Ranger Energy Services Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	547.8	571.1	636.6	608.5	293.1	187.8
Revenue Growth (YoY)	-5.47%	-10.29%	4.62%	107.61%	56.07%	-44.26%
Cost of Revenue	456.3	472.8	531.7	503.9	263.3	147.9
Gross Profit	91.5	98.3	104.9	104.6	29.8	39.9
Selling, General & Admin	27.8	27.8	29.5	32	34.6	22.1
Operating Expenses	71.1	71.9	69.4	76.4	71.4	57.1
Operating Income	20.4	26.4	35.5	28.2	-41.6	-17.2
Interest Expense	-1.5	-2.6	-3.5	-7.3	-5	-3.4
EBT Excluding Unusual Items	20.8	23.8	32	20.9	-46.6	-20.6
Merger & Restructuring Charges	-	-	-	-7.9	-	-
Gain (Loss) on Sale of Assets	1.1	2.2	1.8	0.7	1.1	-
Asset Writedown	-0.4	-	-0.4	-1.3	-	-
Other Unusual Items	-	-	-2.4	3.6	37.2	2.1
Pretax Income	21.5	26	31	16	-8.3	-18.5
Income Tax Expense	6.6	7.6	7.2	0.9	-6.2	-
Earnings From Continuing Operations	14.9	18.4	23.8	15.1	-2.1	-18.5
Minority Interest in Earnings	-	-	-	-	10.7	8.2
Net Income	14.9	18.4	23.8	15.1	8.6	-10.3
Net Income to Common	14.9	18.4	23.8	15.1	8.6	-10.3
Net Income Growth	1.36%	-22.69%	57.62%	75.58%	-	-
Shares Outstanding (Basic)	22	23	25	23	12	9
Shares Outstanding (Diluted)	23	23	25	23	14	9
Shares Change (YoY)	-2.09%	-8.56%	6.94%	72.45%	58.82%	-1.17%
EPS (Basic)	0.67	0.82	0.97	0.66	0.73	-1.21
EPS (Diluted)	0.66	0.81	0.95	0.65	0.63	-1.21
EPS Growth	4.93%	-14.74%	46.15%	3.17%	-	-
Free Cash Flow	53.1	50.4	54.3	30.7	-45	18.3
Free Cash Flow Per Share	2.34	2.21	2.17	1.31	-3.32	2.15
Dividend Per Share	0.230	0.200	0.100	-	-	-
Dividend Growth	15.00%	100.00%	-	-	-	-
Gross Margin	16.70%	17.21%	16.48%	17.19%	10.17%	21.25%
Operating Margin	3.72%	4.62%	5.58%	4.63%	-14.19%	-9.16%
Profit Margin	2.72%	3.22%	3.74%	2.48%	2.93%	-5.49%
Free Cash Flow Margin	9.69%	8.82%	8.53%	5.04%	-15.35%	9.74%
EBITDA	63.7	70.5	75.4	72.6	-4.8	17.8
EBITDA Margin	11.63%	12.35%	11.84%	11.93%	-1.64%	9.48%
D&A For EBITDA	43.3	44.1	39.9	44.4	36.8	35
EBIT	20.4	26.4	35.5	28.2	-41.6	-17.2
EBIT Margin	3.72%	4.62%	5.58%	4.63%	-14.19%	-9.16%
Effective Tax Rate	30.70%	29.23%	23.23%	5.63%	-	-
Revenue as Reported	547.8	571.1	636.6	608.5	293.1	187.8

Source: S&P Global Market Intelligence. Standard template. Financial Sources.