Solaris Energy Infrastructure, Inc. (SEI)
NYSE: SEI · Real-Time Price · USD
49.89
-2.96 (-5.60%)
At close: Aug 28, 2026, 4:00 PM EDT
49.94
+0.05 (0.10%)
After-hours: Aug 28, 2026, 7:43 PM EDT
SEI 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 |
| 762.18 | 622.21 | 313.09 | 292.95 | 320.01 | 159.19 | |
Revenue Growth | 70.52% | 98.73% | 6.88% | -8.46% | 101.02% | 54.59% |
Cost of Revenue | 381.53 | 336.29 | 186.32 | 177.85 | 219.78 | 115.46 |
Gross Profit | 380.66 | 285.91 | 126.77 | 115.1 | 100.23 | 43.73 |
Selling, General & Admin | 82.58 | 62.16 | 36.02 | 26.95 | 23.07 | 19.26 |
Other Operating Expenses | 2.53 | 3.68 | -1.94 | 0.64 | 1.21 | -2.48 |
Operating Expenses | 195.23 | 150.13 | 81.3 | 63.78 | 54.72 | 43.99 |
Operating Income | 185.43 | 135.79 | 45.47 | 51.33 | 45.51 | -0.26 |
Interest Expense | -36.07 | -27.59 | -13.27 | -3.45 | -0.49 | -0.25 |
Interest & Investment Income | 12.38 | 6.73 | 1.46 | 0.14 | - | - |
EBT Excluding Unusual Items | 161.75 | 114.93 | 33.66 | 48.02 | 45.02 | -0.51 |
Merger & Restructuring Charges | -0.6 | -0.4 | -4.4 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | 7.46 | - | -3.71 | -0.13 |
Asset Writedown | - | - | - | -1.42 | - | - |
Legal Settlements | - | - | 4.28 | - | - | - |
Other Unusual Items | -57.54 | -41.45 | -4.09 | - | - | - |
Pretax Income | 103.61 | 73.08 | 36.92 | 46.6 | 41.32 | -0.63 |
Income Tax Expense | 25.02 | 14.68 | 8.01 | 7.82 | 7.8 | 0.63 |
Earnings From Continuing Operations | 78.59 | 58.4 | 28.92 | 38.78 | 33.51 | -1.26 |
Minority Interest in Earnings | -23.77 | -28.23 | -13.11 | -14.44 | -12.35 | 0.39 |
Net Income | 54.82 | 30.17 | 15.81 | 24.34 | 21.16 | -0.87 |
Preferred Dividends & Other Adjustments | 1.82 | 1.26 | 1.04 | 1.17 | 0.85 | 0.37 |
Net Income to Common | 53 | 28.91 | 14.77 | 23.17 | 20.31 | -1.23 |
Net Income Growth | 148.03% | 95.75% | -36.25% | 14.06% | - | - |
Shares Outstanding (Basic) | 51 | 42 | 29 | 30 | 31 | 31 |
Shares Outstanding (Diluted) | 68 | 50 | 29 | 30 | 31 | 31 |
Shares Change | 101.31% | 69.39% | -1.54% | -5.67% | 2.25% | 6.47% |
EPS (Basic) | 1.03 | 0.69 | 0.51 | 0.78 | 0.65 | -0.04 |
EPS (Diluted) | 0.87 | 0.66 | 0.50 | 0.78 | 0.64 | -0.04 |
EPS Growth | 38.46% | 32.07% | -35.90% | 21.88% | - | - |
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 | -727.8 | -437.65 | -129.05 | 24.96 | -13.42 | -3.17 |
Free Cash Flow Per Share | -10.66 | -8.84 | -4.41 | 0.84 | -0.43 | -0.10 |
Dividend Per Share | 0.480 | 0.480 | 0.480 | 0.450 | 0.420 | 0.420 |
Dividend Growth | 0% | 0% | 6.67% | 7.14% | 0% | 0% |
Gross Margin | 49.94% | 45.95% | 40.49% | 39.29% | 31.32% | 27.47% |
Operating Margin | 24.33% | 21.82% | 14.52% | 17.52% | 14.22% | -0.17% |
Profit Margin | 6.95% | 4.65% | 4.72% | 7.91% | 6.35% | -0.78% |
Free Cash Flow Margin | -95.49% | -70.34% | -41.22% | 8.52% | -4.19% | -1.99% |
EBITDA | 269.98 | 220.07 | 92.69 | 87.51 | 75.94 | 26.95 |
EBITDA Margin | 35.42% | 35.37% | 29.60% | 29.87% | 23.73% | 16.93% |
D&A For EBITDA | 84.55 | 84.29 | 47.22 | 36.19 | 30.43 | 27.21 |
EBIT | 185.43 | 135.79 | 45.47 | 51.33 | 45.51 | -0.26 |
EBIT Margin | 24.33% | 21.82% | 14.52% | 17.52% | 14.22% | -0.16% |
Effective Tax Rate | 24.15% | 20.09% | 21.68% | 16.78% | 18.89% | - |
Revenue as Reported | 762.18 | 622.21 | 313.09 | 292.95 | 320.01 | 159.19 |