WTTR Select Water Solutions, Inc. Class A common stock
$19.37
Price · Jun 26, 2026
Fundamentals as of May 6, 2026
52W Range
$8–$20
91% of range
Analyst Rating
BUY
13 analysts
Price Target
$22
+13% upside
P/E (TTM)
—
ROE
2.6%
Net Profit Margin
1.5%
WTTR Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$19.37
Market Cap
—
P/E (TTM)
—
EPS (TTM)
—
Revenue (TTM)
$1.41B
Div Yield
—
ROE
2.6%
Debt/Equity
0.4
52W Range
$8 – $20
WTTR Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$1.41B
2016-12-31
→
2025-12-31
EPS
—
Free Cash Flow
$-80M
2017-12-31
→
2025-12-31
Margins
1.5%
2017-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
WTTR
Peer Median
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
WTTR
Peer Median
Gross Margin
14.4%
22.3%
Operating Margin
2.1%
—
Net Profit Margin
1.5%
5.0%
ROA
1.4%
3.0%
ROE
2.6%
10.4%
ROIC
2.8%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
WTTR
Peer Median
Debt / Equity
0.4
—
Current Ratio
1.6
1.5
Quick Ratio
0.1
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
WTTR
Peer Median
Revenue YoY
-3.1%
—
Revenue CAGR 3Y
0.48%
—
Revenue CAGR 5Y
18.4%
—
Net Income YoY
-30.7%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
WTTR
Peer Median
Payout Ratio
158.6%
—
Dividends Yield, payout ratio, dividend history, 5Y CAGR
Dividend Yield
—
Payout Ratio
158.6%
5Y Div CAGR
—
| Ex-date | Amount |
|---|---|
| April 30, 2026 | $0.0700 |
| Feb. 6, 2026 | $0.0700 |
| Nov. 7, 2025 | $0.0700 |
| Aug. 5, 2025 | $0.0700 |
| May 6, 2025 | $0.0700 |
| Feb. 4, 2025 | $0.0700 |
| Nov. 5, 2024 | $0.0700 |
| Aug. 5, 2024 | $0.0600 |
| May 2, 2024 | $0.0600 |
| Feb. 6, 2024 | $0.0600 |
| Nov. 6, 2023 | $0.0600 |
| Aug. 4, 2023 | $0.0500 |
| May 4, 2023 | $0.0500 |
| Feb. 6, 2023 | $0.0500 |
| Nov. 4, 2022 | $0.0500 |
WTTR Analyst Consensus Bullish and bearish analyst opinions, 12-month price target, upside
BUY
13 analysts
- Strong Buy 5 38.5%
- Buy 7 53.8%
- Hold 1 7.7%
- Sell 0 0.0%
- Strong Sell 0 0.0%
12-Month Price Target
6 analysts · 2026-06-25
Median
$21.50
Now
$19.37
Low
$19.00
High
$24.00
Median target
$21.50
+11.0%
Mean target
$21.83
+12.7%
Earnings History EPS actual vs estimate, surprise %, beat rate, next earnings date
Avg Surprise
0.03%
Next Report
Aug 03, 2026
| Period | EPS Actual | EPS Est | Surprise |
|---|---|---|---|
| March 31, 2026 | $0.08 | $0.04 | 0.04% |
| Dec. 31, 2025 | $0.00 | $-0.01 | 0.01% |
| Sept. 30, 2025 | $0.17 | $0.04 | 0.13% |
| June 30, 2025 | $0.10 | $0.12 | -0.02% |
| March 31, 2025 | $0.08 | $0.06 | 0.02% |
Peer Comparison Key metrics vs sector peers
| Ticker | Market Cap | P/E | Rev YoY | Net Margin | ROE | Gross Margin |
|---|---|---|---|---|---|---|
| WTTR | — | — | -3.1% | 1.5% | 2.6% | 14.4% |
| USAC | — | — | 5.0% | 11.2% | — | — |
| OII | — | 6.9 | 4.6% | 12.7% | 39.6% | 20.4% |
| TDW | $2.50B | 7.6 | 0.52% | 24.7% | 27.0% | — |
| EROK | — | — | — | — | — | — |
| NESR | $1.58B | 30.1 | 1.7% | 3.9% | 5.5% | 12.4% |
| AESI | $1.17B | -23.0 | 3.7% | -4.6% | -4.5% | 13.8% |
| AESI | $1.17B | -23.0 | 3.7% | -4.6% | -4.5% | 13.8% |
| FLOC | — | 15.1 | 41.9% | 5.5% | 36.2% | — |
