PROFRAC HOLDING CORP

ACDC NASDAQ Energy
$5.05
Jan 23, 2026
Mkt Cap: $862.5M
ROC: N/A EY: N/A

Business Description

10-K filed: Mar 10, 2025

ITEM 1. BUSINESS Unless the context otherwise requires or is otherwise indicated, references in this Annual Report to the “Company,” “ProFrac,” “we,” “our” and “us,” or like terms, refer to (i) before the completion of the Corporate Reorganization, ProFrac Holdings, LLC, a Texas limited liability...

Price History

Avg P/E: 7.0 Avg P/FCF: 21.3
2022202320232024202420252026$0.00$7.95$15.90$23.85$31.80$39.75

Income Statement

Metric20202021202220232024
Revenue547.7M768.4M2.4B2.6B2.2B
Cost of Revenue427.0M570.1M1.5B1.7B1.5B
Gross Profit120.7M198.3M968.8M889.9M695.8M
Operating Expenses215.7M216.3M556.4M723.3M756.2M
Operating Income-95.0M-18.0M412.4M166.6M-60.4M
Interest Expense23.3M25.8M59.5M154.9M156.6M
Pre-Tax Income500.0K-200.0K100.6M-96.5M-222.1M
Income Tax500.0K-200.0K9.1M1.2M-7.0M
Net Income0091.5M-97.7M-215.1M
EPS (Basic)-0.960.002.06-0.82-1.38
EPS (Diluted)-0.960.002.06-0.82-1.38
Shares Outstanding14.0M14.0M44.3M130.9M159.9M

Balance Sheet

Metric20202021202220232024
Cash & Equivalents94.0M5.4M35.1M25.3M14.8M
Short-term Investments00000
Accounts Receivable26.9M166.1M537.6M352.9M328.8M
Inventory29.0M74.0M249.5M236.6M201.1M
Total Current Assets169.4M251.7M865.4M638.1M574.1M
Property & Equipment136.8M363.7M1.5B1.9B1.9B
Goodwill & Intangibles7.4M27.8M443.6M499.4M450.9M
Total Assets315.0M664.6M2.9B3.1B3.0B
Accounts Payable26.9M158.0M363.4M340.9M342.4M
Short-term Debt3.0M31.8M163.6M150.9M190.6M
Total Current Liabilities42.7M246.7M683.9M648.9M660.0M
Long-term Debt3.3M269.8M878.8M1.0B1.1B
Total Liabilities48.4M516.5M1.6B1.7B1.8B
Total Equity266.6M147.1M-1.2B1.2B1.0B
Total Liab. & Equity-----

Cash Flow Statement

Metric20202021202220232024
Net Income0091.5M-97.7M-215.1M
Depreciation & Amort.150.7M140.7M267.3M438.4M442.2M
Operating Cash Flow45.1M43.9M415.2M553.5M367.3M
Capital Expenditures-43.3M-69.9M-307.9M-260.8M-182.1M
Acquisitions-1.3M-8.5M-697.9M-454.5M-194.4M
Investing Cash Flow-44.6M-78.4M-1.0B-715.8M-372.3M
Dividends Paid00000
Share Repurchases00301.7M00
Debt Issued/Repaid-14.7M39.4M413.8M101.6M-4.0M
Financing Cash Flow-15.3M36.9M645.9M149.7M-5.5M
Free Cash Flow1.8M-26.0M107.3M292.7M185.2M
Net Change in Cash-14.8M2.4M32.5M-12.6M-10.5M