Mammoth Energy Services, Inc. (TUSK)
NASDAQ: TUSK · IEX Real-Time Price · USD
3.980
+0.060 (1.53%)
At close: Jul 26, 2024, 4:00 PM
3.800
-0.180 (-4.52%)
After-hours: Jul 26, 2024, 7:33 PM EDT
Mammoth Energy Services Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2013 |
|---|---|---|---|---|---|---|---|
| Net Income | -23.33 | -3.16 | -0.62 | -101.43 | -107.61 | -79.04 | Upgrade
|
| Depreciation & Amortization | 39.18 | 45.11 | 64.27 | 78.48 | 95.32 | 117.03 | Upgrade
|
| Other Amortization | 1.47 | 1.29 | 0.78 | 0.67 | 0.83 | 0.33 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9.26 | -8.46 | -4.51 | -5.44 | -1.38 | 0.06 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.81 | 1.81 | - | 2.1 | 67.87 | 41.02 | Upgrade
|
| Stock-Based Compensation | 0.92 | 1.35 | 0.92 | 1.19 | 1.95 | 4.18 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.02 | -0.59 | 3.39 | 41.66 | 21.96 | 1.43 | Upgrade
|
| Other Operating Activities | -1.81 | -2.38 | 7.58 | -31.73 | -11.97 | -40.64 | Upgrade
|
| Change in Accounts Receivable | 86.26 | 11.1 | -52.39 | -55.9 | -32.62 | -27.01 | Upgrade
|
| Change in Inventory | -2.59 | -3.77 | -0.52 | 3.65 | 5.1 | 0.83 | Upgrade
|
| Change in Accounts Payable | -32.24 | -18.49 | 6.68 | -2.98 | 2 | -25.81 | Upgrade
|
| Change in Income Taxes | 10.89 | 12.76 | 5.8 | 8.66 | 0.65 | -71.5 | Upgrade
|
| Change in Other Net Operating Assets | 4.18 | -5.18 | -16.12 | 42.2 | -35.14 | -16.2 | Upgrade
|
| Operating Cash Flow | 75.5 | 31.39 | 15.27 | -18.87 | 6.97 | -95.32 | Upgrade
|
| Operating Cash Flow Growth | 261.44% | 105.59% | - | - | - | - | Upgrade
|
| Capital Expenditures | -17.51 | -19.4 | -12.74 | -5.84 | -6.84 | -35.76 | Upgrade
|
| Sale of Property, Plant & Equipment | 10.05 | 7.33 | 10.61 | 11.35 | 6.78 | 3.22 | Upgrade
|
| Divestitures | 3.28 | 3.28 | - | - | - | - | Upgrade
|
| Investment in Securities | - | - | - | - | -2.24 | -0.68 | Upgrade
|
| Investing Cash Flow | -4.18 | -8.79 | -2.12 | 5.51 | -2.3 | -33.22 | Upgrade
|
| Long-Term Debt Issued | - | 244.97 | 202.56 | 82.57 | 40.35 | 156 | Upgrade
|
| Total Debt Issued | 178.27 | 244.97 | 202.56 | 82.57 | 40.35 | 156 | Upgrade
|
| Long-Term Debt Repaid | - | -301.78 | -208.17 | -74.15 | -35.03 | -78.08 | Upgrade
|
| Total Debt Repaid | -234.53 | -301.78 | -208.17 | -74.15 | -35.03 | -78.08 | Upgrade
|
| Net Debt Issued (Repaid) | -56.27 | -56.82 | -5.6 | 8.43 | 5.32 | 77.92 | Upgrade
|
| Common Dividends Paid | - | - | - | - | - | -11.22 | Upgrade
|
| Other Financing Activities | -4.73 | 41.23 | - | - | -1.05 | - | Upgrade
|
| Financing Cash Flow | -60.99 | -15.59 | -5.6 | 8.43 | 4.27 | 66.7 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.03 | 0 | -0.16 | 0.01 | 0.01 | 0.09 | Upgrade
|
| Net Cash Flow | 10.29 | 7.02 | 7.38 | -4.92 | 8.95 | -61.75 | Upgrade
|
| Free Cash Flow | 57.99 | 11.99 | 2.53 | -24.71 | 0.13 | -131.08 | Upgrade
|
| Free Cash Flow Growth | 1659.25% | 374.14% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 24.53% | 3.87% | 0.70% | -10.79% | 0.04% | -20.97% | Upgrade
|
| Free Cash Flow Per Share | 1.21 | 0.25 | 0.05 | -0.53 | 0.00 | -2.91 | Upgrade
|
| Cash Interest Paid | 9.65 | 12.02 | 10.16 | 4.83 | 4.73 | 4.74 | Upgrade
|
| Cash Income Tax Paid | 0.93 | 0.9 | 0.11 | 0.83 | -0.62 | 110.85 | Upgrade
|
| Levered Free Cash Flow | 45.34 | -11.51 | -17.47 | 32.9 | -10.59 | -112.03 | Upgrade
|
| Unlevered Free Cash Flow | 57.02 | -2.67 | -11.06 | 36.24 | -8.05 | -109.25 | Upgrade
|
| Change in Net Working Capital | -59.5 | 16.66 | 50.81 | -41.22 | 47.57 | 140.1 | Upgrade
|
Source: S&P Capital IQ. Standard template.