Forum Energy Technologies Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Revenue	806.9	791.47	816.43	738.86	699.91	541.07
Revenue Growth (YoY)	-0.05%	-3.06%	10.50%	5.56%	29.36%	5.58%
Cost of Revenue	585.23	572.44	561.39	534.71	511.39	417.73
Gross Profit	221.67	219.04	255.03	204.15	188.53	123.34
Selling, General & Admin	200.53	199.91	219.33	180.39	179.47	168.89
Other Operating Expenses	-9.96	-11.01	122.48	3.05	-8.27	-1.05
Total Operating Expenses	190.57	188.89	341.8	183.44	171.2	167.83
Operating Income	32.35	30.15	-86.77	20.72	17.33	-44.49
Interest Expense	-17.47	-18.31	-31.49	-18.3	-31.53	-32.01
Other Non-Operating Income (Expense)	4.21	4.75	-10.17	-10.23	24.55	-5.51
Total Non-Operating Income (Expense)	-13.26	-13.56	-41.66	-28.53	-6.98	-37.52
Pretax Income	19.09	16.59	-128.43	-7.81	10.35	-82.01
Provision for Income Taxes	25.38	26.25	6.9	11.06	6.64	0.64
Net Income	-6.29	-9.66	-135.33	-18.88	3.71	-82.65
Net Income to Common	-6.29	-9.66	-135.33	-18.88	3.71	-82.65
Shares Outstanding (Basic)	12	12	12	10	6	6
Shares Outstanding (Diluted)	12	12	12	10	6	6
Shares Change (YoY)	-3.23%	-3.38%	20.44%	71.60%	5.46%	1.18%
EPS (Basic)	-0.56	-0.81	-11.00	-1.85	0.65	-14.65
EPS (Diluted)	-0.59	-0.81	-11.00	-1.85	0.62	-14.65
Shares Outstanding	11.32	11.1	12.29	10.19	5.65	5.63
Free Cash Flow	58.54	64.39	84.05	0.24	-24.55	-18.17
Free Cash Flow Growth	-9.08%	-23.39%	35065.69%	-	-	-
Free Cash Flow Per Share	4.88	5.42	6.83	0.02	-4.12	-3.22
Gross Margin	27.47%	27.67%	31.24%	27.63%	26.94%	22.80%
Operating Margin	4.01%	3.81%	-10.63%	2.80%	2.48%	-8.22%
Profit Margin	-0.78%	-1.22%	-16.58%	-2.55%	0.53%	-15.28%
FCF Margin	7.26%	8.14%	10.29%	0.03%	-3.51%	-3.36%
EBITDA	61.7	63.9	-33.05	55.44	54.3	-2.32
EBITDA Margin	7.65%	8.07%	-4.05%	7.50%	7.76%	-0.43%
EBIT	32.35	30.15	-86.77	20.72	17.33	-44.49
EBIT Margin	4.01%	3.81%	-10.63%	2.80%	2.48%	-8.22%
Effective Tax Rate	132.96%	158.24%	-5.37%	-141.57%	64.13%	-0.78%

SEC Filings: 10-K · 10-Q