Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

National Energy Services Reunited Corp.

NESR

Valuace

Růst

Zdraví

Cena

$ 22.04

-0.28 (-1.52%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2020	2019	2018	2017	2016
Total Revenues	1,324.0	1,324.0	1,301.7	1,145.9	834.1	658.4	271.3	271.3	0.0
Cost of Revenues	1,159.3	1,178.1	1,093.0	1,016.0	694.5	522.7	200.1	200.1	0.0
Gross Profit	164.7	146.0	208.7	129.9	139.6	135.7	71.2	71.2	0.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	398.3	295.3	327.4	303.1	343.7	336.2	325.0	296.8	307.5	300.1
Cost of Revenues	350.2	260.0	283.5	265.6	284.5	282.8	271.8	253.9	263.1	255.0
Gross Profit	48.0	35.4	43.9	37.5	59.2	53.4	53.1	42.9	44.4	45.1

Operating Income	TTM	2025	2024	2023	2020	2019	2018	2017	2016
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	49.2	72.1	63.8	-30.3	30.3	0.0
Depreciation & Amortization	106.5	141.7	142.8	142.2	129.9	87.7	59.7	38.4	0.0
Total Operating Expenses	66.4	47.6	71.0	49.2	72.1	63.8	-30.3	30.9	0.0
Operating Income	98.3	98.3	137.7	80.7	67.5	71.8	40.2	40.2	0.0

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.2	12.3
Depreciation & Amortization	0.0	34.6	35.9	36.0	39.6	34.4	4.7	33.6	36.0	34.7
Total Operating Expenses	17.3	15.8	16.8	16.5	15.6	18.0	19.0	18.4	16.9	17.0
Operating Income	30.7	19.6	27.1	20.9	43.6	35.4	34.1	24.6	27.6	28.1

Net Income	TTM	2025	2024	2023	2020	2019	2018	2017	2016
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	32.5	32.5	39.9	45.8	15.9	19.0	-6.7	6.7	0.0
Other Expense	-37.9	-37.9	-42.2	-50.9	-6.7	-19.4	-7.3	-0.6	0.0
IBT	60.4	60.4	95.5	29.8	60.8	52.4	32.9	32.9	0.0
Income Tax Expense	9.3	9.3	19.2	17.3	10.7	13.1	4.6	4.6	0.0
Net Income	51.1	51.1	76.3	12.6	50.1	39.4	28.4	30.6	0.0

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	7.5	8.1	8.6	8.3	9.9	9.9	9.4	10.6	11.8	12.1
Other Expense	-15.7	-7.4	-7.6	-7.2	-13.4	-9.5	-9.3	-10.0	-19.1	-10.7
IBT	15.0	12.2	19.5	13.7	30.2	25.9	24.9	14.6	8.5	17.5
Income Tax Expense	7.2	-5.5	4.3	3.3	3.3	5.3	6.0	4.6	6.2	2.7
Net Income	7.8	17.7	15.2	10.4	26.8	20.6	18.9	10.0	2.3	14.7

Per Share Data	TTM	2025	2024	2023	2020	2019	2018	2017	2016
EPS	$0.00	$0.00	$0.00	$0.13	$0.56	$0.45	$0.08	$0.09	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.13	$0.56	$0.45	$0.08	$0.08	$0.00
Shares Outstanding	100.8	98.4	95.4	94.7	88.8	87.0	342.3	342.3	28.7
Diluted Shares Outstanding	102.2	99.1	95.7	94.7	89.0	87.0	342.3	370.0	28.7

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.16
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.16
Shares Outstanding	100.8	100.4	96.4	96.1	95.4	95.4	95.4	95.1	0.0	95.0
Diluted Shares Outstanding	102.2	100.7	97.6	96.7	95.7	95.7	95.5	95.4	0.0	95.0

Current Assets	TTM	2024	2023	2020	2019	2018	2017
Cash And Equivalents	75.0	108.0	67.8	75.0	73.2	24.9	0.7
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	230.6
Total Cash & ST Investments	75.0	108.0	67.8	75.0	73.2	24.9	0.7
Accounts Receivable	363.2	318.5	355.5	294.9	189.0	157.8	0.0
Inventory	95.9	96.8	98.4	94.3	78.8	58.2	0.0
Other Current Assets	9.9	17.2	20.0	40.8	47.8	51.9	0.1
Total Current Assets	560.8	540.5	541.7	516.3	398.4	299.6	0.9

