Nine Energy Service Cash Flow 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
Net Income	62.37	-51.32	-41.08	-32.21	14.39	-64.58
Depreciation & Amortization	49.75	49.6	50.03	53.18	48.92	53.04
Other Amortization	14.82	14.36	7.6	7.41	2.55	2.6
Loss (Gain) From Sale of Assets	-2.78	-2.15	0.26	0.29	0.37	0.66
Asset Writedown & Restructuring Costs	-139.23	-	-	-	1	-
Stock-Based Compensation	3.35	2.21	2.95	2.17	2.44	5.41
Provision & Write-off of Bad Debts	0.06	0.02	0.53	0.33	-0.17	-0.23
Other Operating Activities	3.66	1.83	1.84	2.76	0.58	-12.33
Change in Accounts Receivable	6.8	5.21	6.72	16.49	-41.11	-22.54
Change in Inventory	-4.34	-7.14	1.71	5.22	-22.97	-8.61
Change in Accounts Payable	12.07	2.71	-2.09	1.06	19.48	12.45
Change in Income Taxes	0.56	0.64	0.21	0.25	0.66	-
Change in Other Net Operating Assets	-21.48	-23.26	-15.48	-11.44	-9.45	-6.29
Operating Cash Flow	-14.4	-7.31	13.2	45.51	16.67	-40.42
Operating Cash Flow Growth	-	-	-71.01%	172.97%	-	-
Capital Expenditures	-18.4	-15.95	-14.76	-24.6	-28.55	-15.41
Sale of Property, Plant & Equipment	1.14	0.19	0.59	0.61	2.96	3.49
Other Investing Activities	2.17	2.17	-	0.84	0.18	-
Investing Cash Flow	-15.09	-13.59	-14.18	-23.16	-25.42	-11.92
Short-Term Debt Issued	-	9.57	5.76	4.73	4.09	1.51
Long-Term Debt Issued	-	65.95	3	40	24	15
Total Debt Issued	243.49	75.52	8.76	44.73	28.09	16.51
Short-Term Debt Repaid	-	-6.84	-5.04	-4.14	-2.79	-0.55
Long-Term Debt Repaid	-	-51.03	-13.05	-322.56	-19.48	-10.29
Total Debt Repaid	-204.81	-57.87	-18.09	-326.7	-22.26	-10.84
Net Debt Issued (Repaid)	38.69	17.64	-9.33	-281.96	5.82	5.68
Issuance of Common Stock	-	-	8.25	279.75	-	-
Repurchase of Common Stock	-	-	-	-0	-0.78	-0.47
Other Financing Activities	-4.56	-4.78	-0.6	-6.68	-0.2	-0.15
Financing Cash Flow	34.13	12.86	-1.68	-8.89	4.85	5.05
Foreign Exchange Rate Adjustments	-0.05	-	-0.29	-0.06	-0.17	-0.07
Net Cash Flow	4.59	-8.04	-2.96	13.4	-4.06	-47.36
Free Cash Flow	-32.8	-23.25	-1.57	20.91	-11.88	-55.83
Free Cash Flow Margin	-6.06%	-4.14%	-0.28%	3.43%	-2.00%	-15.98%
Free Cash Flow Per Share	-2.35	-0.57	-0.04	0.63	-0.37	-1.84
Cash Interest Paid	22.65	43.19	43.94	31.43	29.71	30.09
Cash Income Tax Paid	-	-0.85	0.53	0.56	-0.12	-0.02
Levered Free Cash Flow	-4.1	13.13	26.94	43.08	-5.29	-13.83
Unlevered Free Cash Flow	11.15	33.28	51.42	67.62	12.47	3.9
Change in Working Capital	-6.39	-21.85	-8.93	11.58	-53.4	-24.99

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.