Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
4.26 USD | +4.67% | +18.33% | +8.67% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 113 | 150.8 | 86.81 | 84.83 | 114.8 | 125.3 | - |
Enterprise Value (EV) 1 | 113 | 150.8 | 86.81 | 84.83 | 114.8 | 125.3 | 125.3 |
P/E ratio | - | - | -2.69 x | -1.96 x | 4.5 x | 26.6 x | 142 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | - | 2.84 x | 2.01 x | 0.62 x | 0.61 x | 0.64 x | 0.51 x |
EV / Revenue | - | 2.84 x | 2.01 x | 0.62 x | 0.61 x | 0.64 x | 0.51 x |
EV / EBITDA | -3.24 x | - | -3.87 x | -3.24 x | 77.1 x | 10.2 x | 10.1 x |
EV / FCF | - | - | -3.36 x | - | - | 9.35 x | 10.7 x |
FCF Yield | - | - | -29.8% | - | - | 10.7% | 9.34% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 9,413 | 11,911 | 12,804 | 12,623 | 29,279 | 29,408 | - |
Reference price 2 | 12.00 | 12.66 | 6.780 | 6.720 | 3.920 | 4.260 | 4.260 |
Announcement Date | - | 3/16/21 | 3/31/22 | 3/20/23 | 3/12/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 53.14 | 43.27 | 136.1 | 188.1 | 195.8 | 247.2 |
EBITDA 1 | -34.82 | - | -22.45 | -26.17 | 1.488 | 12.31 | 12.35 |
EBIT 1 | - | - | -31.46 | - | 23.22 | 5.7 | 1.7 |
Operating Margin | - | - | -72.7% | - | 12.35% | 2.91% | 0.69% |
Earnings before Tax (EBT) 1 | - | - | -30.57 | -42.33 | 24.86 | 0.572 | - |
Net income 1 | - | -136.4 | -30.53 | - | 24.71 | 4.7 | 1 |
Net margin | - | -256.77% | -70.55% | - | 13.14% | 2.4% | 0.4% |
EPS 2 | - | - | -2.520 | -3.420 | 0.8709 | 0.1600 | 0.0300 |
Free Cash Flow 1 | - | - | -25.84 | - | - | 13.4 | 11.7 |
FCF margin | - | - | -59.72% | - | - | 6.84% | 4.73% |
FCF Conversion (EBITDA) | - | - | - | - | - | 108.83% | 94.73% |
FCF Conversion (Net income) | - | - | - | - | - | 285.11% | 1,170% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | - | 3/16/21 | 3/31/22 | 3/20/23 | 3/12/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 12.15 | 12.88 | - | - | 48.22 | 48.01 | 50.59 | 47.27 | 42.19 | 40.37 | 47.62 | 52.53 | 55.27 | 53.64 | 60.59 |
EBITDA 1 | -8.111 | -6.781 | -7.242 | -8.402 | -5.079 | -3.851 | -2.004 | 3.392 | 3.953 | 4.026 | 3.154 | 3.036 | 3.227 | 2.204 | 3.387 |
EBIT 1 | -16.38 | -6.976 | - | - | - | - | 0.672 | 1.619 | 2.42 | 2.108 | 1.2 | 1.1 | 1.3 | - | - |
Operating Margin | -134.79% | -54.17% | - | - | - | - | 1.33% | 3.43% | 5.74% | 5.22% | 2.52% | 2.09% | 2.35% | - | - |
Earnings before Tax (EBT) | -16.26 | -10.73 | - | - | -19.15 | - | -0.014 | 1.368 | 2.156 | - | - | - | - | - | - |
Net income 1 | -16.19 | -10.72 | - | - | -19.03 | - | -0.021 | 1.287 | 2.105 | 1.562 | 1.1 | 0.9 | 1.1 | - | - |
Net margin | -133.19% | -83.27% | - | - | -39.46% | - | -0.04% | 2.72% | 4.99% | 3.87% | 2.31% | 1.71% | 1.99% | - | - |
EPS 2 | -1.320 | -0.9000 | - | - | -1.500 | - | -0.1200 | 0.0400 | 0.0700 | 0.0500 | 0.0300 | 0.0300 | 0.0400 | -0.0200 | 0.0200 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 3/31/22 | 5/16/22 | 9/20/22 | 12/20/22 | 3/20/23 | 5/8/23 | 8/8/23 | 11/7/23 | 3/12/24 | 5/7/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | -25.8 | - | - | 13.4 | 11.7 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share 2 | - | - | - | - | - | 0.5600 | 0.5300 |
Capex 1 | - | - | - | - | - | 2.4 | 4 |
Capex / Sales | - | - | - | - | - | 1.23% | 1.62% |
Announcement Date | - | 3/16/21 | 3/31/22 | 3/20/23 | 3/12/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+8.67% | 125M | |
+17.07% | 66.31B | |
-0.29% | 48.46B | |
+21.61% | 43.27B | |
+26.72% | 27.41B | |
+9.25% | 19.26B | |
-2.14% | 16.61B | |
+9.75% | 16.58B | |
-15.01% | 14.41B | |
-30.22% | 14.02B |
- Stock Market
- Equities
- FTK Stock
- Financials Flotek Industries, Inc.