025 $ 0.14 June 6, 2025 July 11, 2025 July 31, 2025 $ 0.14 September 5, 2025 October 10, 2025 October 30, 2025 $ 0.14 December 5, 2025 January 9, 2026 48 Cash Flows .
GAAP Diluted EPS $ 5.82 $ 4.35 $ 3.38 Impairment of long-lived assets 0.19 0.40 0.44 Acquisition and divestiture-related expenses 0.07 0.25 0.34 Severance and other costs related to staff realignment 0.08 0.33 0.33 Expenses related to facility consolidations and office closures (1) 0.06 0.24 0.26 Expenses related to the transfer to our new corporate headquarters — — 0.44 Expenses related to our agreement for the sale of receivables — — 0.01 Pre-tax gain from divestiture of a business (0.11 ) (0.30 ) — Amortization of intangibles 1.74 1.87 1.49 Income tax effects of the adjustments (2) (0.40 ) (0.64 ) (0.92 ) Non-GAAP Diluted EPS $ 7.45 $ 6.50 $ 5.77 (1) These are exit costs related to actual office closures (previously included in Adjusted EBITDA) and accelerated depreciation related to fixed assets for planned office closures.
GAAP Diluted EPS $ 4.95 $ 5.82 $ 4.35 Impairment of long-lived assets — 0.19 0.40 Acquisition and divestiture-related expenses 0.02 0.07 0.25 Severance and other costs related to staff realignment 0.32 0.08 0.33 Charges and adjustments related to facility consolidations and office closures (1) (0.01 ) 0.06 0.24 Pre-tax gain from divestiture of a business — (0.11 ) (0.30 ) Amortization of intangible assets acquired in business combinations (2) 2.00 1.74 1.87 Income tax effects of the adjustments (3) (0.51 ) (0.40 ) (0.64 ) Non-GAAP Diluted EPS $ 6.77 $ 7.45 $ 6.50 (1) These are office closure charges and adjustments previously included in Adjusted EBITDA and accelerated depreciation related to fixed assets for planned office closures.
The total direct costs as a percentage of revenue was 63.5% for the year ended December 31, 2024 compared to 64.4% for 2023. Indirect and selling expenses. The increase in indirect and selling expenses was due to additional $8.9 million in indirect labor and related fringe benefit costs and $4.4 million in general and administrative costs.
The total direct costs as a percentage of revenue was 62.8% for the year ended December 31, 2025 compared to 63.5% for 2024. Indirect and selling expenses. The decrease in indirect and selling expenses was due to a reduction of $21.8 million in general and administrative costs and $4.2 million in indirect labor and associated fringe benefit costs.
CMY Solutions, LLC – In May 2023, we acquired CMY, an engineering and automation solutions provider to utilities and organizations. Applied Energy Group – In December 2024, we acquired AEG, a leading energy technology and advisory services company.
During the previous three fiscal years, we completed the acquisitions summarized as follows: CMY Solutions, LLC – In May 2023, we acquired CMY, an engineering and automation solutions provider to utilities and organizations. Applied Energy Group – In December 2024, we acquired AEG, a leading energy technology and advisory services company.
This section of the Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
This section of this Annual Report on Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
International government clients generated approximately 5%, 5%, and 6% of our revenue in 2024, 2023, and 2022, respectively. 38 We also serve a variety of commercial clients worldwide, including: airlines, airports, electric and gas utilities, health care companies, banks and other financial services companies, transportation, non-profits/associations, manufacturing firms, retail chains, and distribution companies.
We also serve a variety of commercial clients worldwide, including: airlines, airports, electric and gas utilities, health care companies, banks and other financial services companies, transportation, non-profits/associations, manufacturing firms, retail chains, and distribution companies. Our commercial clients, which include clients outside the U.S., generated approximately 33%, 25%, and 24% of our revenue in 2025, 2024, and 2023, respectively.
We routinely review EACs for changes that could materially impact our measurement of progress toward completion of the performance obligations and adjust our revenue in the period that the changes occur. When a contract EAC exceeds the contract value, we recognize the loss in the same period of determination.
We routinely review EACs for changes that could materially impact our measurement of progress toward completion of the performance obligations and adjust our revenue in the period that the changes occur. For product-delivery contracts in which their EACs exceed their contract value, we recognize the losses in the same period of determination.