| INVX | $1.51B | 18.2 | 48.0% | 8.5% | 8.1% | — |
| PUMP | $992M | 951.0 | -12.1% | 0.06% | 0.10% | — |
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 12
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.41B | $1.45B | $1.59B | $1.39B | $765M | $605M | $1.29B | $1.53B | $692M | $302M | $536M | |
| Cost of Revenue | $1.20B | $1.23B | $1.35B | $1.23B | $744M | $634M | $1.14B | $1.33B | $635M | $347M | $523M | |
| Gross Profit | $202M | $219M | $232M | $161M | $21M | $-29M | $149M | $198M | $58M | $-44M | $12M | |
| SG&A Expense | $161M | $160M | $156M | $119M | $83M | $74M | $112M | $103M | $82M | $35M | $57M | |
| Operating Expenses | $174M | $165M | $170M | $122M | $86M | $366M | $126M | $137M | $88M | $255M | $81M | |
| Operating Income | $29M | $54M | $61M | $39M | $-66M | $-395M | $23M | $62M | $-30M | $-299M | $-69M | |
| Interest Expense | · | · | $4M | $3M | $2M | $2M | $3M | $5M | $7M | $16M | $14M | |
| Other Non-op | $-1M | $-573.0K | $2M | $5M | $675.0K | $-4M | $-3M | $-3M | $-2M | $629.0K | $893.0K | |
| Pretax Income | $20M | $49M | $19M | $57M | $-50M | $-403M | $6M | $56M | $-36M | $-314M | $-82M | |
| Income Tax | $-2M | $14M | $-60M | $957.0K | $147.0K | $-1M | $2M | $2M | $-851.0K | $-524.0K | $324.0K | |
| Net Income | $21M | $31M | $74M | $48M | $-42M | $-339M | $3M | $37M | $-17M | $-1M | · | |
| EBITDA | $34M | $211M | $202M | $155M | $27M | $-293M | $144M | $195M | $73M | · | · |
Balance Sheet 26
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $18M | $20M | $57M | $7M | $86M | $169M | $79M | $17M | $3M | $40M | $40M | |
| Receivables | · | · | · | $430M | $233M | $129M | $268M | $342M | $374M | $76M | · | |
| Inventory | $34M | $38M | $39M | $41M | $44M | $33M | $38M | $45M | $45M | $1M | · | |
| Prepaid Expense | $38M | $45M | $36M | $34M | $31M | $20M | $26M | $27M | $18M | $8M | · | |
| Current Assets | $354M | $385M | $454M | $518M | $395M | $352M | $416M | $432M | $447M | $125M | · | |
| PP&E (Net) | $912M | $726M | $518M | $500M | $392M | $350M | $453M | $503M | $474M | $249M | · | |
| PP&E (Gross) | $1.63B | $1.41B | $1.14B | $1.08B | $944M | $879M | $1.02B | $1.11B | $1.03B | $739M | · | |
| Accum. Depreciation | $717M | $680M | $627M | $584M | $552M | $529M | $563M | $612M | $561M | $491M | · | |
| Goodwill | $48M | $18M | $5M | · | · | · | $267M | $274M | $273M | $12M | $151M | |
| Intangibles | $106M | $124M | $116M | $139M | $108M | $116M | $137M | $148M | $156M | $12M | · | |
| Other Non-current Assets | $19M | $19M | $25M | $19M | $7M | $5M | $4M | $3M | $6M | $8M | · | |
| Total Assets | $1.60B | $1.37B | $1.22B | $1.22B | $950M | $875M | $1.35B | $1.36B | $1.36B | $405M | · | |
| Accounts Payable | $50M | $39M | $43M | $62M | $36M | $13M | $36M | $54M | $53M | $11M | · | |
| Accrued Liabilities | $46M | $76M | $66M | $67M | $52M | $21M | $48M | $63M | $46M | · | · | |
| Current Liabilities | $226M | $233M | $212M | $231M | $162M | $89M | $152M | $180M | $185M | $46M | · | |
| Capital Leases | $22M | $31M | $38M | $46M | $53M | $61M | $72M | $17M | $19M | $16M | · | |
