Nine Energy Service Inc
NYSE:NINE
Income Statement
Earnings Waterfall
Nine Energy Service Inc
Revenue
|
609.5m
USD
|
Cost of Revenue
|
-490.8m
USD
|
Gross Profit
|
118.8m
USD
|
Operating Expenses
|
-100.5m
USD
|
Operating Income
|
18.3m
USD
|
Other Expenses
|
-50.5m
USD
|
Net Income
|
-32.2m
USD
|
Income Statement
Nine Energy Service Inc
Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
282
N/A
|
322
+14%
|
395
+23%
|
470
+19%
|
544
+16%
|
612
+13%
|
682
+11%
|
752
+10%
|
827
+10%
|
883
+7%
|
915
+4%
|
899
-2%
|
833
-7%
|
750
-10%
|
565
-25%
|
412
-27%
|
311
-25%
|
231
-26%
|
263
+14%
|
306
+17%
|
349
+14%
|
400
+14%
|
457
+14%
|
532
+16%
|
593
+12%
|
640
+8%
|
659
+3%
|
632
-4%
|
610
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(246)
|
(279)
|
(335)
|
(390)
|
(449)
|
(495)
|
(547)
|
(593)
|
(639)
|
(680)
|
(701)
|
(702)
|
(670)
|
(617)
|
(490)
|
(375)
|
(302)
|
(239)
|
(258)
|
(285)
|
(308)
|
(340)
|
(376)
|
(421)
|
(457)
|
(490)
|
(505)
|
(499)
|
(491)
|
|
Gross Profit |
36
N/A
|
43
+19%
|
60
+39%
|
79
+32%
|
95
+20%
|
117
+23%
|
135
+15%
|
159
+18%
|
188
+18%
|
203
+8%
|
215
+5%
|
198
-8%
|
163
-17%
|
133
-19%
|
76
-43%
|
37
-51%
|
9
-76%
|
(8)
N/A
|
5
N/A
|
22
+378%
|
41
+93%
|
60
+44%
|
81
+36%
|
111
+37%
|
136
+23%
|
150
+10%
|
154
+3%
|
133
-14%
|
119
-11%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(104)
|
(107)
|
(110)
|
(114)
|
(112)
|
(114)
|
(117)
|
(126)
|
(140)
|
(148)
|
(157)
|
(156)
|
(150)
|
(141)
|
(125)
|
(111)
|
(98)
|
(91)
|
(91)
|
(91)
|
(90)
|
(90)
|
(89)
|
(90)
|
(92)
|
(100)
|
(102)
|
(102)
|
(100)
|
|
Selling, General & Administrative |
(39)
|
(44)
|
(47)
|
(51)
|
(50)
|
(52)
|
(56)
|
(65)
|
(76)
|
(81)
|
(86)
|
(84)
|
(81)
|
(78)
|
(67)
|
(59)
|
(49)
|
(43)
|
(44)
|
(45)
|
(45)
|
(47)
|
(47)
|
(50)
|
(52)
|
(60)
|
(61)
|
(61)
|
(60)
|
|
Depreciation & Amortization |
(64)
|
(64)
|
(63)
|
(63)
|
(62)
|
(62)
|
(61)
|
(61)
|
(64)
|
(67)
|
(70)
|
(72)
|
(69)
|
(63)
|
(58)
|
(53)
|
(49)
|
(48)
|
(47)
|
(46)
|
(45)
|
(44)
|
(42)
|
(41)
|
(40)
|
(40)
|
(40)
|
(41)
|
(41)
|
|
Operating Income |
(68)
N/A
|
(64)
+5%
|
(50)
+22%
|
(35)
+31%
|
(17)
+52%
|
3
N/A
|
17
+444%
|
33
