PUMP

Value 202020212022202320242025 TTM Total revenue 789.23 M874.51 M1.28 B1.63 B1.44 B1.27 B 1.27 B Gross profit 204.95 M212.25 M396.88 M498.6 M378.77 M300.98 M 300.98 M Operating expenses 336.2 M280.94 M399.47 M368.25 M545.73 M294.63 M 294.63 M Selling/general/admin expenses 87.17 M83.72 M111.76 M114.35 M152.56 M147.98 M 147.98 M Research & development —————— — Operating income -131.24 M-68.7 M-2.59 M130.34 M-166.96 M6.35 M 6.35 M Non-Operating Income, Total -3.26 M259 K9.98 M-14.84 M-2.28 M1.47 M 1.47 M Interest expense, net of interest capitalized 2.38 M614 K1.6 M5.31 M7.82 M8.24 M 8.24 M Non-Operating Income, excl. Interest Expenses -4.77 M-355 K8.37 M-10.62 M-15.63 M-16.48 M -16.48 M Unusual income/expense -874 K——-9.53 M5.53 M9.71 M 9.71 M Pretax income -134.5 M-68.44 M7.39 M115.5 M-169.24 M7.82 M 7.82 M Equity in earnings —————— — Taxes -27.48 M-14.25 M5.36 M29.87 M-31.39 M7 M 7 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -107.02 M-54.19 M2.03 M85.63 M-137.86 M824 K 824 K Discontinued operations —————— — Net income -107.02 M-54.19 M2.03 M85.63 M-137.86 M824 K 824 K Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -107.02 M-54.19 M2.03 M85.63 M-137.86 M824 K 824 K Basic earnings per share (Basic EPS) -1.06-0.530.020.76-1.310.01 0.01 Diluted earnings per share (Diluted EPS) -1.06-0.530.020.76-1.310.01 0.01 Average basic shares outstanding 100.83 M102.66 M105.87 M113 M105.47 M103.84 M 415.03 M Diluted shares outstanding 100.83 M102.66 M106.94 M113.42 M105.47 M105.4 M 418.39 M EBITDA 22.05 M64.68 M125.52 M311.23 M44.77 M181.25 M 181.25 M EBIT -131.24 M-68.7 M-2.59 M130.34 M-166.96 M6.35 M 6.35 M Cost of revenue 584.28 M662.27 M882.82 M1.13 B1.07 B968.17 M 968.17 M Other cost of goods sold 584.28 M662.27 M882.82 M1.13 B1.07 B968.17 M 968.17 M Depreciation & amortization (cash flow) 153.29 M133.38 M128.11 M180.89 M211.73 M174.9 M 174.9 M