ProPetro Holding Corp.
NYSE:PUMP · New York Stock Exchange
-$0.38 today
Vol 3.39M · Avg 4.52M
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
NYSE:PUMP · Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into -$12.4M of net income for the selected period. Gross margin is 8.2% and net margin is -1.0%, showing how much revenue survives after costs and taxes. EPS is $-0.12, 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 | $1.3B -12.1% | $1.4B -11.4% | $1.6B +27.4% | $1.3B +46.3% | $874.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B -10.5% | $1.3B -2.7% | $1.3B +29.8% | $1.0B +27.1% | $795.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $126.1M -24.5% | $167.0M -47.4% | $317.7M +18.2% | $268.8M +240.8% | $78.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 9.9% -1.6pp | 11.6% -7.9pp | 19.5% -1.5pp | 21.0% +12.0pp | 9.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $107.6M -5.9% | $114.3M -0.0% | $114.4M +2.3% | $111.8M +34.8% | $82.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $107.6M -67.8% | $334.0M +78.3% | $187.4M -31.0% | $271.4M +83.9% | $147.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $174.9M -17.4% | $211.7M +17.1% | $180.9M +41.2% | $128.1M -4.0% | $133.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $191.0M +279.6% | $50.3M -83.3% | $301.7M +120.1% | $137.1M +109.1% | $65.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.0% +11.6pp | 3.5% -15.0pp | 18.5% +7.8pp | 10.7% +3.2pp | 7.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $18.5M +111.1% | -$167.0M -228.1% | $130.3M +5130.6% | -$2.6M +96.2% | -$68.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.5% +13.0pp | -11.6% -19.6pp | 8.0% +8.2pp | -0.2% +7.7pp | -7.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $8.2M +5.4% | $7.8M +47.2% | $5.3M +230.7% | $1.6M +161.4% | $614.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$10.7M -368.8% | -$2.3M +84.6% | -$14.8M -248.8% | $10.0M +3752.1% | $259.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $7.8M +104.6% | -$169.2M -246.5% | $115.5M +1463.8% | $7.4M +110.8% | -$68.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.6% +12.3pp | -11.7% -18.8pp | 7.1% +6.5pp | 0.6% +8.4pp | -7.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $7.0M +122.3% | -$31.4M -205.1% | $29.9M +457.7% | $5.4M +137.6% | -$14.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $824.0K +100.6% | -$137.9M -261.0% | $85.6M +4118.4% | $2.0M +103.7% | -$54.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 0.1% +9.6pp | -9.5% -14.8pp | 5.3% +5.1pp | 0.2% +6.4pp | -6.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +100.6% | -$1 -273.7% | $1 +3858.3% | $0 +103.6% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +100.6% | -$1 -272.4% | $1 +3900.0% | $0 +103.6% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $103.8M -0.3% | $104.1M -7.9% | $113.0M +6.7% | $105.9M +3.1% | $102.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $105.4M -0.1% | $105.5M -7.0% | $113.4M +6.1% | $106.9M +4.2% | $102.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
National Energy Services Reunited Corp.
NASDAQ:NESR
$2.38B
RPC, Inc.
NYSE:RES
$1.43B
TETRA Technologies, Inc.
NYSE:TTI
$1.37B
Navigator Holdings Ltd.
NYSE:NVGS
$1.34B
NPK International Inc.
NYSE:NPKI
$1.31B
Helix Energy Solutions Group, Inc.
NYSE:HLX
$1.26B
Bristow Group Inc.
NYSE:VTOL
$1.24B
Dorchester Minerals, L.P.
NASDAQ:DMLP
$1.23B
MRC Global Inc.
MRC
$1.17B
ProFrac Holding Corp.
NASDAQ:ACDC
$1.05B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PUMP generate?
ProPetro Holding Corp. (PUMP) reported $1.27B of revenue in fiscal 2025.
Is PUMP profitable?
ProPetro Holding Corp. (PUMP) reported $824,000.00 of net income, with a net margin of 0.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.