Exponent (EXPO) FY2025 results: revenue $582 million, up 4.2% on the year
Exponent Inc. (EXPO) reported revenue of $582 million for fiscal 2025, the year ended 2 January 2026, up 4.2% on the year before. Net income was $106 million, down 2.7%, and diluted earnings per share $2.07. The figures are the company's own, from the 10-K it filed with the SEC on 27 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 2 new.
- Fourth-quarter revenue before reimbursements rose: Revenues before reimbursements rose 4.5% to $129.4 million from $123.8 million, in a 13-week quarter compared with a 14-week prior-year quarter.
- Fourth-quarter EBITDA margin rose to 26.8%: Fourth-quarter EBITDA was $34.7 million, 26.8% of revenues before reimbursements, compared with 25.2% in the prior-year quarter.
- Full-year EBITDA margin was 27.6%: Fiscal 2025 EBITDA was $148.1 million, 27.6% of revenues before reimbursements, compared with 28.4% in fiscal 2024.
- Engineering and scientific segment grew 7%: The engineering and other scientific segment was 85% of fourth-quarter revenues before reimbursements and grew 7% in the quarter and 4% for fiscal 2025.
- Reactive work led by failure analysis: Reactive engagement growth was led by failure analysis and dispute-related work across energy, construction, transportation and life sciences.
From this 10-K
Exponent is a science and engineering consulting firm. Its scientists, physicians, engineers and business consultants, drawn from more than 90 technical disciplines, analyze accidents and failures and advise clients developing technologically complex products and processes. Many engagements come directly from large corporations or from lawyers or insurers whose clients are in, or preparing for, litigation over their products, equipment, processes or services. The firm traces its history to 1967, when the partnership Failure Analysis Associates was founded, and it took the name Exponent in 1998.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 582 | 559 | 537 | +4.2% | |
| Operating income | 120 | 120 | 111 | +0.2% | |
| Operating margin | 20.6% | 21.4% | 20.7% | ||
| Pre-tax income | 147 | 147 | 136 | -0.0% | |
| Income tax | 41.3 | 38.4 | 35.6 | +7.6% | |
| Effective tax rate | 28.0% | 26.0% | 26.2% | ||
| Net income | 106 | 109 | 100 | -2.7% | |
| Net margin | 18.2% | 19.5% | 18.7% | ||
| Diluted EPS | $2.07 | $2.11 | $1.94 | -1.9% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 132 | 145 | 127 | -8.9% | |
| Capital expenditure | 9.4 | 6.9 | 16.4 | +35.3% | |
| Free cash flow | 122 | 138 | 111 | -11.1% | |
| Free cash flow margin | 21.0% | 24.6% | 20.7% | ||
| Cash from investing | -9.4 | -6.9 | -16.4 | ||
| Cash from financing | -160 | -65.1 | -86.0 | ||
| Depreciation and amortisation | 10.1 | 9.7 | 8.9 | +4.1% | |
| Share-based compensation | 23.8 | 23.2 | 20.4 | +2.4% | |
| Buybacks | 97.1 | 5.7 | 24.2 | +1,600.4% | |
| Dividends paid | 60.4 | 56.8 | 52.7 | +6.4% | |
| Dividend per share | $1.20 | $1.12 | $1.04 | +7.1% | |
| Diluted shares, weighted | 51m | 52m | 52m | -0.6% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 390 | 421 | 356 | -7.3% | |
| Debt | 0.0 | 0.0 | 0.0 | ||
| Operating lease liabilities | 75.9 | 76.1 | 22.0 | -0.2% | |
| Other liabilities | 311 | 280 | 269 | +11.1% | |
| Total liabilities and equity | 778 | 777 | 647 | +0.0% | |
| Fixed assets | 72.0 | 73.0 | 75.3 | -1.4% | |
| Goodwill | 8.6 | 8.6 | 8.6 | 0.0% | |
| Cash and equivalents | 222 | 259 | 187 | -14.3% | |
| Receivables | 182 | 161 | 167 | +12.5% | |
| Other assets | 293 | 275 | 208 | +6.6% | |
| Total assets | 778 | 777 | 647 | +0.0% |
10-K for the year ended 2 January 2026, filed 27 February 2026: the filing.