National Energy Services Reunited Corp
NASDAQ:NESR
Income Statement
Earnings Waterfall
National Energy Services Reunited Corp
Revenue
|
878.5m
USD
|
Cost of Revenue
|
-732.5m
USD
|
Gross Profit
|
146m
USD
|
Operating Expenses
|
-95.6m
USD
|
Operating Income
|
50.4m
USD
|
Other Expenses
|
-12.7m
USD
|
Net Income
|
37.7m
USD
|
Income Statement
National Energy Services Reunited Corp
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
0
N/A
|
77
N/A
|
182
+137%
|
328
+80%
|
486
+48%
|
561
+15%
|
615
+10%
|
631
+3%
|
658
+4%
|
706
+7%
|
749
+6%
|
806
+8%
|
834
+3%
|
847
+2%
|
879
+4%
|
879
0%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
0
|
(58)
|
(141)
|
(244)
|
(353)
|
(410)
|
(444)
|
(463)
|
(507)
|
(551)
|
(598)
|
(655)
|
(679)
|
(695)
|
(724)
|
(733)
|
|
Gross Profit |
0
N/A
|
19
N/A
|
41
+118%
|
84
+106%
|
132
+58%
|
151
+14%
|
172
+14%
|
169
-2%
|
152
-10%
|
155
+3%
|
151
-3%
|
152
+0%
|
155
+3%
|
153
-2%
|
155
+1%
|
146
-6%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(4)
|
(14)
|
(35)
|
(52)
|
(66)
|
(74)
|
(74)
|
(77)
|
(80)
|
(85)
|
(84)
|
(84)
|
(87)
|
(87)
|
(93)
|
(96)
|
|
Selling, General & Administrative |
0
|
(9)
|
(29)
|
(43)
|
(57)
|
(60)
|
(58)
|
(61)
|
(64)
|
(69)
|
(69)
|
(68)
|
(71)
|
(70)
|
(77)
|
(79)
|
|
Depreciation & Amortization |
0
|
(0)
|
(2)
|
(5)
|
(9)
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(4)
N/A
|
5
N/A
|
6
+22%
|
32
+440%
|
66
+104%
|
77
+16%
|
98
+27%
|
92
-6%
|
72
-22%
|
70
-2%
|
67
-5%
|
67
+0%
|
69
+2%
|
65
-5%
|
61
-6%
|
50
-18%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
1
|
(1)
|
(5)
|
(12)
|
(19)
|
(20)
|
(22)
|
(21)
|
(19)
|
(20)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
6
|
6
|
6
|
5
|
(0)
|
(0)
|
(0)
|
(0)
|
9
|
9
|
9
|
8
|
|
Pre-Tax Income |
(3)
N/A
|
4
N/A
|
1
-75%
|
21
+2 233%
|
54
+155%
|
63
+18%
|
81
+29%
|
76
-7%
|
52
-31%
|
50
-4%
|
48
-5%
|
48
+1%
|
61
+26%
|
60
-1%
|
57
-5%
|
45
-21%
|
|
Net Income | |||||||||||||||||
Tax Provision |
0
|
(1)
|
(1)
|
(5)
|
(12)
|
(14)
|
(18)
|
(17)
|
(13)
|
(13)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
|
Income from Continuing Operations |
(3)
|
3
|
(0)
|
16
|
42
|
50
|
64
|
59
|
39
|
38
|
37
|
37
|
50
|
50
|
47
|
38
|
|
Income to Minority Interest |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(3)
N/A
|
3
N/A
|
1
-73%
|
17
+2 013%
|
43
+153%
|
50
+17%
|
64
+26%
|
59
-8%
|
39
-33%
|
38
-5%
|
37
-2%
|
37
+2%
|
50
+34%
|
50
+0%
|
47
-5%
|
38
-21%
|
|
EPS (Diluted) |
-0.1
N/A
|
0
N/A
|
0
N/A
|
0.19
N/A
|
0.49
+158%
|
0.57
+16%
|
0.72
+26%
|
0.66
-8%
|
0.45
-32%
|
0.43
-4%
|
0.42
-2%
|
0.42
N/A
|
0.56
+33%
|
0.55
-2%
|
0.52
-5%
|
0.41
-21%
|