+88%
|
48
+47%
|
56
+16%
|
58
+4%
|
42
-28%
|
13
-70%
|
(9)
N/A
|
(49)
-461%
|
(74)
-50%
|
(90)
-20%
|
(99)
-11%
|
(87)
+13%
|
(69)
+20%
|
(49)
+29%
|
(31)
+37%
|
(8)
+73%
|
21
N/A
|
44
+113%
|
50
+13%
|
53
+5%
|
32
-40%
|
18
-42%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(13)
|
(11)
|
(23)
|
(29)
|
(38)
|
(46)
|
(39)
|
(39)
|
(38)
|
(37)
|
(36)
|
(35)
|
(34)
|
(33)
|
(33)
|
(32)
|
(32)
|
(32)
|
(32)
|
(36)
|
(41)
|
(45)
|
(50)
|
|
Non-Reccuring Items |
(16)
|
(15)
|
(19)
|
(18)
|
(40)
|
(40)
|
(35)
|
(34)
|
(76)
|
(62)
|
(61)
|
(72)
|
(195)
|
(495)
|
(483)
|
(458)
|
(256)
|
47
|
34
|
18
|
17
|
(1)
|
(0)
|
1
|
2
|
2
|
2
|
0
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
(97)
N/A
|
(94)
+3%
|
(85)
+10%
|
(68)
+20%
|
(73)
-7%
|
(52)
+28%
|
(31)
+42%
|
(12)
+62%
|
(51)
-340%
|
(35)
+32%
|
(41)
-18%
|
(76)
-85%
|
(222)
-194%
|
(542)
-145%
|
(570)
-5%
|
(569)
+0%
|
(381)
+33%
|
(87)
+77%
|
(87)
N/A
|
(84)
+3%
|
(65)
+23%
|
(63)
+2%
|
(40)
+36%
|
(9)
+77%
|
15
N/A
|
17
+11%
|
15
-10%
|
(13)
N/A
|
(32)
-145%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
26
|
18
|
11
|
4
|
2
|
4
|
3
|
3
|
(2)
|
(3)
|
1
|
1
|
4
|
6
|
4
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(71)
|
(76)
|
(73)
|
(64)
|
(71)
|
(48)
|
(27)
|
(8)
|
(53)
|
(37)
|
(40)
|
(75)
|
(218)
|
(536)
|
(566)
|
(564)
|
(379)
|
(86)
|
(87)
|
(84)
|
(65)
|
(63)
|
(40)
|
(9)
|
14
|
15
|
14
|
(14)
|
(32)
|
|
Net Income (Common) |
(71)
N/A
|
(76)
-8%
|
(73)
+4%
|
(64)
+13%
|
(68)
-6%
|
(45)
+33%
|
(24)
+47%
|
(5)
+78%
|
(53)
-881%
|
(37)
+30%
|
(40)
-8%
|
(75)
-85%
|
(218)
-192%
|
(536)
-146%
|
(566)
-6%
|
(564)
+0%
|
(379)
+33%
|
(86)
+77%
|
(87)
0%
|
(84)
+3%
|
(65)
+23%
|
(63)
+2%
|
(40)
+37%
|
(9)
+77%
|
14
N/A
|
15
+6%
|
14
-10%
|
(14)
N/A
|
(32)
-132%
|
|
EPS (Diluted) |
-3.04
N/A
|
-3.28
-8%
|
-3.15
+4%
|
-2.74
+13%
|
-2.9
-6%
|
-2.04
+30%
|
-0.99
+51%
|
-0.22
+78%
|
-2.17
-886%
|
-1.26
+42%
|
-1.36
-8%
|
-2.53
-86%
|
-7.43
-194%
|
-18.22
-145%
|
-18.99
-4%
|
-18.92
+0%
|
-12.74
+33%
|
-2.89
+77%
|
-2.84
+2%
|
-2.76
+3%
|
-2.13
+23%
|
-2.09
+2%
|
-1.28
+39%
|
-0.29
+77%
|
0.45
N/A
|
0.47
+4%
|
0.42
-11%
|
-0.42
N/A
|
-0.97
-131%
|