NCS Multistage Holdings Income 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
Revenue	183.63	162.56	142.47	155.63	118.5
Revenue Growth (YoY)	12.96%	14.10%	-8.46%	31.33%	10.77%
Cost of Revenue	108.2	95.1	86.87	95.23	70.03
Gross Profit	75.43	67.46	55.6	60.4	48.48
Selling, General & Admin	58.85	57.82	56.52	58.34	49.09
Depreciation & Amortization Expenses	5.89	5.32	4.62	4.32	4.5
Other Operating Expenses	0.16	-	-	-	-
Total Operating Expenses	64.89	63.14	61.13	62.66	53.6
Operating Income	10.54	4.33	-5.53	-2.25	-5.12
Interest Expense	-0.25	-0.41	-0.59	-1.02	-0.73
Other Non-Operating Income (Expense)	6.53	4.34	2.77	2.67	2.34
Total Non-Operating Income (Expense)	6.28	3.93	2.19	1.65	1.6
Pretax Income	16.82	8.25	-3.34	-0.6	-3.52
Provision for Income Taxes	-9.22	0.12	-0.23	0.35	0.26
Net Income	23.75	6.59	-3.15	-1.1	-4.73
Minority Interest in Earnings	2.29	1.55	0.04	0.15	0.96
Net Income to Common	23.75	6.59	-3.15	-1.1	-4.73
Net Income Growth	260.20%	-	-	-	-
Shares Outstanding (Basic)	3	3	2	2	2
Shares Outstanding (Diluted)	3	3	2	2	2
Shares Change (YoY)	6.02%	4.73%	1.69%	1.50%	1.35%
EPS (Basic)	9.17	2.60	-1.27	-0.45	-1.98
EPS (Diluted)	8.65	2.55	-1.27	-0.45	-1.98
EPS Growth	239.22%	-	-	-	-
Shares Outstanding	2.55	2.51	2.44	2.41	2.38
Free Cash Flow	20.97	11.42	2.89	-2.46	11.09
Free Cash Flow Growth	83.73%	294.74%	-	-	-66.42%
Free Cash Flow Per Share	7.64	4.41	1.17	-1.01	4.63
Gross Margin	41.08%	41.50%	39.03%	38.81%	40.91%
Operating Margin	5.74%	2.66%	-3.88%	-1.45%	-4.32%
Profit Margin	14.18%	5.01%	-2.18%	-0.61%	-3.19%
FCF Margin	11.42%	7.02%	2.03%	-1.58%	9.36%
EBITDA	16.43	9.64	-0.92	2.07	-0.62
EBITDA Margin	8.94%	5.93%	-0.64%	1.33%	-0.52%
EBIT	10.54	4.33	-5.53	-2.25	-5.12
EBIT Margin	5.74%	2.66%	-3.88%	-1.45%	-4.32%
Effective Tax Rate	-54.80%	1.41%	6.94%	-58.40%	-7.48%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q