| Other Non-current Liabilities | $93M | $63M | $39M | $45M | $40M | $20M | $11M | $8M | $14M | $8M | · | |
| Total Liabilities | $669M | $451M | $326M | $339M | $255M | $169M | $235M | $250M | $293M | $70M | · | |
| Long-term Debt | $320M | $85M | $0 | $16M | · | · | · | $46M | $77M | · | · | |
| Total Debt | $316M | $85M | · | $16M | · | · | · | $46M | $77M | · | · | |
| Paid-in Capital | $989M | $998M | $1.01B | $1.08B | $950M | $909M | $915M | $814M | $673M | $113M | · | |
| Retained Earnings | $-185M | $-206M | $-237M | $-311M | $-359M | $-317M | $21M | $19M | $-18M | $-1M | · | |
| AOCI | · | · | · | · | · | · | · | $-368.0K | $302.0K | · | · | |
| Stockholders' Equity | $806M | $794M | $772M | $766M | $592M | $593M | $937M | $833M | $657M | $113M | · | |
| Liabilities + Equity | $1.60B | $1.37B | $1.22B | $1.22B | $950M | $875M | $1.35B | $1.36B | $1.36B | $405M | · | |
| Shares Outstanding | · | · | · | · | · | · | · | · | 40,331,989 | · | · |
Cash Flow 19
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $3M | $2M | $116M | $92M | $102M | $121M | $134M | $103M | $97M | $108M | |
| Stock-based Comp | $20M | $26M | $17M | $16M | $9M | $6M | $15M | $10M | $8M | $317.0K | $692.0K | |
| Deferred Tax | $-1M | $12M | $-62M | $-188.0K | $283.0K | $-96.0K | $219.0K | $-446.0K | $-436.0K | $-799.0K | $-853.0K | |
| Amort. of Intangibles | $18M | $17M | $18M | $11M | $11M | $12M | $12M | $13M | $11M | $9M | $9M | |
| Other Non-cash | $169M | $8M | $114M | $-146M | $-76M | $337M | $65M | $52M | $-97M | · | · | |
| Operating Cash Flow | $215M | $235M | $285M | $33M | $-16M | $106M | $204M | $232M | $-3M | $5M | $152M | |
| CapEx | $295M | $173M | $136M | $72M | $40M | $21M | $110M | $165M | $99M | $36M | $54M | |
| Investing Cash Flow | $-405M | $-319M | $-137M | $-53M | $-64M | $-5M | $-77M | $-168M | $-157M | $-27M | $-39M | |
| Debt Issued | $250M | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $250M | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | $50.0K | · | $53.0K | $58.0K | $76.0K | $142.0K | $762.0K | · | · | · | |
| Stock Repurchased | $7M | $8M | $62M | $20M | $1M | $11M | $19M | $17M | $297.0K | · | · | |
| Net Stock Activity | $-7M | $-8M | $-62M | $-20M | $-1M | $-11M | $-18M | $-16M | · | · | · | |
| Dividends Paid | $34M | $30M | $25M | $6M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $188M | $47M | $-98M | $-58M | $-3M | $-11M | $-65M | $-49M | $122M | $46M | $-107M | |
| Net Change in Cash | $-2M | $-37M | $50M | $-78M | $-83M | $90M | $62M | $14M | $-37M | $24M | $6M | |
| Taxes Paid | $642.0K | $2M | $2M | $-452.0K | $-887.0K | $-174.0K | $2M | $-550.0K | $-54.0K | $-192.0K | $2M | |
| Free Cash Flow | $-80M | $62M | $149M | $-39M | $-56M | $85M | $94M | $67M | $-102M | · | · | |
| Levered FCF | · | · | $132M | $-41M | $-58M | $82M | $92M | $62M | $-108M | · | · |
Profitability 8
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 14.4% | 15.1% | 14.6% | 11.6% | 2.7% | -4.8% | 11.5% | 13.0% | 8.3% | · | · | |
| Operating Margin | 2.1% | 3.8% | 3.9% | 2.8% | -8.6% | -65.2% | 1.8% | 4.0% | -4.3% | · | · | |
