ProFrac Holding Corp. (ACDC)

ProFrac Holding Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-355.5	-207.8	-59.2	342.7	-43.5
Depreciation & Amortization	416.3	442.2	438.4	267.3	140.7
Stock-Based Compensation	9.3	7.3	29.8	67.4	-
Other Adjustments	82.7	37.1	14.5	2.1	11.2
Change in Receivables	26.9	55.5	204.8	-203.3	-89.6
Changes in Inventories	38.8	64.7	19.1	-105.1	-16.1
Changes in Accounts Payable	-22.4	-7.6	-68.2	42.9	31.6
Changes in Accrued Expenses	-13.5	-22.2	-52.2	27.6	5.8
Changes in Other Operating Activities	6.9	-1.9	26.5	-26.4	3.8
Operating Cash Flow	189.5	367.3	553.5	415.2	43.9
Operating Cash Flow Growth	-48.41%	-33.64%	33.31%	845.79%	-2.66%
Capital Expenditures	-169.9	-255	-267	-356.2	-87.4
Sale of Property, Plant & Equipment	5.8	72.9	6.2	48.3	17.5
Purchases of Investments	-	-	-	-32.8	-
Payments for Business Acquisitions	-	-194.4	-454.5	-640.7	-4.3
Other Investing Activities	0.4	4.2	-0.5	-47.2	-4.2
Investing Cash Flow	-163.7	-372.3	-715.8	-1,029	-78.4
Short-Term Debt Issued	1,756	1,938	1,576	567.9	63.5
Short-Term Debt Repaid	-1,831	-1,918	-1,685	-402.7	-35.5
Net Short-Term Debt Issued (Repaid)	-74.6	20.1	-109.4	165.2	28
Long-Term Debt Issued	118.5	136.7	1,220	818.9	160.3
Long-Term Debt Repaid	-136.1	-157.2	-946.7	-531.7	-146.9
Net Long-Term Debt Issued (Repaid)	-17.6	-20.5	273.3	287.2	13.4
Issuance of Common Stock	83	-	-	329.1	-
Net Common Stock Issued (Repurchased)	83	-	-	329.1	-
Issuance of Preferred Stock	-	-	50	-	-
Net Preferred Stock Issued (Repurchased)	-	-	50	-	-
Other Financing Activities	-8.5	-5.1	-64.2	-135.6	-4.5
Financing Cash Flow	-17.7	-5.5	149.7	645.9	36.9
Net Cash Flow	8.1	-10.5	-12.6	32.5	2.4
Free Cash Flow	19.6	112.3	286.5	59	-43.5
Free Cash Flow Growth	-82.55%	-60.80%	385.59%	-	-
FCF Margin	1.01%	5.13%	10.89%	2.43%	-5.66%
Free Cash Flow Per Share	0.12	0.70	2.19	1.33	-0.87
Levered Free Cash Flow	-205	4.7	162.8	394	77.4
Unlevered Free Cash Flow	38.31	161.77	266.65	251.83	60.48

Updated Mar 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q