REVG
REV Group, Inc. (REVG)
Last Price$31.03.4%
Market Cap$1,692.4M
$2,319.3M
-12.2% YoY
$93.1M
-61.4% YoY
$132.5M
Net Debt to FCF - 1.5x
$88.0M
3.8% margin

REVG Income Statement

REVG Income Statement Overview

Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Oct'18
Oct'19
Oct'20
Oct'21
Oct'22
Oct'23
Oct'24
$2,380.2M (9.8%) YoY
$297.3M (5.9%) YoY
12.5% margin
Cost of revenue
$2,082.9M (10.3%) YoY
Operating income
$79.6M (10.2%) YoY
3.3% margin
Other: $289.3M
Net interest: $28.5M
Operating expenses
$217.7M (4.3%) YoY
Pre-tax income
$340.4M 484.9% YoY
14.3% margin
Net income
$257.6M 468.7% YoY
10.8% margin
Income tax
$82.8M
24.3% tax rate
SG&A
$188.7M (11.6%) YoY
7.9% of revenue

REVG Income statement key metrics

Annual
Quarterly
LTM

Revenue

$2,380.2M -9.8% YoY

Operating Income

$79.6M -10.2% YoY

Net Income

$257.6M +468.7% YoY

REVG Balance Sheet

REVG Balance Sheet Overview

Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Oct'18
Oct'19
Oct'20
Oct'21
Oct'22
Oct'23
Oct'24
Assets
Liabilities
Total assets
$1,213.0M
Current assets ($806.5M, 66.5% of total)
$152.3M (12.6%)
Other current assets
$629.6M (51.9%)
Non-current assets ($406.5M, 33.5% of total)
$95.4M (7.9%)
Other non-current assets
$148.8M (12.3%)
Financial position
$93.4M
$24.6M$118.0M
Cash & Short-term Investments
Total Debt

REVG Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$1,213.0M -14.0% YoY

Liabilities

$777.9M -14.7% YoY

Shareholder's Equity

$435.1M -12.6% YoY

REVG Cash Flow Statement

REVG Cash Flow Statement Overview

Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Oct'18
Oct'19
Oct'20
Oct'21
Oct'22
Oct'23
Oct'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$21.3M$53.4M$348.5M($398.6M)$0.0$24.6M

REVG Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$53.4M -57.8% YoY

Capital Expenditure (CAPEX)

($27.6M) -15.9% YoY

Free Cash Flow (FCF)

$25.8M -72.5% YoY

REVG Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Oct'13Oct'14Oct'15Oct'16Oct'17Oct'18Oct'19Oct'20Oct'21Oct'22Oct'23Oct'24
% growth
1,173.1
0.0%
1,721.1
46.7%
1,735.1
0.8%
1,926.0
11.0%
2,267.8
17.7%
2,381.3
5.0%
2,403.7
0.9%
2,277.6
(5.2%)
2,380.8
4.5%
2,331.6
(2.1%)
2,638.0
13.1%
2,380.2
(9.8%)
Cost of Goods Sold (COGS)1,055.71,557.91,553.11,696.11,973.22,103.32,151.92,049.52,089.82,084.12,321.92,082.9
% margin
117.3
10.0%
163.2
9.5%
182.0
10.5%
229.9
11.9%
294.6
13.0%
278.0
11.7%
251.8
10.5%
228.1
10.0%
291.0
12.2%
247.5
10.6%
316.1
12.0%
297.3
12.5%
Operating Expenses96.6128.9116.0154.0207.4207.4221.3224.0203.2201.3227.5217.7
Research & Development Expenses (R&D)1.98.35.14.84.26.54.85.84.44.24.70.0
Selling, General & Administrative Expenses (SG&A)88.6111.8102.3139.8188.3182.8199.3204.9189.0190.0213.5188.7
9.5
0.8%
31.0
1.8%
62.1
3.6%
72.4
3.8%
82.7
3.6%
27.8
1.2%
30.5
1.3%
4.1
0.2%
83.8
3.5%
36.8
1.6%
88.6
3.4%
79.6
3.3%
Interest Income0.00.00.00.00.00.032.525.717.316.90.00.0
Interest Expense23.226.227.329.220.725.632.525.717.316.928.628.5
Pre-tax Income13.54.834.843.250.02.2(16.6)(46.1)55.719.858.2340.4
% effective tax rate
(11.5)
(84.8%)
3.3
68.9%
11.9
34.3%
13.1
30.2%
18.7
37.3%
(10.8)
(490.9%)
(3.5)
21.1%
(15.6)
33.8%
11.3
20.3%
4.6
23.2%
12.9
22.2%
82.8
24.3%
% margin
25.0
2.1%
1.5
0.1%
22.9
1.3%
30.2
1.6%
31.4
1.4%
13.0
0.5%
(13.1)
(0.5%)
(30.5)
(1.3%)
44.4
1.9%
15.2
0.7%
45.3
1.7%
257.6
10.8%
EPS0.390.020.360.470.520.20(0.21)(0.48)0.700.250.774.72
Diluted EPS0.390.020.360.470.500.20(0.21)(0.48)0.690.250.774.72
% margin
41.4
3.5%
49.9
2.9%
81.2
4.7%
97.0
5.0%
108.6
4.8%
116.6
4.9%
15.9
0.7%
19.8
0.9%
120.1
5.0%
69.0
3.0%
113.0
4.3%
394.3
16.6%