Year ended December 31, 2024 Year ended December 31, 2023 Year ended December 31, 2022 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Contract Mix: Time-and-materials $ 855,538 42 % $ 811,911 41 % $ 713,693 40 % Fixed-price 932,351 46 % 886,200 45 % 802,568 45 % Cost-based 231,898 12 % 265,127 14 % 263,703 15 % Total $ 2,019,787 100 % $ 1,963,238 100 % $ 1,779,964 100 % Payments we received on cost-based contracts with the federal government are provisional payments subject to adjustment upon audit by the government.
Year ended December 31, 2025 Year ended December 31, 2024 Year ended December 31, 2023 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Contract Mix: Time-and-materials $ 802,013 43 % $ 855,533 42 % $ 811,911 41 % Fixed-price 932,659 50 % 932,353 46 % 886,200 45 % Cost-based 138,179 7 % 231,901 12 % 265,127 14 % Total $ 1,872,851 100 % $ 2,019,787 100 % $ 1,963,238 100 % Payments we received on cost-based contracts with the federal government are provisional payments subject to adjustment upon audit by the government.
Year ended December 31, (in thousands) 2024 2023 2022 Net cash provided by operating activities $ 171,544 $ 152,383 $ 162,206 Net cash used in investing activities (74,805 ) (3,673 ) (258,844 ) Net cash (used in) provided by financing activities (86,898 ) (152,588 ) 90,371 Effect of exchange rate changes on cash, cash equivalents, and restricted cash (473 ) 359 (1,198 ) Increase (decrease) in cash, cash equivalents, and restricted cash $ 9,368 $ (3,519 ) $ (7,465 ) Cash provided by operating activities for the year ended December 31, 2024 increased by $19.2 million compared to 2023 primarily due to the profitability of our contracts, our ability to invoice our customers and subsequent collection of cash, and the timing of vendor payments.
Year ended December 31, (in thousands) 2025 2024 2023 Net cash provided by operating activities $ 141,870 $ 171,544 $ 152,383 Net cash used in investing activities (21,511 ) (74,805 ) (3,673 ) Net cash used in financing activities (84,307 ) (86,898 ) (152,588 ) Effect of exchange rate changes on cash, cash equivalents, and restricted cash 1,455 (473 ) 359 Net change in cash, cash equivalents, and restricted cash $ 37,507 $ 9,368 $ (3,519 ) Net cash provided by operating activities for the year ended December 31, 2025 decreased by $29.7 million compared to 2024 primarily due to profitability of our contracts, our ability to invoice our customers and subsequent collection of cash, and the timing of vendor payments.
We believe that the estimates, assumptions, and judgments involved in the accounting practices described below have the greatest potential impact on our financial statements and, therefore, consider them to be critical accounting policies. Significant accounting estimates are more fully described and discussed in “Note 2 - Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements”.
We believe that the estimates, assumptions, and judgments involved in the accounting practices described below have the greatest potential impact on our financial statements and, therefore, consider them to be critical accounting policies.
We believe that the combination of internally generated funds, available bank borrowings, and cash and cash equivalents on hand will provide the required liquidity and capital resources necessary to fund ongoing operations, potential acquisitions, customary capital expenditures, and other working capital requirements. 39 Our results of operations and cash flows may vary significantly from quarter to quarter depending on a number of factors, including, but not limited to: • Progress of contract performance; • Extraordinary economic events and natural disasters; • Number of billable days in a quarter; • Timing of client orders; • Timing of award fee notices; • Changes in the scope of contracts; • Variations in purchasing patterns under our contracts; • Changes in priorities, especially with the federal government; • Federal and state and local governments’ and other clients’ spending levels; • Federal government shutdowns; • Timing of billings to, and collection of payments from, clients; • Timing of receipt of invoices from, and payments to, employees and vendors; • Commencement, completion, and termination of contracts; • Strategic decisions, such as acquisitions, consolidations, divestments, spin-offs, joint ventures, strategic investments, and changes in business strategy; • Timing of significant costs and investments (such as bid and proposal costs and the costs involved in planning or making acquisitions); • Timing of events related to discrete tax items; • Our contract mix and use of subcontractors or the timing of other direct costs for which we may earn lower contract margin; • Changes in contract margin performance due to performance risks; • Additions to, and departures of, staff; • Changes in staff utilization; • Paid time off taken by our employees; • Level and cost of our debt; • Changes in accounting principles and policies; and/or • General market and economic conditions.