| Net Margin | 1.5% | 2.1% | 4.7% | 3.5% | -5.5% | -56.0% | 0.22% | 2.4% | -2.4% | · | · | |
| Pretax Margin | 1.4% | 3.4% | 1.3% | 4.1% | -6.5% | -66.6% | 0.47% | 3.7% | -5.2% | · | · | |
| EBITDA Margin | 2.4% | 14.6% | 12.8% | 11.2% | 3.5% | -48.4% | 11.1% | 12.8% | 10.6% | · | · | |
| ROA | 1.4% | 2.4% | 6.1% | 4.4% | -4.6% | -30.5% | 0.21% | 2.7% | -1.9% | · | · | |
| ROE | 2.6% | 3.9% | 9.7% | 7.1% | -7.1% | -44.3% | 0.31% | 4.9% | -4.4% | · | · | |
| ROIC | 2.8% | 4.5% | 30.8% | 4.9% | -11.1% | -66.3% | 1.7% | 6.8% | -4.0% | · | · |
Liquidity & Solvency 5
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 1.7 | 2.1 | 2.2 | 2.4 | 4.0 | 2.7 | 2.4 | 2.4 | · | · | |
| Quick Ratio | 0.1 | 0.1 | 0.3 | 1.9 | 2.0 | 3.4 | 2.3 | 2.0 | 2.0 | · | · | |
| Debt / Equity | 0.4 | 0.1 | · | 0.0 | · | · | · | 0.1 | 0.1 | · | · | |
| LT Debt / Equity | 0.4 | 0.1 | · | 0.0 | · | · | · | 0.1 | 0.1 | · | · | |
| Interest Coverage | · | · | 13.9 | 14.5 | -38.3 | -184.8 | 8.6 | 11.6 | -4.5 | · | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 1.1 | 1.3 | 1.3 | 0.8 | 0.5 | 1.0 | 1.1 | 0.8 | · | · | |
| Inventory Turnover | 33.1 | 32.0 | 33.9 | 28.7 | 19.1 | 17.9 | 27.7 | 29.7 | 27.8 | · | · | |
| Receivables Turnover | · | · | · | 4.2 | 4.2 | 3.0 | 4.2 | 4.3 | 3.1 | · | · |
Growth Rates 5
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -3.1% | -8.4% | 14.3% | 81.5% | 26.4% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 0.48% | 23.8% | 37.9% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 18.4% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -30.7% | -58.8% | 54.1% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -24.0% | · | · | · | · | · | · | · | · | · | · |
Valuation (TTM) 4
| Metric | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.41B | $1.45B | $1.59B | $1.39B | $765M | $605M | $1.29B | $1.53B | $692M | · | · | |
| Net Income TTM | $21M | $31M | $74M | $48M | $-42M | $-339M | $3M | $37M | $-17M | · | · | |
| Payout Ratio | 158.6% | 97.1% | 33.5% | 12.5% | · | · | · | · | · | · | · | |
| Annual Payout | $34M | $30M | $25M | $6M | · | · | · | · | · | · | · |
Income Statement 12
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $366M | $347M | $322M | $364M | $374M | $349M | $371M | $365M | $367M | $375M | $389M | $405M | $417M | $382M | $375M | $336M | |
| Cost of Revenue | $301M | $301M | $279M | $306M | $319M | $305M | $309M | $305M | $314M | $320M | $333M | $343M | $357M | $340M | $316M | $300M | |
| Gross Profit | $65M | $45M | $44M | $58M | $56M | $44M | $62M | $60M | $53M | $55M | $56M | $61M | $60M | $42M | $59M | $36M | |
| SG&A Expense | $41M | $43M | $42M | $39M | $37M | $40M | $37M | $39M | $44M | $46M | $39M | $34M | $36M | $34M | $30M | $27M | |
| Operating Expenses | $47M | $46M | $45M | $42M | $40M | $42M | $38M | $40M | $46M | $48M | $40M | $35M | $48M | $35M | $30M | $27M | |
| Operating Income | $18M | $-388.0K | $-2M | $15M | $16M | $3M | $25M | $20M | $7M | $7M | $17M | $26M | $12M | $7M | $28M | $8M | |
| Interest Expense | · | · | · | · | · | · | · | · | $1M | · | $765.0K | $2M | $1M | · | $616.0K | $494.0K | |
