Natural Gas Services Group, Inc.
EnergyNYSE:NGS · New York Stock Exchange
-$0.05 today
Vol 0.08M · Avg 0.10M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$179.4M of revenue converted into $21.8M of net income for the selected period. Gross margin is 37.9% and net margin is 12.2%, showing how much revenue survives after costs and taxes. EPS is $1.72, 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 | $172.3M +9.9% | $156.7M +29.4% | $121.2M +42.8% | $84.8M +17.1% | $72.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $108.4M +8.3% | $100.1M +12.5% | $89.0M +26.3% | $70.5M -0.4% | $70.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $63.9M +12.8% | $56.6M +76.1% | $32.2M +124.1% | $14.4M +765.6% | $1.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 37.1% +0.9pp | 36.1% +9.6pp | 26.5% +9.6pp | 16.9% +14.6pp | 2.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $100.0K | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $22.3M +6.2% | $21.0M +24.1% | $16.9M +21.9% | $13.9M +29.1% | $10.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $23.4M +0.5% | $23.3M +7.4% | $21.7M +55.9% | $13.9M -1.0% | $14.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $36.7M +16.9% | $31.3M +18.1% | $26.6M +10.1% | $24.1M -5.0% | $25.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $76.8M +18.2% | $64.9M +74.3% | $37.3M +52.4% | $24.4M +78.7% | $13.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 44.5% +3.1pp | 41.4% +10.7pp | 30.7% +1.9pp | 28.8% +9.9pp | 18.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $40.4M +21.4% | $33.3M +218.7% | $10.5M +2326.2% | $431.0K +103.5% | -$12.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.5% +2.2pp | 21.3% +12.6pp | 8.6% +8.1pp | 0.5% +17.6pp | -17.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $2.4M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $13.6M +13.7% | $11.9M +192.2% | $4.1M +1021.4% | $364.0K +460.0% | $65.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$13.9M -19.3% | -$11.7M -203.9% | -$3.8M -712.9% | -$472.0K -175.9% | $622.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $26.5M +22.5% | $21.7M +227.3% | $6.6M +16246.3% | -$41.0K +99.7% | -$11.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.4% +1.6pp | 13.8% +8.4pp | 5.5% +5.5pp | -0.0% +16.2pp | -16.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $6.6M +48.7% | $4.4M +137.0% | $1.9M +254.7% | $528.0K +120.3% | -$2.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $19.9M +15.7% | $17.2M +262.9% | $4.7M +934.3% | -$569.0K +93.8% | -$9.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 11.6% +0.6pp | 11.0% +7.1pp | 3.9% +4.6pp | -0.7% +12.0pp | -12.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +14.4% | $1 +256.4% | $0 +944.2% | -$0 +93.4% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +14.6% | $1 +260.5% | $0 +922.5% | -$0 +93.4% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $12.5M +1.0% | $12.4M +0.8% | $12.3M +0.1% | $12.3M -6.1% | $13.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $12.7M +1.1% | $12.6M +1.4% | $12.4M +0.6% | $12.3M -6.1% | $13.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Obsidian Energy Ltd.
AMEX:OBE
$744.41M
W&T Offshore, Inc.
NYSE:WTI
$604.04M
Forum Energy Technologies, Inc.
NYSE:FET
$598.68M
VAALCO Energy, Inc.
NYSE:EGY
$569.25M
Oil States International, Inc.
NYSE:OIS
$511.64M
Greenfire Resources Ltd.
NYSE:GFR
$416.96M
Star Group, L.P.
NYSE:SGU
$414.69M
Ranger Energy Services, Inc.
NYSE:RNGR
$376.62M
North American Construction Group Ltd.
NYSE:NOA
$366.16M
Geospace Technologies Corporation
NASDAQ:GEOS
$93.91M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NGS generate?
Natural Gas Services Group, Inc. (NGS) reported $172.31M of revenue in fiscal 2025.
Is NGS profitable?
Natural Gas Services Group, Inc. (NGS) reported $19.93M of net income, with a net margin of 11.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.