ProPetro Holding Corp. PUMP
We are a leading integrated energy service company, located in Midland, Texas, focused on providing innovative hydraulic fracturing, wireline, and other complementary energy and power generation services to leading upstream oil and gas companies engaged in the E&P of North American oil and natural gas resources. Our operations are primarily focused in the Permian Basin, where we have cultivated longstanding customer relationships with some of the region's most active and well‑capitalized E&P companies. The Permian Basin is widely regarded as one of the most prolific oil and natural gas producing areas in the United States, and we believe we are one of the leading providers of energy services in the region.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.27B | $1.44B | $1.63B | $1.28B | $874.5M | $789.2M | $2.05B | $1.70B | $981.9M | $436.9M |
| SG&A | $107.6M | $114.3M | $114.4M | $111.8M | $82.9M | $86.8M | $105.1M | $54.0M | $49.2M | $26.6M |
| Total operating expenses | $1.26B | $1.61B | $1.50B | $1.28B | $943.2M | $920.5M | $1.83B | $1.47B | $957.8M | $504.3M |
| Operating income | $6.3M | -$167.0M | $130.3M | -$2.6M | -$68.7M | -$131.2M | $221.4M | $232.7M | $24.1M | -$67.4M |
| Interest expense | $8.2M | $7.8M | $5.3M | $1.6M | $614.0K | $2.4M | $7.1M | $6.9M | $7.3M | $20.4M |
| Pre-tax income | $7.8M | -$169.2M | $115.5M | $7.4M | -$68.4M | -$134.5M | $213.5M | $225.1M | $15.7M | -$81.1M |
| Income tax | $7.0M | $31.4M | $29.9M | $5.4M | $14.3M | $27.5M | $50.5M | $51.3M | $3.1M | $28.0M |
| Net income | $824.0K | -$137.9M | $86.0M | $2.0M | -$54.2M | -$107.0M | $163.0M | $173.9M | $12.6M | -$53.1M |
| EPS, basic | 0.01 | -1.31 | 0.76 | 0.02 | -0.53 | -1.06 | 1.62 | 2.08 | 0.17 | -1.19 |
| EPS, diluted | 0.01 | -1.31 | 0.76 | 0.02 | -0.53 | -1.06 | 1.57 | 2.00 | 0.16 | -1.19 |
| Shares, diluted (wtd. avg.) | 105.4M | 105.5M | 113.4M | 106.9M | 102.7M | 100.8M | 103.8M | 87.0M | 79.6M | 44.8M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $91.3M | $50.4M | $33.4M | $88.9M | $111.9M | $68.8M | $149.0M | $132.7M | $23.9M | $133.6M |
| Short-term investments | $0 | $7.8M | $7.7M | $10.3M | $0 | — | — | — | — | — |
| Receivables | $200.8M | $196.0M | $237.0M | $215.9M | $128.1M | $84.2M | $212.2M | $203.0M | $199.7M | $115.2M |
| Inventory | $13.3M | $16.2M | $17.7M | $5.0M | $3.9M | $2.7M | $2.4M | $6.4M | $6.2M | $4.7M |
| Total current assets | $326.7M | $292.2M | $310.8M | $328.8M | $251.1M | $167.7M | $375.6M | $349.3M | $235.7M | $264.8M |
| Property, plant and equipment | $793.5M | $688.2M | $967.1M | $922.7M | $808.5M | $880.5M | $1.05B | $912.8M | $470.9M | $263.9M |
| Goodwill | $920.0K | $920.0K | $23.6M | $23.6M | $0 | $0 | $9.4M | $9.4M | $9.4M | $9.4M |
| Other intangibles | $55.5M | $64.9M | $50.6M | $56.3M | $0 | — | $0 | $13.0K | $301.0K | $589.0K |
| Total assets | $1.29B | $1.22B | $1.48B | $1.34B | $1.06B | $1.05B | $1.44B | $1.27B | $719.0M | $541.4M |
| Accounts payable | $115.0M | $93.0M | $161.4M | $234.3M | $152.6M | $79.2M | $193.1M | $214.5M | $211.1M | $129.1M |
| Short-term debt | $13.8M | $0 | — | — | — | $0 | $0 | $0 | $15.8M | $16.9M |
| Total current liabilities | $253.0M | $222.3M | $271.1M | $284.2M | $173.8M | $104.2M | $233.0M | $352.8M | $243.6M | $159.7M |
| Long-term debt | $105.6M | $45.0M | $45.0M | $30.0M | $0 | $0 | $130.0M | $70.0M | $57.2M | $159.4M |
| Total liabilities | $461.0M | $407.4M | $481.9M | $381.8M | $234.9M | $180.0M | $466.8M | $477.2M | $305.8M | $320.4M |
| Retained earnings | -$68.0M | -$68.8M | $69.0M | -$16.6M | -$18.6M | $35.6M | $142.6M | -$20.4M | -$194.3M | -$206.9M |
| Total equity | $829.8M | $816.3M | $998.4M | $954.0M | $826.3M | $870.8M | $969.3M | $797.4M | $413.3M | $221.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $231.6M | $252.3M | $374.7M | $300.4M | $154.7M | $139.1M | $455.3M | $393.1M | $109.3M | $10.7M |
| Depreciation and amortisation | $174.9M | $224.1M | $219.6M | $128.1M | $133.4M | $153.3M | $145.3M | $88.1M | $55.6M | $43.5M |
| Stock-based compensation | $16.9M | $17.3M | $14.4M | $21.9M | $11.5M | $9.1M | $7.8M | $5.5M | $9.5M | $1.6M |
| Capital expenditure | $186.3M | $140.3M | $370.9M | $319.7M | $143.5M | $100.6M | $502.9M | $284.2M | $285.9M | $86.8M |
| Investing cash flow | -$149.8M | -$155.1M | -$384.1M | -$349.7M | -$104.3M | -$94.2M | -$495.3M | -$280.6M | -$281.5M | -$41.7M |
| Financing cash flow | -$40.9M | -$80.1M | -$46.1M | $26.3M | -$7.3M | -$125.2M | $56.3M | -$3.7M | $62.6M | $130.3M |
| Buybacks | $0 | $59.1M | $51.7M | $0 | $0 | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-040891.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $436.9M | $981.9M | $1.70B | $2.05B | $789.2M | $874.5M | $1.28B | $1.63B | $1.44B | $1.27B |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Net income | -$53.1M | $12.6M | $173.9M | $163.0M | -$107.0M | -$54.2M | $2.0M | $86.0M | -$137.9M | $824.0K |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Officer or director change Item 5.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Other event Item 8.01
- Material agreement signed Item 1.01
- Results announced Item 2.02
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 1389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| SLB | SLB LIMITED/NV | $78.75B | 22.6x | -1.6% |
| HAL | HALLIBURTON CO | $29.09B | — | -3.3% |
| OII | OCEANEERING INTERNATIONAL INC | $3.91B | 11.3x | 4.1% |
| LBRT | Liberty Energy Inc. | $2.54B | 17.5x | -7.2% |
| NESR | National Energy Services Reunited Corp. | $2.06B | 39.3x | 1.7% |
| HLX | HORNBECK OFFSHORE SERVICES, INC. | $1.56B | 50.5x | -4.9% |
| WBI | WaterBridge Infrastructure LLC | $1.45B | — | 66.2% |
| RES | RPC INC | $1.39B | 41.7x | 15.0% |