| Other Non-op | $-311.0K | $715.0K | $-2M | $92.0K | $329.0K | $-255.0K | $-78.0K | $42.0K | $-282.0K | $-58.0K | $767.0K | $873.0K | $842.0K | $2M | $1M | $875.0K | |
| Pretax Income | $12M | $-16M | $8M | $16M | $12M | $325.0K | $24M | $19M | $6M | $-35M | $17M | $23M | $14M | $8M | $25M | $15M | |
| Income Tax | $2M | $-9M | $434.0K | $5M | $3M | $2M | $6M | $4M | $1M | $-61M | $483.0K | $387.0K | $198.0K | $285.0K | $276.0K | $182.0K | |
| Net Income | $9M | $-346.0K | $3M | $11M | $8M | $-2M | $16M | $13M | $4M | $28M | $14M | $20M | $12M | $8M | $21M | $13M | |
| EBITDA | $65M | · | $43M | $58M | $55M | · | $64M | $59M | $45M | · | $52M | $62M | $46M | · | $56M | $38M |
Balance Sheet 24
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $56M | $18M | $18M | $51M | $28M | $20M | $11M | $16M | $13M | · | $25M | $11M | $6M | · | $13M | $26M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | · | $493M | · | $389M | $339M | |
| Inventory | $37M | $34M | $38M | $42M | $41M | $38M | $36M | $38M | $38M | · | $45M | $43M | $41M | · | $40M | $39M | |
| Prepaid Expense | $33M | $38M | $47M | $37M | $51M | $45M | $51M | $35M | $38M | · | $44M | $36M | $40M | · | $37M | $33M | |
| Current Assets | $444M | $354M | $380M | $439M | $458M | $385M | $397M | $384M | $412M | · | $470M | $521M | $580M | · | $480M | $437M | |
| PP&E (Net) | $936M | $912M | $887M | $800M | $767M | $726M | $674M | $649M | $591M | · | $523M | $511M | $515M | · | $427M | $439M | |
| PP&E (Gross) | $1.67B | $1.63B | $1.58B | $1.47B | $1.47B | $1.41B | $1.36B | $1.31B | $1.24B | · | $1.15B | $1.12B | $1.11B | · | $1.02B | $1.01B | |
| Accum. Depreciation | $737M | $717M | $694M | $673M | $704M | $680M | $690M | $663M | $651M | · | $628M | $609M | $598M | · | $591M | $574M | |
| Goodwill | $48M | $48M | $45M | $18M | $18M | $18M | $30M | $37M | $31M | $5M | $5M | $5M | · | · | · | · | |
| Intangibles | $102M | $106M | $111M | $115M | $119M | $124M | $128M | $127M | $128M | · | $121M | $126M | $126M | · | $100M | $103M | |
| Other Non-current Assets | $18M | $19M | $19M | $20M | $21M | $19M | $29M | $30M | $26M | · | $23M | $23M | $20M | · | $17M | $14M | |
| Total Assets | $1.71B | $1.60B | $1.59B | $1.55B | $1.55B | $1.37B | $1.35B | $1.32B | $1.29B | · | $1.18B | $1.23B | $1.29B | · | $1.07B | $1.04B | |
| Accounts Payable | · | $50M | · | · | · | $39M | $41M | $37M | $54M | · | $54M | $47M | $78M | · | $56M | $54M | |
| Accrued Liabilities | · | $46M | · | · | · | $76M | $66M | $72M | $63M | · | $74M | $76M | $76M | · | $65M | $71M | |
| Current Liabilities | $232M | $226M | $231M | $219M | $250M | $233M | $223M | $213M | $212M | · | $221M | $208M | $237M | · | $210M | $206M | |
| Capital Leases | $24M | $22M | $23M | $25M | $28M | $31M | $35M | $38M | $40M | · | $39M | $41M | $43M | · | $49M | $52M | |
| Other Non-current Liabilities | $89M | $93M | $78M | $70M | $66M | $63M | $52M | $43M | $39M | · | $44M | $50M | $46M | · | $45M | $45M | |
| Total Liabilities | $587M | $669M | $656M | $623M | $628M | $451M | $427M | $421M | $403M | · | $303M | $363M | $402M | · | $303M | $303M | |
