PRIM · Primoris Services Corp

$77.00 -1.18 (-1.51%) At close · Aug 27

Market Cap

$4.21B

53.83M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue

$7.57B +19%

FY2025

Net Income

$274.9M +52%

FY2025

Gross Margin

10.73% -0.3pp

FY2025

Operating Margin

5.43% +0.4pp

FY2025

Diluted EPS

$5.02 +51.7%

FY2025

Operating Cash Flow

$470.4M -7.5%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow Adjusted All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	FY2026 (G)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenue	+19.7%	+16.8%	—	—	$7.28B	$7.57B	$6.37B	$5.72B	$4.42B	$3.5B	$3.49B	$3.11B	$2.94B	$2.38B	$2B	—	—	—	—	—	—	—
Cost of Revenue	+19.5%	+16.7%	—	—	$6.66B	$6.76B	$5.66B	$5.13B	$3.96B	$3.08B	$3.12B	$2.78B	$2.61B	$2.1B	—	—	—	—	—	—	—	—
Gross Profit	+21.2%	+17.0%	+14.0%	—	$627.8M	$813.1M	$703.2M	$587.5M	$456.89M	$416.66M	$370.21M	$330.93M	$325.74M	$278.43M	$201.31M	$219.87M	$236.04M	$256.02M	$192.71M	$185.2M	$122.79M	$75.58M
Gross Margin	—	—	—	—	—	10.73%	11.04%	10.28%	10.34%	11.91%	10.6%	10.65%	11.08%	11.7%	10.08%	—	—	—	—	—	—	—
Selling, General & Administrative	+12.3%	+14.5%	+10.2%	—	$407.2M	$399.2M	$383.3M	$328.7M	$281.58M	$230.11M	$202.84M	$189.13M	$182.01M	$170.37M	$140.03M	$151.7M	$132.25M	$130.78M	$96.42M	$86.2M	$64.99M	$34.78M
Amortization of Intangibles	-5.4%	+15.0%	+10.1%	—	$23M	$17.7M	$19.6M	$21.8M	$20.9M	$18.3M	$8.8M	$11.4M	$11.3M	$8.69M	$6.6M	$6.79M	$7.5M	$7.47M	$6.54M	$9.7M	$6.58M	$342K
Depreciation & Amortization	-2.5%	+2.2%	—	—	$102.5M	$91.9M	$95.5M	$107M	$99.16M	$105.56M	$82.5M	$85.4M	$79.25M	—	—	—	—	—	—	—	—	—
Operating Income	+28.2%	+20.2%	+19.8%	—	$212.1M	$411.5M	$317.4M	$253.1M	$195.34M	$170.15M	$163.95M	$140.88M	$130.47M	$106.29M	$57.75M	$67.77M	$103.79M	$125.24M	$96.29M	$99M	$57.8M	$40.4M
Operating Margin	—	—	—	—	—	5.43%	4.99%	4.43%	4.42%	4.86%	4.7%	4.54%	4.44%	4.47%	2.89%	—	—	—	—	—	—	—
EBITDA	+19.6%	+15.4%	—	—	$314.6M	$503.4M	$412.9M	$360.1M	$294.5M	$275.71M	$246.45M	$226.28M	$209.72M	—	—	—	—	—	—	—	—	—
Interest Expense	+35.6%	+21.4%	+12.6%	—	$17.04M	—	—	—	—	—	$20.3M	$20.1M	$18.75M	$8.15M	$8.91M	$7.69M	$6.43M	$5.89M	$3.62M	$5.43M	$6.2M	$1.98M
Interest Income	-29.1%	-38.1%	—	—	$129K	—	—	—	—	—	—	—	—	—	—	$56K	$88K	$110K	$157K	$331K	$616K	$640K
Other Non-Operating Income	-14.4%	+1.0%	-2.8%	—	$1.55M	$1.3M	$100K	$1.6M	$2.07M	$299K	$1.23M	-$3.13M	-$808K	$484K	-$315K	$1.72M	-$757K	$4.8M	-$870K	-$1.09M	-$1.43M	—
Equity in Earnings of Unconsolidated Entities	+9.4%	-9.7%	—	—	—	—	—	—	—	—	—	—	—	—	—	—	$5.26M	-$4.84M	$186K	$4.02M	$4.63M	$8.75M
Pretax Income	+34.1%	+21.4%	+20.2%	—	$186.3M	$384M	$254.9M	$177.6M	$159.29M	$151.86M	$145.64M	$117.91M	$113.36M	$105.28M	$48.87M	$61.1M	$102.33M	$119.58M	$92.1M	$96.73M	$55.68M	$48.11M
Income Tax	+60.7%	+21.8%	+16.4%	—	$46.7M	$109.1M	$74M	$51.5M	$26.27M	$36.12M	$40.66M	$33.81M	$25.77M	$28.43M	$21.15M	$23.95M	$38.65M	$44.9M	$33.84M	$38.17M	$22.06M	$18.35M
Net Income	+27.4%	+21.2%	+22.2%	—	$139.6M	$274.9M	$180.9M	$126.1M	$133.02M	$115.74M	$104.98M	$82.33M	$77.46M	$72.35M	$26.72M	$36.87M	$63.68M	$74.68M	$58.27M	$58.56M	$33.62M	—
Net Margin	—	—	—	—	—	3.63%	2.84%	2.21%	3.01%	3.31%	3.01%	2.65%	2.64%	3.04%	1.34%	—	—	—	—	—	—	—
Net Income Attributable to Noncontrolling Interests	-76.7%	-33.7%	—	—	—	—	—	—	—	$128K	$9000	$1.77M	$10.13M	$4.5M	$1M	$279K	$526K	$5.02M	$1.51M	—	—	—
Net Income Available to Common Stockholders	-27.3%	-14.5%	—	—	$48.21M	—	—	—	—	—	—	—	—	—	$26.72M	$36.87M	$63.16M	$69.66M	$56.76M	$58.56M	$33.62M	$25.91M
Comprehensive Income	+28.9%	+21.3%	—	—	$137.3M	$277.6M	$177.5M	$127.9M	$129.7M	$115.48M	$105.87M	$83.31M	$76.55M	$72.35M	$26.72M	—	—	—	—	—	—	—
EPS (Basic) USD/shares	+26.7%	+18.6%	+21.8%	—	$2.58	$5.09	$3.37	$2.37	$2.50	$2.19	$2.17	$1.62	$1.51	$1.41	$0.52	$0.71	$1.22	$1.35	$1.10	$1.15	$0.79	$0.81
EPS (Diluted) USD/shares	+26.7%	+18.4%	+21.6%	$1.30 – $1.85	$2.55	$5.02	$3.31^G	$2.33^G	$2.47^G	$2.17	$2.16	$1.61	$1.50	$1.40	$0.51	$0.71	$1.22	$1.35	$1.10	$1.14	$0.72	$0.75
Shares Outstanding (Basic Avg) shares	+0.5%	+2.3%	+0.4%	—	—	54M	53.6M	53.3M	53.2M	52.67M	48.3M	50.78M	51.35M	51.48M	51.76M	51.65M	51.61M	51.54M	51.39M	50.71M	42.69M	31.94M
Shares Outstanding (Diluted Avg) shares	+0.6%	+2.4%	+0.6%	—	—	54.8M	54.6M	54.2M	53.76M	53.16M	48.63M	51.08M	51.67M	51.74M	51.99M	51.8M	51.75M	51.61M	51.41M	51.15M	46.88M	34.42M

Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $66.01M in buybacks, $170.25M in dividends.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue

0.66×

Peer median 1.72×

EV/EBIT

22.57×

Peer median 22.00×

P/E (TTM)

30.66×

Peer median 29.57×

EV/Adj. EBITDA (FY2026)

17.41×

Peer median 13.94×

Peer medians compare against the 25 similar-size Engineering & Construction companies (of 44 listed).

EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.

Valuation over time computed as of each quarter's filing date

EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Energy Segment	$5,018,600,000	$4,032,000,000	$3,346,200,000	$2,397,351,000	$1,839,675,000	—	—	—
U and D Segment	$2,691,700,000	$2,439,000,000	$2,410,100,000	$2,033,711,000	$1,657,957,000	$1,365,635,000	$1,383,806,000	$902,772,000
Civil Segment	—	—	—	—	—	—	—	$464,972,000
Energy Renewables	—	—	—	—	—	$1,228,821,000	$1,217,367,000	—
PAnd U Segment	—	—	—	—	—	—	—	$590,937,000
PI And E Segment	—	—	—	—	—	—	—	$694,048,000
Pipeline Services	—	—	—	—	—	$897,041,000	$505,156,000	—
Utility Transmission and Distribution	—	—	—	—	—	—	—	$286,749,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component	FY2025	FY2024	FY2023	FY2022
Energy Segment	$341,000,000	$295,100,000	$247,900,000	$137,650,000
U and D Segment	$182,500,000	$139,700,000	$89,200,000	$118,946,000

Operating Margin by Segment (%)

Component	FY2025	FY2024	FY2023	FY2022
Energy Segment	6.8%	7.3%	7.4%	5.7%
U and D Segment	6.8%	5.7%	3.7%	5.8%

Key facts CIK 1361538 CUSIP 74164F103 13F (30d) 368 filings 362 filers Visit website Investor relations