NCS Multistage Holdings, Inc. (NCSM)
NASDAQ: NCSM · Real-Time Price · USD
54.55
+2.55 (4.90%)
Jun 8, 2026, 12:16 PM EDT - Market open
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 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 |
| 179.26 | 183.63 | 162.56 | 142.47 | 155.63 | 118.5 | |
Revenue Growth (YoY) | 6.26% | 12.96% | 14.10% | -8.46% | 31.33% | 10.77% |
Cost of Revenue | 80.05 | 108.2 | 95.1 | 86.87 | 95.23 | 70.03 |
Gross Profit | 99.21 | 75.43 | 67.46 | 55.6 | 60.4 | 48.48 |
Selling, General & Admin | 58.38 | 58.85 | 57.82 | 56.52 | 58.34 | 49.09 |
Depreciation & Amortization Expenses | 6.11 | 5.89 | 5.32 | 4.62 | 4.32 | 4.5 |
Other Operating Expenses | 0.16 | 0.16 | - | - | - | - |
Total Operating Expenses | 64.64 | 64.89 | 63.14 | 61.13 | 62.66 | 53.6 |
Operating Income | 7.1 | 10.54 | 4.33 | -5.53 | -2.25 | -5.12 |
Interest Expense | -0.24 | -0.25 | -0.41 | -0.59 | -1.02 | -0.73 |
Other Non-Operating Income (Expense) | 7.4 | 6.53 | 4.34 | 2.77 | 2.67 | 2.34 |
Total Non-Operating Income (Expense) | 7.17 | 6.28 | 3.93 | 2.19 | 1.65 | 1.6 |
Pretax Income | 14.27 | 16.82 | 8.25 | -3.34 | -0.6 | -3.52 |
Provision for Income Taxes | -9.06 | -9.22 | 0.12 | -0.23 | 0.35 | 0.26 |
Net Income | 23.32 | 26.04 | 8.14 | -3.11 | -0.95 | -3.78 |
Minority Interest in Earnings | 4 | 2.29 | 1.55 | 0.04 | 0.15 | 0.96 |
Net Income to Common | 19.32 | 23.75 | 6.59 | -3.15 | -1.1 | -4.73 |
Net Income Growth | 125.21% | 260.20% | - | - | - | - |
Shares Outstanding (Basic) | 3 | 3 | 3 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 2 | 2 | 2 |
Shares Change (YoY) | 4.71% | 6.02% | 4.73% | 1.69% | 1.50% | 1.35% |
EPS (Basic) | 7.45 | 9.17 | 2.60 | -1.27 | -0.45 | -1.98 |
EPS (Diluted) | 6.91 | 8.65 | 2.55 | -1.27 | -0.45 | -1.98 |
EPS Growth | 114.60% | 239.22% | - | - | - | - |
Shares Outstanding | 2.62 | 2.55 | 2.51 | 2.44 | 2.41 | 2.38 |
Free Cash Flow | 23.77 | 20.97 | 11.42 | 2.89 | -2.46 | 11.09 |
Free Cash Flow Growth | 13.34% | 83.73% | 294.74% | - | - | -66.42% |
Free Cash Flow Per Share | 8.69 | 7.64 | 4.41 | 1.17 | -1.01 | 4.63 |
Gross Margin | 55.34% | 41.08% | 41.50% | 39.03% | 38.81% | 40.91% |
Operating Margin | 3.96% | 5.74% | 2.66% | -3.88% | -1.45% | -4.32% |
Profit Margin | 13.01% | 14.18% | 5.01% | -2.18% | -0.61% | -3.19% |
FCF Margin | 13.26% | 11.42% | 7.02% | 2.03% | -1.58% | 9.36% |
EBITDA | 13.21 | 16.43 | 9.64 | -0.92 | 2.07 | -0.62 |
EBITDA Margin | 7.37% | 8.94% | 5.93% | -0.64% | 1.33% | -0.52% |
EBIT | 7.1 | 10.54 | 4.33 | -5.53 | -2.25 | -5.12 |
EBIT Margin | 3.96% | 5.74% | 2.66% | -3.88% | -1.45% | -4.32% |
Effective Tax Rate | -63.47% | -54.80% | 1.41% | 6.94% | -58.40% | -7.48% |