NCS Multistage Holdings, Inc.
NASDAQ:NCSM · NASDAQ Capital Market
+$0.32 today
Vol 0.04M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:NCSM · Revenue to Net Income
Key Ratios
Analysis
$179.6M of revenue converted into $19.3M of net income for the selected period. Gross margin is 36.4% and net margin is 9.8%, showing how much revenue survives after costs and taxes. EPS is $6.91, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $184.7M +13.6% | $162.6M +14.1% | $142.5M -8.5% | $155.6M +31.3% | $118.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $114.1M +13.6% | $100.4M +9.8% | $91.5M -8.1% | $99.5M +33.6% | $74.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $70.6M +13.7% | $62.1M +21.9% | $51.0M -9.1% | $56.1M +27.5% | $44.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 38.2% +0.0pp | 38.2% +2.4pp | 35.8% -0.2pp | 36.0% -1.1pp | 37.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $2.0M +0.0% | $2.0M -20.0% | $2.5M -7.4% | $2.7M +28.6% | $2.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $56.8M -1.7% | $57.8M +7.0% | $54.0M -7.4% | $58.3M +18.8% | $49.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $58.8M +1.8% | $57.8M +2.3% | $56.5M -3.1% | $58.3M +18.8% | $49.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $5.9M +10.7% | $5.3M +15.2% | $4.6M +6.9% | $4.3M -4.0% | $4.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $23.0M +64.2% | $14.0M +652.2% | $1.9M -60.7% | $4.7M +175.5% | $1.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.4% +3.8pp | 8.6% +7.3pp | 1.3% -1.7pp | 3.0% +1.6pp | 1.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $11.8M +172.8% | $4.3M +178.2% | -$5.5M -145.5% | -$2.3M +56.0% | -$5.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 6.4% +3.7pp | 2.7% +6.5pp | -3.9% -2.4pp | -1.4% +2.9pp | -4.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $251.0K -39.4% | $414.0K -29.4% | $586.0K -42.3% | $1.0M +38.5% | $733.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $5.0M +27.8% | $3.9M +79.6% | $2.2M +32.4% | $1.7M +3.0% | $1.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $16.8M +103.8% | $8.3M +346.9% | -$3.3M -456.2% | -$601.0K +82.9% | -$3.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.1% +4.0pp | 5.1% +7.4pp | -2.3% -2.0pp | -0.4% +2.6pp | -3.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$9.2M -8045.7% | $116.0K +150.0% | -$232.0K -166.1% | $351.0K +33.5% | $263.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $23.7M +260.2% | $6.6M +309.1% | -$3.2M -186.1% | -$1.1M +76.7% | -$4.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.9% +8.8pp | 4.1% +6.3pp | -2.2% -1.5pp | -0.7% +3.3pp | -4.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $9 +252.7% | $3 +304.7% | -$1 -182.2% | -$0 +77.3% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $9 +239.2% | $3 +300.8% | -$1 -182.2% | -$0 +77.3% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $2.6M +2.0% | $2.5M +2.7% | $2.5M +1.7% | $2.4M +1.5% | $2.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $2.7M +6.0% | $2.6M +4.7% | $2.5M +1.7% | $2.4M +1.5% | $2.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Gran Tierra Energy Inc.
AMEX:GTE
$287.83M
Smart Sand, Inc.
NASDAQ:SND
$228.68M
Imperial Petroleum Inc.
NASDAQ:IMPP
$197.35M
Epsilon Energy Ltd.
NASDAQ:EPSN
$140.95M
Dynagas LNG Partners LP
NYSE:DLNG
$136.43M
Empire Petroleum Corporation
AMEX:EP
$115.80M
Martin Midstream Partners L.P.
NASDAQ:MMLP
$105.05M
Stabilis Solutions, Inc.
NASDAQ:SLNG
$95.21M
Drilling Tools International Corp.
NASDAQ:DTI
$92.42M
Leishen Energy Holding Co., Ltd.
NASDAQ:LSE
$67.16M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NCSM generate?
NCS Multistage Holdings, Inc. (NCSM) reported $184.73M of revenue in fiscal 2025.
Is NCSM profitable?
NCS Multistage Holdings, Inc. (NCSM) reported $23.75M of net income, with a net margin of 12.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.