We believe our prior and current experience with disaster relief and rebuild efforts, including after hurricanes Katrina and Rita and Superstorm Sandy, and the wildfires in Oregon, put us in a favorable position to continue to provide recovery and housing assistance, and environmental and infrastructure solutions, including disaster mitigation, on behalf of federal departments and agencies, state, territorial, and local jurisdictions, and regional agencies. 38 Our results of operations and cash flows may vary significantly from quarter to quarter depending on a number of factors, including, but not limited to: • Progress of contract performance; • Extraordinary economic events and natural disasters; • Number of billable days in a quarter; • Timing of client orders; • Timing of award fee notices; • Changes in the scope of contracts; • Variations in purchasing patterns under our contracts; • Changes in priorities, especially with the federal government; • Federal and state and local governments’ and other clients’ spending levels; • Federal government shutdowns; • Timing of billings to, and collection of payments from, clients; • Timing of receipt of invoices from, and payments to, employees and vendors; • Commencement, completion, and termination of contracts; • Strategic decisions, such as acquisitions, consolidations, divestments, spin-offs, joint ventures, strategic investments, and changes in business strategy; • Timing of significant costs and investments (such as bid and proposal costs and the costs involved in planning or making acquisitions); • Timing of events related to discrete tax items; • Our contract mix and use of subcontractors or the timing of other direct costs for which we may earn lower contract margin; • Changes in contract margin performance due to performance risks; • Additions to, and departures of, staff; • Changes in staff utilization; • Paid time off taken by our employees; • Level and cost of our debt; • Changes in accounting principles and policies; and/or • General market and economic conditions.
Year ended December 31, 2024 2023 2022 Net income $ 110,170 $ 82,612 $ 64,243 Interest, net 29,590 39,681 23,281 Provision for income taxes 27,888 13,935 19,737 Depreciation and amortization 53,476 60,738 49,917 EBITDA 221,124 196,966 157,178 Impairment of long-lived assets (1) 3,583 7,666 8,354 Acquisition and divestiture-related expenses (2) 1,313 4,759 6,441 Severance and other costs related to staff realignment (3) 1,535 6,366 6,302 Charges for facility consolidations and office closures (4) 464 3,187 5,034 Expenses related to the transfer to our new corporate headquarters (5) — — 8,287 Expenses related to our agreement for the sale of receivables (6) — — 240 Pre-tax gain from divestiture of a business (7) (2,013 ) (5,712 ) — Total adjustments 4,882 16,266 34,658 Adjusted EBITDA $ 226,006 $ 213,232 $ 191,836 46 (1) Represents impairment of operating lease right-of-use and leasehold improvement assets associated with exit from certain facilities, and an intangible asset associated with exit of a business.
Year ended December 31, 2025 2024 2023 Net income $ 91,588 $ 110,170 $ 82,612 Interest, net 30,833 29,590 39,681 Provision for income taxes 20,405 27,888 13,935 Depreciation and amortization 58,147 53,476 60,738 EBITDA 200,973 221,124 196,966 Impairment of long-lived assets (1) — 3,583 7,666 Acquisition and divestiture-related expenses (2) 492 1,313 4,759 Severance and other costs related to staff realignment (3) 5,863 1,535 6,366 Charges and adjustments related to facility consolidations and office closures (4) (138 ) 464 3,187 Pre-tax gain from divestiture of a business (5) — (2,013 ) (5,712 ) Total adjustments 6,217 4,882 16,266 Adjusted EBITDA $ 207,190 $ 226,006 $ 213,232 (1) Represents impairment of operating lease right-of-use and leasehold improvement assets associated with exit from certain facilities, and an intangible asset associated with exit of a business.
RESULTS OF OPERATIONS The following table sets forth certain items from our consolidated statements of comprehensive income for the years ended December 31, 2024 and 2023 and expresses these items as a percentage of revenue for the periods indicated and the period-over-period rate of change in each of them.