Current Assets	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	3-2021	2-2021
Cash And Equivalents	131.8	78.7	108.0	118.2	75.0	67.8	101.0	66.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	131.8	78.7	108.0	118.2	75.0	67.8	101.0	66.1
Accounts Receivable	366.8	359.7	318.5	329.4	363.2	355.5	261.1	253.7
Inventory	98.9	101.4	96.8	100.0	95.9	98.4	100.8	103.3
Other Current Assets	22.4	15.0	17.2	29.6	26.7	20.0	50.6	50.1
Total Current Assets	619.9	554.8	540.5	577.2	560.8	541.7	533.5	486.4

Long-Term Assets	TTM	2024	2023	2020	2019	2018	2017
Net Property, Plant & Equipment	450.6	464.2	474.3	434.4	417.7	328.7	0.0
Goodwill	645.1	645.1	645.1	619.8	574.8	570.5	0.0
Intangible Assets	75.0	65.7	84.3	110.4	122.7	138.1	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	57.8	58.2	52.3	2.8	1.1	6.3	230.6
Total Long-Term Assets	1,228.6	1,233.2	1,256.0	1,167.3	1,116.3	1,043.7	230.6
Total Assets	1,789.4	1,773.7	1,797.7	1,683.6	1,514.7	1,343.3	231.4

Long-Term Assets	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	3-2021	2-2021
Net Property, Plant & Equipment	447.5	450.9	464.2	452.8	450.6	474.3	466.7	452.5
Goodwill	645.1	645.1	645.1	645.1	645.1	645.1	629.7	628.8
Intangible Assets	56.4	61.0	65.7	70.3	75.0	84.3	126.3	131.4
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	58.1	57.5	58.2	57.4	57.8	52.3	10.2	7.9
Total Long-Term Assets	1,207.2	1,214.5	1,233.2	1,225.7	1,228.6	1,256.0	1,232.9	1,220.5
Total Assets	1,827.1	1,769.3	1,773.7	1,802.8	1,789.4	1,797.7	1,766.4	1,706.9

Current Liabilities	TTM	2024	2023	2020	2019	2018	2017
Accounts Payable	373.4	305.3	351.2	141.0	60.9	66.3	3.5
Short-Term Debt	111.1	133.9	128.0	89.9	53.0	76.9	0.0
Other Current Liabilities	29.0	29.1	31.1	30.9	25.4	29.9	0.0
Current Liabilities	523.9	503.5	533.4	356.3	223.4	223.1	3.5

Current Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	3-2021	2-2021
Accounts Payable	352.6	306.6	305.3	350.6	373.4	351.2	143.8	138.9
Short-Term Debt	136.8	132.9	133.9	131.1	111.1	128.0	96.5	113.8
Other Current Liabilities	37.6	29.8	29.1	33.8	29.0	31.1	48.3	49.5
Current Liabilities	558.1	502.6	503.5	523.2	523.9	533.4	368.9	354.8

Long-Term Liabilities	TTM	2024	2023	2020	2019	2018	2017
Long-Term Debt	322.9	275.2	356.7	308.6	330.6	225.2	0.0
Capital Leases	26.9	26.3	32.6	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	5.6	0.0	21.6	20.9	30.8	0.0
Total Liabilities	938.0	865.4	976.2	739.2	628.2	512.3	12.5

Long-Term Liabilities	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	3-2021	2-2021
Long-Term Debt	242.8	258.6	275.2	306.7	322.9	356.7	330.6	287.5
Capital Leases	24.7	25.3	26.3	28.5	26.9	32.6	0.0	0.0
Def. Tax Liability	5.3	5.7	5.6	0.0	0.0	0.0	17.1	19.4
Total Liabilities	890.2	848.8	865.4	929.3	938.0	976.2	777.6	722.8

Total Common Equity	TTM	2024	2023	2020	2019	2018	2017
Common Stock	884.9	894.3	883.9	826.6	801.5	801.5	221.8
Retained Earnings	-33.6	13.9	-62.4	117.7	67.7	28.3	-2.9
Comprehensive Income	0.1	0.1	0.1	0.1	0.0	0.0	0.0
Total Common Equity	851.4	908.2	821.5	944.4	886.5	830.9	218.9

Total Common Equity	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	3-2021	2-2021
Common Stock	897.4	896.1	894.3	886.4	884.9	883.9	854.3	851.5
Retained Earnings	39.5	24.3	13.9	-13.0	-33.6	-62.4	134.4	132.5
Comprehensive Income	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Total Common Equity	936.9	920.5	908.2	873.5	851.4	821.5	988.8	984.2

Other		TTM	2024	2023	2020	2019	2018	2017
Total Debt		434.0	409.1	484.7	398.5	383.5	302.1	0.0
Book Value		851.4	908.2	821.5	944.4	886.5	831.0	218.9

Other		2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	1-2023	4-2022	3-2021	2-2021
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		936.9	920.5	908.2	873.5	851.4	821.5	0.0	0.0	988.8	984.2