| Long-term Debt | $247M | $320M | $305M | $275M | $250M | · | $80M | $90M | $75M | · | · | $65M | $76M | · | · | · | |
| Total Debt | $247M | · | $301M | $271M | $246M | · | $80M | $90M | $75M | · | · | $65M | $76M | · | · | · | |
| Paid-in Capital | $1.17B | $989M | $991M | $985M | $990M | $998M | $1000M | $1.00B | $1.00B | · | $1.02B | $1.02B | $1.06B | · | $977M | $974M | |
| Retained Earnings | $-176M | $-185M | $-185M | $-187M | $-198M | $-206M | $-205M | $-220M | $-233M | · | $-264M | $-279M | $-299M | · | $-319M | $-340M | |
| Stockholders' Equity | $991M | $806M | $808M | $799M | $793M | $794M | $796M | $782M | $770M | · | $759M | $746M | $766M | · | $659M | $635M | |
| Liabilities + Equity | $1.71B | $1.60B | $1.59B | $1.55B | $1.55B | $1.37B | $1.35B | $1.32B | $1.29B | · | $1.18B | $1.23B | $1.29B | · | $1.07B | $1.04B |
Cash Flow 19
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $47M | $-122M | $45M | $43M | $40M | $-113M | $40M | $38M | $38M | $-102M | $35M | $36M | $34M | $32M | $27M | $30M | |
| Stock-based Comp | $6M | $6M | $7M | $3M | $3M | $8M | $6M | $6M | $6M | $5M | $5M | $5M | $3M | $5M | $4M | $4M | |
| Deferred Tax | $2M | $-9M | $608.0K | $4M | $2M | $2M | $6M | $4M | $1M | $-62M | $-54.0K | $-37.0K | $-6.0K | $-131.0K | $-8.0K | $-22.0K | |
| Amort. of Intangibles | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $4M | $4M | $5M | $5M | $5M | $4M | $3M | $3M | $3M | |
| Other Non-cash | $-53M | · | · | · | $-59M | · | · | · | $-17M | · | · | · | $-67M | · | · | · | |
| Operating Cash Flow | $10M | $65M | $72M | $83M | $-5M | $68M | $52M | $83M | $32M | $83M | $118M | $102M | $-18M | $35M | $5M | $11M | |
| CapEx | $78M | $71M | $95M | $79M | $48M | $55M | $35M | $49M | $34M | $33M | $35M | $39M | $28M | $21M | $20M | $16M | |
| Investing Cash Flow | $-78M | $-71M | $-126M | $-75M | $-133M | $-54M | $-40M | $-87M | $-137M | $-32M | $-34M | $-41M | $-31M | $-24M | $-18M | $-12M | |
| Debt Issued | · | $0 | $0 | $0 | $250M | · | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | $250M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $192M | · | · | · | · | · | · | · | · | · | · | · | · | $18.0K | $10.0K | $13.0K | |
| Stock Repurchased | $8M | $377.0K | $332.0K | $286.0K | $6M | $589.0K | $171.0K | $156.0K | $7M | $12M | $276.0K | $39M | $11M | $243.0K | $272.0K | $787.0K | |
| Net Stock Activity | $184M | · | · | · | $-6M | · | · | · | $-7M | · | · | · | $-11M | · | · | · | |
| Dividends Paid | $9M | $8M | $8M | $8M | $9M | $8M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $5M | · | · | |
| Financing Cash Flow | $105M | $6M | $21M | $16M | $145M | $-4M | $-17M | $8M | $60M | $-19M | $-70M | $-57M | $47M | $-17M | $-267.0K | $-929.0K | |
| Net Change in Cash | $38M | $256.0K | $-33M | $23M | $8M | $9M | $-5M | $4M | $-44M | $32M | $14M | $5M | $-1M | $-6M | $-13M | $-2M | |
| Taxes Paid | $-24.0K | $-710.0K | $0 | $1M | $11.0K | $372.0K | $5.0K | $1M | $-33.0K | $-108.0K | $286.0K | · | · | $0 | $45.0K | $224.0K | |