Contract revenue for subsequent periods has been recorded in amounts that are expected to be realized on final audit and settlement of costs. 43 RESULTS OF OPERATIONS The following table sets forth certain items from our consolidated statements of comprehensive income for the years ended December 31, 2025 and 2024 and expresses these items as a percentage of revenue for the periods indicated and the period-over-period rate of change in each of them.
We report operating results and financial data as a single segment based on the consolidated information used by our chief operating decision-maker in evaluating the financial performance of our business and allocating resources. Our single segment represents our core business: professional services to our broad array of clients.
The increase in commercial revenue was primarily due to higher commercial energy business in 2025. We report operating results and financial data as a single segment based on the consolidated information used by our chief operating decision-maker in evaluating the financial performance of our business and allocating resources.
Assuming that our interest rate on the Credit Facility is the same as on December 31, 2024, we anticipate our interest payments on the debt to be approximately $23.6 million in 2025, $23.6 million in 2026, and $6.2 million in 2027 when our Credit Facility expires.
Assuming that our interest rate on the Credit Facility is the same as on December 31, 2025, we anticipate our interest payments on the debt to be approximately $20.7 million annually in 2026 and for each year thereafter.
Revenue Recognition We generate our revenue by primarily providing services and technology-based solutions for clients. We enter into agreements with clients that create enforceable rights and obligations and for which it is probable that we will collect the consideration to which we will be entitled as services and solutions are provided to the client.
We enter into agreements with clients that create enforceable rights and obligations and for which it is probable that we will collect the consideration to which we will be entitled as services and solutions are provided to the client. Our contracts may be partially funded, often incrementally in annual amounts.
The current and long-term finance lease liabilities at December 31, 2024 of $13.9 million represent the present value of the minimum payments totaling $15.1 million. 48 Inflation.
The current and long-term finance lease liabilities at December 31, 2025 of $11.3 million represent the present value of the minimum payments totaling $12.0 million. Inflation.
Our primary services include: • Advisory Services; • Program Implementation Services; • Analytics Services; • Digital Services; and • Engagement Services. Our clients utilize our services because we combine diverse institutional knowledge and experience with the deep subject matter expertise of our highly educated staff, which we deploy in multi-disciplinary teams.
Our primary services include: • Advisory Services; • Program Implementation Services; • Analytics Services; • Digital Services; and • Engagement Services. Our clients rely on us because we combine broad institutional knowledge with the deep subject‑matter expertise of our highly trained staff, working together in multidisciplinary teams.
The selection of the method used to measure progress requires judgment and, among other things, is dependent on the contract type selected by the client during contract negotiation and the nature of the services and solutions to be provided. 41 For cost-based contracts, we recognize revenue as a single performance obligation based on contract costs incurred, as we become contractually entitled to reimbursement of the contract costs, plus a most likely estimate of award or incentive fees earned on those costs even though final determination of fees earned occurs after the contractually stipulated performance assessment period ends.
For cost-based contracts, we recognize revenue as a single performance obligation based on contract costs incurred, as we become contractually entitled to reimbursement of the contract costs, plus a most likely estimate of award or incentive fees earned on those costs even though final determination of fees earned occurs after the contractually stipulated performance assessment period ends.
For performance obligations requiring the delivery of a service for a fixed price, we use the ratio of actual costs incurred to total estimated costs at completion (“EAC”) provided that costs incurred (an input method) represents a reasonable measure of progress towards the satisfaction of a performance obligation, in order to estimate the portion of total revenue earned.
For the years ended December 31, 2025, 2024, and 2023, revenue from cost-based contracts totaled $138.2 million, $231.9 million, and $265.1 million, respectively. 40 For performance obligations requiring the delivery of a service or a product for a fixed price, we use the ratio of actual costs incurred to total estimated costs at completion (“EAC”) provided that costs incurred (an input method) represents a reasonable measure of progress towards the satisfaction of a performance obligation, in order to estimate the portion of total revenue earned.
Unless the context requires otherwise, we use the term “contracts” to refer to contracts and any task orders or delivery orders issued under a contract.
Unless the context requires 42 otherwise, we use the term “contracts” to refer to contracts and any task orders or delivery orders issued under a contract. There are three main types of contracts: time-and-materials contracts, fixed-price contracts, and cost-based contracts.
