Nine Energy Service Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-51.32	-41.08	-32.21	14.39	-64.58
Depreciation & Amortization	49.6	50.03	53.18	48.92	53.04
Other Amortization	14.36	7.6	7.41	2.55	2.6
Loss (Gain) From Sale of Assets	-2.15	0.26	0.29	0.37	0.66
Asset Writedown & Restructuring Costs	-	-	-	1	-
Stock-Based Compensation	2.21	2.95	2.17	2.44	5.41
Provision & Write-off of Bad Debts	0.02	0.53	0.33	-0.17	-0.23
Other Operating Activities	1.83	1.84	2.76	0.58	-12.33
Change in Accounts Receivable	5.21	6.72	16.49	-41.11	-22.54
Change in Inventory	-7.14	1.71	5.22	-22.97	-8.61
Change in Accounts Payable	2.71	-2.09	1.06	19.48	12.45
Change in Income Taxes	0.64	0.21	0.25	0.66	-
Change in Other Net Operating Assets	-23.26	-15.48	-11.44	-9.45	-6.29
Operating Cash Flow	-7.31	13.2	45.51	16.67	-40.42
Operating Cash Flow Growth	-	-71.01%	172.97%	-	-
Capital Expenditures	-15.95	-14.76	-24.6	-28.55	-15.41
Sale of Property, Plant & Equipment	0.19	0.59	0.61	2.96	3.49
Other Investing Activities	2.17	-	0.84	0.18	-
Investing Cash Flow	-13.59	-14.18	-23.16	-25.42	-11.92
Short-Term Debt Issued	9.57	5.76	4.73	4.09	1.51
Long-Term Debt Issued	65.95	3	40	24	15
Total Debt Issued	75.52	8.76	44.73	28.09	16.51
Short-Term Debt Repaid	-6.84	-5.04	-4.14	-2.79	-0.55
Long-Term Debt Repaid	-51.03	-13.05	-322.56	-19.48	-10.29
Total Debt Repaid	-57.87	-18.09	-326.7	-22.26	-10.84
Net Debt Issued (Repaid)	17.64	-9.33	-281.96	5.82	5.68
Issuance of Common Stock	-	8.25	279.75	-	-
Repurchase of Common Stock	-	-	-0	-0.78	-0.47
Other Financing Activities	-4.78	-0.6	-6.68	-0.2	-0.15
Financing Cash Flow	12.86	-1.68	-8.89	4.85	5.05
Foreign Exchange Rate Adjustments	-	-0.29	-0.06	-0.17	-0.07
Net Cash Flow	-8.04	-2.96	13.4	-4.06	-47.36
Free Cash Flow	-23.25	-1.57	20.91	-11.88	-55.83
Free Cash Flow Margin	-4.14%	-0.28%	3.43%	-2.00%	-15.98%
Free Cash Flow Per Share	-0.57	-0.04	0.63	-0.37	-1.84
Cash Interest Paid	-	43.94	31.43	29.71	30.09
Cash Income Tax Paid	-	0.53	0.56	-0.12	-0.02
Levered Free Cash Flow	10.92	26.94	43.08	-5.29	-13.83
Unlevered Free Cash Flow	31.07	51.42	67.62	12.47	3.9
Change in Working Capital	-21.85	-8.93	11.58	-53.4	-24.99

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