NCS Multistage Holdings, Inc. (NCSM)
NASDAQ: NCSM · Real-Time Price · USD
51.64
+0.84 (1.65%)
At close: Aug 28, 2026, 4:00 PM EDT
51.77
+0.13 (0.25%)
After-hours: Aug 28, 2026, 7:30 PM EDT
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 | Jun '26 Jun 30, 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 |
| 181.17 | 183.63 | 162.56 | 142.47 | 155.63 | 118.5 | |
Revenue Growth | 3.25% | 12.96% | 14.10% | -8.46% | 31.33% | 10.77% |
Cost of Revenue | 108.48 | 108.2 | 95.1 | 86.87 | 95.23 | 70.03 |
Gross Profit | 72.69 | 75.43 | 67.46 | 55.6 | 60.4 | 48.48 |
Selling, General & Admin | 62.71 | 58.85 | 57.82 | 54.62 | 58.34 | 49.09 |
Amortization of Goodwill & Intangibles | 1.17 | 0.89 | 0.72 | 0.67 | 0.67 | 0.67 |
Operating Expenses | 69.01 | 64.73 | 63.14 | 59.23 | 62.66 | 53.6 |
Operating Income | 3.68 | 10.7 | 4.33 | -3.63 | -2.25 | -5.12 |
Interest Expense | -0.76 | -0.76 | -0.75 | -0.64 | -1.02 | -0.73 |
Interest & Investment Income | 0.51 | 0.51 | 0.34 | 0.06 | - | - |
Currency Exchange Gain (Loss) | -0.69 | 0.89 | -2.96 | 0.46 | -0.28 | 0.28 |
Other Non Operating Income (Expenses) | 5.24 | 4.26 | 6.8 | 4.37 | 2.59 | 1.68 |
EBT Excluding Unusual Items | 7.98 | 15.6 | 7.75 | 0.62 | -0.96 | -3.89 |
Merger & Restructuring Charges | - | - | - | -1.9 | - | - |
Gain (Loss) on Sale of Assets | 0.5 | 0.5 | 0.51 | -0.26 | 0.36 | 0.38 |
Legal Settlements | 0.88 | 0.88 | - | -1.8 | - | - |
Other Unusual Items | -0.16 | -0.16 | - | - | - | - |
Pretax Income | 9.2 | 16.82 | 8.25 | -3.34 | -0.6 | -3.52 |
Income Tax Expense | -9.39 | -9.22 | 0.12 | -0.23 | 0.35 | 0.26 |
Earnings From Continuing Operations | 18.59 | 26.04 | 8.14 | -3.11 | -0.95 | -3.78 |
Minority Interest in Earnings | -4.8 | -2.29 | -1.55 | -0.04 | -0.15 | -0.96 |
Net Income | 13.79 | 23.75 | 6.59 | -3.15 | -1.1 | -4.73 |
Net Income to Common | 13.79 | 23.75 | 6.59 | -3.15 | -1.1 | -4.73 |
Net Income Growth | 9.47% | 260.20% | - | - | - | - |
Shares Outstanding (Basic) | 3 | 3 | 3 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 2 | 2 | 2 |
Shares Change | 1.68% | 6.02% | 4.73% | 1.69% | 1.50% | 1.35% |
EPS (Basic) | 5.25 | 9.17 | 2.60 | -1.27 | -0.45 | -1.98 |
EPS (Diluted) | 5.07 | 8.65 | 2.55 | -1.27 | -0.45 | -1.98 |
EPS Growth | 7.63% | 239.22% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 18.12 | 20.97 | 11.42 | 2.89 | -2.46 | 11.09 |
Free Cash Flow Per Share | 6.66 | 7.64 | 4.41 | 1.17 | -1.01 | 4.63 |
Gross Margin | 40.12% | 41.08% | 41.50% | 39.03% | 38.81% | 40.91% |
Operating Margin | 2.03% | 5.83% | 2.66% | -2.55% | -1.45% | -4.32% |
Profit Margin | 7.61% | 12.93% | 4.06% | -2.21% | -0.71% | -4.00% |
Free Cash Flow Margin | 10.00% | 11.42% | 7.02% | 2.03% | -1.58% | 9.36% |
EBITDA | 9.98 | 16.58 | 9.64 | 0.99 | 2.07 | -0.62 |
EBITDA Margin | 5.51% | 9.03% | 5.93% | 0.69% | 1.33% | -0.52% |
D&A For EBITDA | 6.3 | 5.89 | 5.32 | 4.62 | 4.32 | 4.5 |
EBIT | 3.68 | 10.7 | 4.33 | -3.63 | -2.25 | -5.12 |
EBIT Margin | 2.03% | 5.83% | 2.66% | -2.55% | -1.45% | -4.32% |
Effective Tax Rate | - | - | 1.41% | - | - | - |
Revenue as Reported | 181.17 | 183.63 | 162.56 | 142.47 | 155.63 | 118.5 |