TEAM INC TISI
Introduction. Unless otherwise indicated, the terms "Team," "the Company," "we," "our" and "us" are used in this report to refer to either Team, Inc., to one or more of our consolidated subsidiaries, or to all of them taken as a whole. Our stock is traded on the NYSE under the symbol "TISI".
We are a global, leading provider of specialty industrial services offering customers access to a full suite of conventional, specialized, and proprietary mechanical, heat-treating, and inspection services. We deploy conventional to highly specialized inspection, condition assessment, maintenance and repair services that result in greater safety, reliability and operational efficiency for our customers' most critical assets. We conduct operations in two segments: Inspection and Heat-Treating ("IHT") and Mechanical Services ("MS"). Through the capabilities and resources in these two segments, we believe that we are uniquely qualified to provide integrated solutions involving: inspection to assess condition; engineering assessment to determine fitness for purpose in the context of industry standards and regulatory codes; and mechanical services to repair, rerate or replace based upon the customer's election. In addition, we are capable of escalating with the customer's needs, as dictated by the severity of the damage found and the related operating conditions, from standard services to some of the most advanced services and integrated asset integrity and reliability management solutions available in the industry. We also believe that we are unique in our ability to provide these services in three distinct customer demand profiles: (i) turnaround or project services, (ii) call-out services, and (iii) nested or run-and-maintain services.
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 | $896.5M | $852.3M | $862.6M | $840.2M | $794.2M | $852.5M | $1.16B | $1.25B | $1.20B | $1.20B |
| Cost of revenue | $664.8M | $629.1M | $651.5M | $638.6M | $616.5M | $613.8M | $835.6M | $918.7M | $890.2M | $868.1M |
| Gross profit | $231.7M | $223.2M | $211.2M | $201.6M | $177.7M | $238.7M | $327.7M | $328.3M | $310.0M | $328.6M |
| SG&A | $217.6M | $213.0M | $224.4M | $241.4M | $246.2M | $260.9M | $328.2M | $360.7M | $348.4M | $324.0M |
| Operating income | $14.1M | $10.1M | -$13.3M | -$39.8M | -$126.9M | -$217.4M | -$2.1M | -$39.0M | -$115.1M | -$3.1M |
| Interest expense | $44.7M | $47.8M | $55.2M | — | — | — | — | — | — | — |
| Pre-tax income | -$46.6M | -$35.0M | -$71.1M | -$146.8M | -$176.1M | -$251.9M | -$32.9M | -$94.2M | -$137.5M | -$15.7M |
| Income tax | $2.6M | $3.3M | $4.6M | $3.3M | $8.8M | $14.7M | $436.0K | $31.1M | $53.1M | $3.1M |
| Net income | -$49.2K | -$38.3K | -$75.7K | $70.1M | -$186.0M | -$237.2M | -$32.4M | -$63.1M | -$84.5M | -$12.7M |
| EPS, basic | -11.70 | -8.64 | -17.32 | 16.73 | -60.05 | -7.74 | -1.07 | -2.10 | -2.83 | -0.45 |
| EPS, diluted | -11.70 | -8.64 | -17.32 | 16.73 | -60.05 | -7.74 | -1.07 | -2.10 | -2.83 | -0.45 |
| Shares, diluted (wtd. avg.) | $4.5M | $4.4M | $4.4M | $4.2M | $3.1M | $30.6M | $30.3M | $30.0M | $29.8M | $28.1M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $18.1M | $35.5M | $35.4M | $58.1M | $65.3M | $24.6M | $12.2M | $18.3M | $26.6M | $46.2M |
| Receivables | $177.9M | $172.6M | $181.2M | $186.7M | $168.3M | $194.1M | $245.6M | $268.4M | $302.0M | $262.8M |
| Inventory | $41.4M | $37.9M | $38.9M | $36.3M | $35.4M | $36.9M | $39.2M | $48.5M | $49.7M | $49.6M |
| Total current assets | $266.4M | $305.1M | $322.1M | $347.6M | $402.3M | $283.7M | $317.6M | $355.0M | $397.1M | $401.4M |
| Property, plant and equipment | — | — | — | — | — | — | $192.0M | $194.8M | $203.2M | $203.1M |
| Goodwill | — | — | — | $0 | $0 | $91.4M | $282.0M | $281.6M | $284.8M | $355.8M |
| Other intangibles | $37.8M | $50.2M | $62.7M | $75.4M | $88.3M | $103.3M | $117.0M | $131.4M | $160.2M | $176.1M |
| Total assets | $485.5M | $528.4M | $565.7M | $616.6M | $706.5M | $731.0M | $985.2M | $977.8M | $1.06B | $1.15B |
| Accounts payable | $42.0M | $42.1M | $36.4M | $32.5M | $44.1M | $42.1M | $41.6M | $44.1M | $55.3M | $47.8M |
| Short-term debt | — | — | — | — | — | — | — | — | $0 | $20.0M |
| Total current liabilities | $120.1M | $171.2M | $174.9M | $448.9M | $188.3M | $133.0M | $150.5M | $140.0M | $147.8M | $147.7M |
| Long-term debt | $288.5M | $320.0M | $305.7M | $239.4M | $312.5M | — | — | — | $387.7M | $346.9M |
| Total liabilities | $458.0M | $526.6M | $520.1M | $498.9M | $654.7M | $516.4M | $548.5M | $520.7M | $578.7M | $611.8M |
| Retained earnings | -$464.9M | -$415.7M | -$377.4M | -$301.7M | -$375.6M | -$189.6M | $48.7M | $81.5M | $135.5M | $218.9M |
| Total equity | -$24.5M | $1.7M | $45.6M | $117.8M | $51.9M | $214.6M | $436.7M | $457.1M | $477.2M | $535.6M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$11.3M | $22.8M | -$11.0M | -$57.9M | -$35.5M | $52.8M | $58.8M | $41.9M | -$13.7M | $79.6M |
| Depreciation and amortisation | $34.1M | $36.3M | $37.9M | $37.6M | $41.5M | $45.9M | $49.1M | $64.9M | $52.1M | $48.7M |
| Stock-based compensation | $795.0K | $2.3M | $1.6M | $247.0K | $7.0M | $6.3M | $10.1M | $12.3M | $7.9M | $7.3M |
| Capital expenditure | $9.3M | $9.5M | $10.4M | $24.7M | $17.6M | $20.0M | $29.0M | $27.2M | $36.8M | $45.8M |
| Investing cash flow | -$9.1M | -$9.3M | -$10.0M | $243.4M | -$14.1M | -$18.3M | -$28.1M | -$25.0M | -$34.0M | -$75.8M |
| Financing cash flow | $2.8M | -$12.7M | -$1.9M | -$192.0M | $91.8M | -$23.5M | -$36.8M | -$23.0M | $25.6M | -$6.0M |
| Buybacks | — | — | — | — | — | — | — | $0 | $0 | $7.6M |
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 0000318833-26-000014.
Others in SIC 7600
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| EJH | E-Home Household Service Holdings Ltd | — | — | -2.1% |