Energy -
Oil & Gas Equipment & Services - NYSE - US
$ 18.59
-0.375 %
$ 228 M
Market Cap
-1.69
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
Forum Energy Technologies, Inc.
| Revenue | 816 M |
| Cost Of Revenue | 561 M |
| Gross Profit | 255 M |
| Operating Expenses | 342 M |
| Operating Income | -86.8 M |
| Other Expenses | 48.5 M |
| Net Income | -135 M |
Income Statement
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||
| Revenue | 816.4 | 738.9 | 699.9 | 541.1 | 512.5 | 956.5 | 1 064.2 | 818.6 | 587.6 | 1 073.7 | 1 739.7 | 1 524.8 | 1 414.9 | 1 128.1 | 747.3 | 677.4 |
| GROSS PROFIT | ||||||||||||||||
| Cost Of Revenue | 561.4 | 534.7 | 511.4 | 417.8 | 523.5 | 711.6 | 807.8 | 629.8 | 487.9 | 811.0 | 1 180.3 | 1 049.6 | 951.9 | 765.7 | 533.1 | 491.5 |
| Gross Profit | 255.0 | 204.2 | 188.5 | 123.3 | (11.0) | 244.9 | 256.4 | 188.8 | 99.7 | 262.7 | 559.4 | 475.2 | 463.0 | 362.5 | 214.3 | 185.9 |
| OPERATING INCOME | ||||||||||||||||
| Operating Expenses | 341.8 | 183.4 | 179.5 | 168.9 | 197.7 | 251.7 | 287.0 | 253.7 | 718.4 | 1 077.1 | 1 496.9 | 1 322.5 | 1 174.0 | 202.5 | 141.4 | 128.6 |
| Selling, General and Administrative Expenses | 219.3 | 180.4 | 179.5 | 168.9 | 197.7 | 251.7 | 287.0 | 253.7 | 227.0 | 264.9 | 312.8 | 269.7 | 225.3 | 202.5 | 141.4 | 128.6 |
| Research and Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | (86.8) | 20.7 | 9.0 | (45.6) | (231.6) | (0.9) | (397.0) | (141.6) | (129.0) | (113.7) | 268.0 | 209.6 | 240.9 | 160.6 | 73.3 | 50.2 |
| PRE-TAX INCOME | ||||||||||||||||
| Interest Income Expense | 31.5 | 18.3 | 31.5 | 32.0 | 30.3 | 31.6 | 32.5 | 26.8 | 27.4 | 29.9 | 29.9 | 18.3 | 16.4 | 19.5 | 18.2 | 19.5 |
| Total Other Income | (41.6) | (28.5) | (7.0) | (36.5) | 121.9 | (32.7) | 7.2 | 86.3 | (9.0) | (20.6) | (25.5) | (23.5) | (15.0) | (19.9) | (28.9) | (18.4) |
| Pre-Tax Income | (128.4) | (7.8) | 10.3 | (82.0) | (109.8) | (568.9) | (389.8) | (55.2) | (138.1) | (134.3) | 242.4 | 186.1 | 222.8 | 140.7 | 44.3 | 31.8 |
| NET INCOME | ||||||||||||||||
| Tax Provision | 6.9 | 11.1 | 6.6 | 0.7 | (12.9) | (1.8) | (15.7) | 1.9 | (56.1) | (14.9) | 68.1 | 56.5 | 71.3 | 47.1 | 20.3 | 11.0 |
| Net Income | (135.3) | (18.9) | 3.7 | (82.7) | (96.9) | (567.1) | (374.1) | (57.1) | (82.0) | (119.4) | 174.3 | 129.6 | 151.4 | 93.3 | 23.9 | 19.3 |
| EPS | 11 | 1.85 | 0.65 | 14.7 | 17.4 | 103 | 68.8 | 11.6 | 18 | 26.6 | 37.6 | 28.6 | 37.8 | 27.5 | 7.04 | 5.69 |