NCS Multistage Holdings, Inc. (FRA:MUH0)
Germany · Delayed Price · Currency is EUR 31.20
0.00 (0.00%)
At close: Jan 27, 2026
NCS Multistage Holdings 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 |
| 178 | 162.56 | 142.47 | 155.63 | 118.5 | 106.98 | |
Revenue Growth (YoY) | 16.49% | 14.10% | -8.46% | 31.33% | 10.77% | -47.94% |
Cost of Revenue | 104.35 | 95.1 | 86.87 | 95.23 | 70.03 | 62.91 |
Gross Profit | 73.65 | 67.46 | 55.6 | 60.4 | 48.48 | 44.07 |
Selling, General & Admin | 59.67 | 57.82 | 54.62 | 58.34 | 49.09 | 52.96 |
Amortization of Goodwill & Intangibles | 0.81 | 0.72 | 0.67 | 0.67 | 0.67 | 1.47 |
Operating Expenses | 65.39 | 63.14 | 59.23 | 62.66 | 53.6 | 58.86 |
Operating Income | 8.26 | 4.33 | -3.63 | -2.25 | -5.12 | -14.79 |
Interest Expense | -0.64 | -0.75 | -0.64 | -1.02 | -0.73 | -1.2 |
Interest & Investment Income | 0.34 | 0.34 | 0.06 | - | - | - |
Currency Exchange Gain (Loss) | -1.42 | -2.96 | 0.46 | -0.28 | 0.28 | -1.06 |
Other Non Operating Income (Expenses) | 6.26 | 7.5 | 4.37 | 2.59 | 1.68 | 1.14 |
EBT Excluding Unusual Items | 12.79 | 8.45 | 0.62 | -0.96 | -3.89 | -15.9 |
Merger & Restructuring Charges | - | - | -1.9 | - | - | -5.66 |
Gain (Loss) on Sale of Assets | 0.51 | 0.51 | -0.26 | 0.36 | 0.38 | 0.59 |
Asset Writedown | -0.7 | -0.7 | - | - | - | -50.19 |
Legal Settlements | - | - | -1.8 | - | - | 25.68 |
Other Unusual Items | - | - | - | - | - | -1.4 |
Pretax Income | 12.6 | 8.25 | -3.34 | -0.6 | -3.52 | -46.89 |
Income Tax Expense | -1.51 | 0.12 | -0.23 | 0.35 | 0.26 | -7.78 |
Earnings From Continuing Operations | 14.11 | 8.14 | -3.11 | -0.95 | -3.78 | -39.11 |
Minority Interest in Earnings | -1.86 | -1.55 | -0.04 | -0.15 | -0.96 | -18.49 |
Net Income | 12.26 | 6.59 | -3.15 | -1.1 | -4.73 | -57.6 |
Net Income to Common | 12.26 | 6.59 | -3.15 | -1.1 | -4.73 | -57.6 |
Shares Outstanding (Basic) | 3 | 3 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 3 | 3 | 2 | 2 | 2 | 2 |
Shares Change (YoY) | 6.24% | 4.73% | 1.69% | 1.50% | 1.35% | 1.37% |
EPS (Basic) | 4.76 | 2.60 | -1.27 | -0.45 | -1.98 | -24.37 |
EPS (Diluted) | 4.53 | 2.55 | -1.27 | -0.45 | -1.98 | -24.37 |
Free Cash Flow | 18.49 | 11.42 | 2.89 | -2.46 | 11.09 | 33.02 |
Free Cash Flow Per Share | 6.83 | 4.41 | 1.17 | -1.01 | 4.63 | 13.97 |
Gross Margin | 41.38% | 41.50% | 39.03% | 38.81% | 40.91% | 41.20% |
Operating Margin | 4.64% | 2.66% | -2.55% | -1.45% | -4.32% | -13.82% |
Profit Margin | 6.89% | 4.06% | -2.21% | -0.71% | -4.00% | -53.84% |
Free Cash Flow Margin | 10.38% | 7.02% | 2.03% | -1.58% | 9.36% | 30.87% |
EBITDA | 13.99 | 9.64 | 0.99 | 2.07 | -0.62 | -8.89 |
EBITDA Margin | 7.86% | 5.93% | 0.69% | 1.33% | -0.52% | -8.31% |
D&A For EBITDA | 5.73 | 5.32 | 4.62 | 4.32 | 4.5 | 5.89 |
EBIT | 8.26 | 4.33 | -3.63 | -2.25 | -5.12 | -14.79 |
EBIT Margin | 4.64% | 2.66% | -2.55% | -1.45% | -4.32% | -13.82% |
Effective Tax Rate | - | 1.41% | - | - | - | - |
Revenue as Reported | 178 | 162.56 | 142.47 | 155.63 | 118.5 | 106.98 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.