$6.90

+0.05 (+0.73%)

Weekly Expected Move ±20.6%

$4 $6 $7 $8 $10

NASDAQ · Energy · Oil & Gas Equipment & Services · Alpha Radar Neutral · Power 53 · $141.2M mcap · 18M float · 2.11% daily turnover · Short 39% of daily vol

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$610M -5.1% ▼

5Y CAGR: +21.6%

Gross Profit

$116M -22.8% ▼

5Y CAGR: +15.4%

Operating Income

$7M +105.1% ▲

Net Income

-$12M +92.6% ▲

EPS (Diluted)

$-0.90 +89.0% ▲

EBITDA

$33M +133.7% ▲

5Y CAGR: +27.2%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$260M	$654M	$719M	$643M	$610M
YoY Growth	+13.5%	+151.5%	+10.0%	-10.6%	-5.1%
Cost of Revenue	$201M	$469M	$507M	$492M	$494M
Gross Profit	$59M	$185M	$212M	$151M	$116M
Gross Margin	22.9%	28.4%	29.5%	23.4%	19.1%
R&D Expenses	$0	$0	$0	$0	$5M
SG&A Expenses	$59M	$118M	$124M	$109M	$110M
Operating Expenses	$62M	$155M	$151M	$282M	$110M
Operating Income	-$2M	$30M	$61M	-$131M	$7M
Operating Margin	-0.9%	4.6%	8.5%	-20.4%	1.1%
Interest Expense	$304K	$6M	$10M	$9M	$6M
Income Before Tax	-$3M	$23M	$50M	-$141M	-$8M
Tax Expense	-$2M	$9M	$15M	$11M	$4M
Net Income	-$5M	$14M	$21M	-$159M	-$12M
Net Margin	-1.8%	2.2%	3.0%	-24.7%	-1.9%
EPS (Diluted)	$-0.26	$0.72	$1.08	$-8.20	$-0.90
EBITDA	$10M	$81M	$96M	-$97M	$33M
Shares Outstanding	18M	19M	20M	20M	20M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$171M	$152M	$152M	$159M	$155M	$152M	$144M	$136M
Cost of Revenue	$125M	$122M	$121M	$118M	$119M	$123M	$119M	$115M
Gross Profit	$46M	$30M	$32M	$41M	$37M	$28M	$24M	$21M
Gross Margin	27.1%	19.8%	20.8%	25.9%	23.6%	18.5%	17.1%	15.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$29M	$28M	$25M	$28M	$27M	$26M	$30M	$25M
Operating Expenses	$35M	$179M	$32M	$35M	$33M	$26M	$35M	$25M
Operating Income	$12M	-$149M	-$696K	$7M	$4M	$2M	-$10M	-$4M
Operating Margin	6.8%	-97.7%	-0.5%	4.1%	2.5%	1.4%	-7.1%	-2.6%
Interest Expense	$2M	$2M	$2M	$2M	$2M	$2M	$1M	$1M
Income Before Tax	$9M	-$152M	-$2M	$5M	$2M	-$1M	-$13M	-$6M
Tax Expense	$3M	$8M	-$1M	$3M	$1M	$714K	-$800K	$1M
Net Income	$5M	-$163M	-$763K	$758K	-$5M	-$2M	-$12M	-$7M
Net Margin	2.8%	-106.9%	-0.5%	0.5%	-3.1%	-1.4%	-8.2%	-5.0%
EPS (Diluted)	$0.24	$-8.27	$-0.17	$0.04	$-0.24	$-0.10	$-0.59	$-0.34
EBITDA	$23M	-$141M	$8M	$15M	$12M	$9M	-$3M	$5M
Shares Outstanding	20M	20M	20M	20M	20M	20M	20M	20M

BOOM NASDAQ