Cash Flow From Operating Activities	TTM	2025	2024	2023	2020	2019	2018	2017
Net Income	37.7	51.1	76.3	12.6	50.1	39.4	28.4	28.4
Depreciation & Amortization	125.3	141.7	142.8	142.2	120.8	88.1	59.7	38.4
Stock-Based Compensation	9.3	0.0	6.0	6.8	7.8	5.7	-28.4	0.1
Change Working Capital	5.1	48.3	-9.2	7.7	-32.6	-37.4	-41.3	7.9
Change In Accounts Receivable	37.8	-58.9	9.4	-23.0	-2.6	-39.0	-5.0	-5.0
Change In Accounts Payable	4.7	116.2	0.0	0.0	-23.9	14.2	9.2	9.2
Change In Inventories	-6.2	0.4	-0.6	12.0	-12.5	-21.2	-8.1	-8.1
Other Non-cash Items	-7.4	28.3	16.1	11.4	-6.1	2.6	45.2	7.8
Cash from Operations	164.0	0.0	0.0	177.0	135.3	92.7	61.7	83.2

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	7.8	17.7	15.2	10.4	26.8	20.6	18.9	10.0	2.3	14.7
Depreciation & Amortization	0.0	34.6	35.9	36.0	39.6	34.4	35.2	33.6	36.0	34.7
Stock-Based Compensation	0.0	2.2	1.7	1.9	2.5	1.5	0.7	1.3	1.5	1.5
Change Working Capital	77.1	-45.6	44.8	-28.1	-28.2	12.9	-14.1	20.3	-9.2	18.1
Change In Accounts Receivable	11.9	-14.9	-10.0	-45.9	21.8	25.9	-9.8	-28.5	1.1	4.9
Change In Accounts Payable	52.2	-0.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	2.6	0.9	2.5	-5.6	3.2	-4.5	-1.2	1.8	8.3	7.4
Other Non-cash Items	57.4	-1.2	0.0	1.6	6.1	4.7	-0.4	5.6	6.6	3.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	36.5	68.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2020	2019	2018	2017
Capital Expenditure	-66.8	-143.5	-105.1	-68.2	-91.4	-111.5	-33.1	-48.7
Acquisitions	-38.9	4.9	0.0	0.0	-13.2	-0.6	-283.0	-0.6
Investments	0.0	0.0	0.0	-16.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-3.9	0.0	0.0	0.8	-1.9	1.2	241.6	-2.8
Cash from Investing	-109.6	0.0	0.0	-83.5	-106.6	-110.9	-74.5	-52.0

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-42.8	-40.8	-29.8	-30.1	-25.1	-27.4	-14.3	-38.4	-2.4	-27.8
Acquisitions	2.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-0.6
Sales of Investment	0.0	0.0	0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.5	1.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.0	-27.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2020	2019	2018	2017
Debt Repaid	-132.9	0.0	0.0	-88.8	-73.0	-342.0	0.0	-7.9
Debt Issued	160.0	409.1	-75.6	573.5	87.9	423.5	302.1	7.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	28.9	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	-20.0	-48.2	-20.0
Other Financing Activities	128.9	0.0	0.0	-15.8	46.0	428.6	64.2	-4.3
Cash from Financing	-3.9	0.0	0.0	-104.5	-27.0	66.6	44.9	-32.1

Cash Flow From Financing Activities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-22.3	-29.0
Debt Issued	379.5	-12.1	-17.5	-28.7	3.9	434.0	484.7	507.1	29.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.7	-4.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-29.0	-33.4

Cash position		TTM	2025	2024	2023	2020	2019	2018	2017
Net Change in Cash		50.5	16.8	40.1	-11.0	1.8	48.3	32.0	-1.0
Closing Cash Balance		101.0	124.8	108.0	67.8	75.0	73.2	32.7	24.5

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		55.1	-62.1	53.1	-29.3	-10.2	43.2	12.2	-5.1	5.5	7.2
Closing Cash Balance		124.8	69.7	131.8	78.7	108.0	118.2	75.0	62.8	67.8	62.3

Free Cash Flow		TTM	2025	2024	2023	2020	2019	2018	2017
Free Cash Flow		97.2	120.8	124.2	108.8	43.9	-18.8	28.6	34.5
Real Free Cash Flow		87.9	120.8	118.2	102.0	36.1	-24.5	56.9	34.4

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		95.8	-34.1	68.7	-9.6	21.2	43.4	28.4	31.2	34.2	40.2
Real Free Cash Flow		95.8	-36.2	67.0	-11.5	18.7	41.9	27.7	29.9	32.6	38.7