XNYSFTK
Market cap258mUSD
Jan 10, Last price
8.68USD
1D
-3.13%
1Q
71.88%
Jan 2017
-84.59%
Name
Flotek Industries Inc
Chart & Performance
Profile
Flotek Industries, Inc. operates as a technology-driven chemistry and data company that serves customers across industrial, commercial, and consumer markets in the United States, the United Arab Emirates, and internationally. It operates in two segments, Chemistry Technologies (CT) and Data Analytics (DA). The CT segment designs, develops, manufactures, packages, distributes, delivers, and markets green specialty chemicals that enhance the profitability of hydrocarbon producers and cleans surfaces in commercial and personal settings to help reduce the spread of bacteria, viruses, and germs. This segment primarily serves integrated oil and gas, oilfield services, independent oil and gas, national and state-owned oil, geothermal energy, solar energy, and alternative energy companies. The DA segment designs, develops, produces, sells, and supports equipment and services that create and provide valuable information on the composition and properties of energy customers' hydrocarbon fluids. This segment's data platforms combine the energy industry's field-deployable, inline optical analyzer with proprietary cloud visualization and analytics. It sells its products directly through a mix of in-house sales professionals, as well as contractual agency agreements. The company was incorporated in 1985 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 188,058 38.18% | 136,092 214.53% | |||||||
Cost of revenue | 166,281 | 147,230 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 21,777 | (11,138) | |||||||
NOPBT Margin | 11.58% | ||||||||
Operating Taxes | 149 | (22) | |||||||
Tax Rate | 0.68% | ||||||||
NOPAT | 21,628 | (11,116) | |||||||
Net income | 24,713 -158.42% | (42,305) 38.59% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 77 | 18,239 | |||||||
BB yield | -0.07% | -21.88% | |||||||
Debt | |||||||||
Debt current | 10,142 | 108,785 | |||||||
Long-term debt | 17,883 | 22,226 | |||||||
Deferred revenue | 35 | 44 | |||||||
Other long-term liabilities | 44 | ||||||||
Net debt | 22,174 | 46,145 | |||||||
Cash flow | |||||||||
Cash from operating activities | (11,297) | (44,632) | |||||||
CAPEX | (1,081) | (421) | |||||||
Cash from investing activities | (1,014) | 5,331 | |||||||
Cash from financing activities | 5,928 | 38,267 | |||||||
FCF | 15,305 | (30,801) | |||||||
Balance | |||||||||
Cash | 5,851 | 12,290 | |||||||
Long term investments | 72,576 | ||||||||
Excess cash | 78,061 | ||||||||
Stockholders' equity | (326,676) | (351,330) | |||||||
Invested Capital | 446,549 | 471,617 | |||||||
ROIC | 4.71% | ||||||||
ROCE | 18.17% | ||||||||
EV | |||||||||
Common stock shares outstanding | 28,377 | 12,404 | |||||||
Price | 3.92 -41.67% | 6.72 -0.88% | |||||||
Market cap | 111,238 33.45% | 83,356 0.55% | |||||||
EV | 133,412 | 129,501 | |||||||
EBITDA | 22,511 | (10,404) | |||||||
EV/EBITDA | 5.93 | ||||||||
Interest | 2,857 | 7,051 | |||||||
Interest/NOPBT | 13.12% |