Federal government clients generated approximately 54%, 55%, and 55% of our revenue in 2024, 2023, and 2022, respectively. State and local government clients generated approximately 16%, 16%, and 15% of our revenue in each of 2024, 2023, and 2022, respectively.
State and local government clients generated approximately 17%, 16%, and 16% of our revenue in each of 2025, 2024, and 2023, respectively. International government clients generated approximately 7%, 5%, and 5% of our revenue in 2025, 2024, and 2023, respectively.
Year ended December 31, 2024 Year ended December 31, 2023 Year ended December 31, 2022 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Markets: Energy, environment, infrastructure, and disaster recovery $ 929,711 46 % $ 805,942 41 % $ 714,628 40 % Health and social programs 764,477 38 % 814,789 42 % 704,465 40 % Security and other civilian & commercial 325,599 16 % 342,507 17 % 360,871 20 % Total $ 2,019,787 100 % $ 1,963,238 100 % $ 1,779,964 100 % Our primary clients within the client markets are the agencies and departments of the federal government and commercial clients.
Year ended December 31, 2025 Year ended December 31, 2024 Year ended December 31, 2023 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Markets: Energy, environment, infrastructure, and disaster recovery $ 979,137 52 % $ 934,399 46 % $ 805,942 41 % Health and social programs 620,731 33 % 765,139 38 % 814,789 42 % Security and other civilian & commercial 272,983 15 % 320,249 16 % 342,507 17 % Total $ 1,872,851 100 % $ 2,019,787 100 % $ 1,963,238 100 % Our primary clients within the client markets are the agencies and departments of the federal government and commercial clients.
Uncertain tax positions that meet the more-likely-than-not recognition threshold are measured in order to determine the tax benefit recognized in the financial statements. 42 Recent Accounting Pronouncements New accounting standards are discussed in “Note 2 - Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements”.
Uncertain tax positions that meet the more-likely-than-not recognition threshold are measured in order to determine the tax benefit recognized in the financial statements.
Cash used in investing activities for the year ended December 31, 2024 increased by $71.1 million compared to 2023 primarily due to our acquisition of AEG during fiscal year 2024. We used $86.9 million of cash in financing activities during the year ended December 31, 2024 compared to $152.6 million during 2023.
Net cash used in investing activities for the year ended December 31, 2025 was lower than 2024 by $53.3 million primarily due to our acquisition of AEG during the 2024 fiscal year.
Our current and long-term operating lease liabilities of $176.7 million at December 31, 2024 represent the present value of the minimum payments required under the non-cancellable leases, and the actual cash payments total $214.9 million. The operating lease payment obligations by year are further discussed in “Note 7 - Leases” in the “Notes to Consolidated Financial Statements”.
Our current and long-term operating lease liabilities of $158.7 million at December 31, 2025 represent the present value of the minimum payments required under the non-cancellable leases, and the actual cash payments total $191.5 million.
As of December 31, 2024, contractual obligations that require a material use of cash include payments of interest on our Credit Facility and operating lease obligations for facilities and equipment. At December 31, 2024, our outstanding Credit Facility balance, net of unamortized debt issuance costs, was $411.7 million, which is due in 2027 upon maturity.
As of December 31, 2025, contractual obligations that require a material use of cash include payments of interest on our Credit Facility and operating lease obligations for facilities and equipment.
SELECTED KEY METRICS In order to evaluate operations, we track revenue by key metrics that provide useful information about the nature of our operations. Client markets provide insight into the breadth of our expertise. Client type is an indicator of the diversity of our client base.
Recent Accounting Pronouncements New accounting standards are discussed in “Note 2 - Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements”. 41 SELECTED KEY METRICS In order to evaluate operations, we track revenue by key metrics that provide useful information about the nature of our operations. Client markets provide insight into the breadth of our expertise.
The increase in provision for income taxes in 2024 was primarily due to the favorable impact of one-time tax planning strategies implemented in 2023 which were not repeated in 2024. 45 NON-GAAP MEASURES The following tables provide reconciliations of financial measures that are not calculated in accordance with generally accepted accounting principles in the U.S. to their most comparable U.S.