| Free Cash Flow | $-68M | · | · | · | $-53M | · | · | · | $-2M | · | · | · | $-46M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-3M | · | · | · | $-47M | · | · | · |
Profitability 8
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 17.8% | · | 13.5% | 15.9% | 14.9% | · | 16.8% | 16.5% | 14.4% | · | 14.4% | 15.1% | 14.3% | · | 15.7% | 10.6% | |
| Operating Margin | 4.9% | · | -0.55% | 4.2% | 4.2% | · | 6.6% | 5.6% | 1.9% | · | 4.3% | 6.4% | 2.9% | · | 7.6% | 2.5% | |
| Net Margin | 2.4% | · | 0.83% | 2.9% | 2.2% | · | 4.2% | 3.5% | 0.99% | · | 3.7% | 5.0% | 3.0% | · | 5.7% | 3.7% | |
| Pretax Margin | 3.3% | · | 2.3% | 4.5% | 3.3% | · | 6.5% | 5.1% | 1.6% | · | 4.3% | 5.8% | 3.4% | · | 6.7% | 4.5% | |
| EBITDA Margin | 17.7% | · | 13.4% | 16.0% | 14.7% | · | 17.3% | 16.0% | 12.3% | · | 13.3% | 15.2% | 10.9% | · | 14.8% | 11.3% | |
| ROA | 0.53% | · | 0.18% | 0.74% | 0.58% | · | 1.2% | 1.0% | 0.28% | · | 1.3% | 1.8% | 1.1% | · | 2.2% | 1.3% | |
| ROE | 0.96% | · | 0.33% | 1.4% | 1.1% | · | 2.0% | 1.7% | 0.47% | · | 2.0% | 2.9% | 1.8% | · | 3.5% | 2.1% | |
| ROIC | 1.2% | · | -0.15% | 1.0% | 1.1% | · | 2.1% | 1.8% | 0.62% | · | 2.1% | 3.1% | 1.4% | · | 4.3% | 1.3% |
Liquidity & Solvency 5
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.9 | · | 1.6 | 2.0 | 1.8 | · | 1.8 | 1.8 | 1.9 | · | 2.1 | 2.5 | 2.4 | · | 2.3 | 2.1 | |
| Quick Ratio | 0.2 | · | 0.1 | 0.2 | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.1 | 0.1 | 2.1 | · | 1.9 | 1.8 | |
| Debt / Equity | 0.2 | · | 0.4 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.1 | · | · | 0.1 | 0.1 | · | · | · | |
| LT Debt / Equity | 0.2 | · | 0.4 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.1 | · | · | 0.1 | 0.1 | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 5.5 | · | 21.9 | 12.6 | 8.1 | · | 46.2 | 16.8 |
Efficiency 3
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | |
| Inventory Turnover | 7.7 | · | 7.6 | 7.7 | 8.1 | · | 7.7 | 7.6 | 8.0 | · | 7.8 | 8.3 | 8.5 | · | 8.1 | 7.7 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | · | 1.1 | · | 1.3 | 1.4 |
Valuation (TTM) 3
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.43B | · | $1.43B | $1.48B | $1.48B | · | $1.49B | $1.53B | $1.58B | · | $1.59B | $1.53B | $1.42B | · | $1.21B | $996M | |
| Net Income TTM | $30M | · | $37M | $48M | $41M | · | $47M | $51M | $50M | · | $68M | $66M | $53M | · | $29M | $-9M | |
| Payout Ratio | 101.7% | · | · | · | 104.0% | · | · | · | 206.5% | · | · | · | 50.3% | · | · | · |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $1.41B | $1.45B | $1.59B | $1.39B | $765M |
| Gross Margin % | 14.4% | 15.1% | 14.6% | 11.6% | 2.7% |
| Operating Margin % | 2.1% | 3.8% | 3.9% | 2.8% | -8.6% |
| Net Income | $21M | $31M | $74M | $48M | $-42M |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | 0.4 | 0.1 | — | 0.0 | — |
| Current Ratio | 1.6 | 1.7 | 2.1 | 2.2 | 2.4 |
| Quick Ratio | 0.1 | 0.1 | 0.3 | 1.9 | 2.0 |
Cash Flow
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Free Cash Flow | $-80M | $62M | $149M | $-39M | $-56M |
Latest News Recent headlines mentioning this company
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.