NON-GAAP MEASURES The following tables provide reconciliations of financial measures that are not calculated in accordance with generally accepted accounting principles in the U.S. (“non-GAAP”) to their most comparable U.S. GAAP measures.
Year ended December 31, 2024 Year ended December 31, 2023 Year ended December 31, 2022 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Type: U.S. federal government $ 1,087,349 54 % $ 1,084,047 55 % $ 980,746 55 % U.S. state and local government 316,083 16 % 309,516 16 % 259,764 15 % International government 110,798 5 % 103,446 5 % 103,609 6 % Government 1,514,230 75 % 1,497,009 76 % 1,344,119 76 % Commercial 505,557 25 % 466,229 24 % 435,845 24 % Total $ 2,019,787 100 % $ 1,963,238 100 % $ 1,779,964 100 % Contract mix Contract mix varies from year to year due to numerous factors, including our business strategies and the procurement activities of our clients.
Year ended December 31, 2025 Year ended December 31, 2024 Year ended December 31, 2023 (dollars in thousands) Dollars Percent Dollars Percent Dollars Percent Client Type: U.S. federal government $ 809,073 43 % $ 1,088,607 54 % $ 1,084,047 55 % U.S. state and local government 322,956 17 % 316,017 16 % 309,516 16 % International government 119,131 7 % 110,680 5 % 103,446 5 % Government 1,251,160 67 % 1,515,304 75 % 1,497,009 76 % Commercial 621,691 33 % 504,483 25 % 466,229 24 % Total $ 1,872,851 100 % $ 2,019,787 100 % $ 1,963,238 100 % Contract mix Contract mix, which provides insight into the performance risks that we have assumed and, therefore, the predictability of our contract revenues and margins, varies from year to year due to numerous factors, including our business strategies and the procurement activities of our clients.
The average interest rate was 6.6% in 2024 compared to 6.7% in 2023. We utilize floating-to-fixed interest rate swap agreements to hedge the variable interest portion of our debt. Our 2024 interest expense from our debt was reduced by $6.2 million from the swap agreements, compared to $6.9 million in 2023.
Interest from our debt facilities was $29.2 million for the year ended December 31, 2025, compared to $31.8 million for 2024. We utilize floating-to-fixed interest rate swap agreements to hedge the variable interest portion of our debt, which decreased interest by $1.2 million and $6.2 million for the years ended December 31, 2025 and 2024, respectively.
Revenue from Energy, Environment & Infrastructure and Disaster Recovery client market increased by $123.8 million, or 15.4%, due to: • Increases of $88.0 million from commercial, $31.8 million from U.S. federal government, $3.4 million from international government, and $0.5 million from U.S. state and local government clients, respectively. 44 Revenue from Health and Social Programs client market decreased by $50.3 million, or 6.2%, due to: • Decreases of $48.1 million from U.S. federal government and $13.8 million from commercial clients, respectively, driven by lower pass-throughs from several U.S. federal contracts and our exit from the commercial marketing business during 2023, offset by • Increases of $6.3 million and $5.4 million from U.S. state and local government and international government clients, respectively.
The following were changes in revenue from our various client markets: • Energy, Environment, Infrastructure, and Disaster Recovery client market revenues increased $44.7 million, or 4.8%, driven by increases of $106.8 million, $5.6 million, and $5.0 million from our commercial, international government, and U.S. state and local government clients, respectively, offset by a decrease of $72.7 million from our U.S. federal government clients as described above. • Health and Social Programs client market revenues decreased $144.4 million, or 18.9%, driven by a decrease of $156.6 million from our U.S. federal government clients as described above, offset by increases of $8.2 million, $3.2 million, and $0.8 million from our commercial, international government, and U.S. state and local government clients, respectively. • Security and Other Civilian & Commercial client market revenues decreased by $47.3 million, or 14.8%, driven by decreases of $50.2 million and $0.4 million from our U.S. federal government, as described above, and international government clients, respectively, offset by increases of $2.2 million and $1.1 million from our commercial and U.S. state and local government clients, respectively.
The decrease in cash used in financing activities was primarily due to reduced net borrowings from our Credit Facility, partially offset by an increase in share repurchases during fiscal year 2024.
The change in net cash used in financing activities was primarily due to higher net borrowings from our debt facilities, in part to fund additional share repurchases during the 2025 fiscal year.
Our government efforts include work performed under subcontract agreements to commercial clients whose ultimate customers are government agencies and departments. Our largest clients are U.S. federal government departments and agencies. Our federal government clients include every cabinet-level department, most significantly HHS, EPA, and DoS.
Our government work includes projects for federal, state, local, and international agencies, as well as subcontracted engagements performed for commercial clients whose end customers are government entities. 37 Our largest clients are U.S. federal government departments and agencies. Our federal government clients include every cabinet-level department, most significantly HHS, DoD, DoE, and DoT.
For the years ended December 31, 2024 and 2023, direct labor and related fringe benefit costs were 60.5% and 57.7% of total direct costs, respectively, and subcontractors and other direct costs were 39.5% and 42.3% of total direct costs, respectively.
The decrease in direct costs was primarily a result of terminated U.S. federal government contracts during 2025. For the years ended December 31, 2025 and 2024, direct labor and related fringe benefit costs were 61.4% and 60.5% of total direct costs, respectively, and subcontractors and other direct costs were 38.6% and 39.5% of total direct costs, respectively.
(7) Includes pre-tax gain from the divestitures of our U.S. commercial marketing and Canadian mobile text aggregation businesses. Non-GAAP Diluted Earnings per Share Non-GAAP diluted earnings per share (“Non-GAAP Diluted EPS”) represents diluted U.S. GAAP earnings per share (“U.S.
(5) Pre-tax gain related to the 2023 divestiture of our U.S. commercial marketing business which includes contingent gains realized in the first and third quarters of 2024. Non-GAAP Diluted Earnings per Share Non-GAAP diluted earnings per share (“Non-GAAP Diluted EPS”) represents diluted U.S. GAAP earnings per share (“U.S.
The growth in revenue of $56.5 million was driven by increases of $39.3 million from commercial clients, $7.4 million from international government clients, $6.6 million from U.S. state and local government clients, and $3.3 million from U.S. federal government clients, respectively.
This decline was offset by increases of $117.2 million, $8.5 million, and $6.9 million from our commercial, international government, and U.S. state and local government clients, respectively.
We recognized $5.7 million of pre-tax gains in 2023 fiscal year compared to $2.0 million in 2024 fiscal year. Provision for income taxes . The effective income tax rate for the years ended December 31, 2024 and 2023 was 20.2% and 14.4%, respectively.
Provision for income taxes . The effective income tax rate for the years ended December 31, 2025 and 2024 was 18.2% and 20.2%, respectively.
The decrease in amortization of intangible assets was due to having fewer intangible assets primarily as a result of the divestiture of our U.S. commercial marketing business in 2023. Interest, net . The decrease in interest, net was primarily due to our lower average debt balance of $474.0 million in 2024 compared to $613.5 million in 2023.
Interest, net . The increase in interest, net was primarily due to our higher average debt balance of $513.3 million in 2025 compared to $474.0 million in 2024. The average interest rate was 5.6% in 2025 compared to 6.6% in 2024.
(4) These are exit costs associated with terminated leases or full office closures that we either (i) will continue to pay until the contractual obligations are satisfied but with no economic benefit to us, or (ii) paid upon termination and cease-use of the leased facilities.
(4) These charges and adjustments are related to a previously exited leased facility which we will continue to pay until the contractual obligations are satisfied but with no economic benefit to us, and the closure of certain international offices.
We have successfully worked with many of our clients for decades, with the result that we have a thorough and nuanced perspective of their objectives and needs. We serve both governmental and commercial clients. Our government clients include those from departments and agencies of the federal government, state and local governments, and international governments.
Many of our client relationships span decades, giving us a nuanced understanding of their objectives and needs. We serve both government and commercial clients.
Our average interest rate inclusive of the impact of the swap agreements was 5.3% for 2024 compared to 5.6% for 2023. Other income . The decrease in other income was primarily due to higher pre-tax gains from the divestiture of our U.S. commercial marketing and Canadian mobile aggregation businesses in 2023.
Inclusive of the impact of the swap agreements, our interest rate was 5.4% and 5.3% for years ended December 31, 2025 and 2024, respectively. Other (expense) income .