ProPetro Holding Corp
NYSE:PUMP
Income Statement
Earnings Waterfall
ProPetro Holding Corp
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
498.6m
USD
|
Operating Expenses
|
-295.2m
USD
|
Operating Income
|
203.4m
USD
|
Other Expenses
|
-117.7m
USD
|
Net Income
|
85.6m
USD
|
Income Statement
ProPetro Holding Corp
Sep-2016 | 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 |
405
N/A
|
437
+8%
|
521
+19%
|
666
+28%
|
832
+25%
|
982
+18%
|
1 195
+22%
|
1 442
+21%
|
1 593
+10%
|
1 705
+7%
|
1 866
+9%
|
1 935
+4%
|
2 043
+6%
|
2 052
+0%
|
1 901
-7%
|
1 478
-22%
|
1 070
-28%
|
789
-26%
|
556
-30%
|
666
+20%
|
783
+17%
|
875
+12%
|
996
+14%
|
1 094
+10%
|
1 177
+8%
|
1 280
+9%
|
1 421
+11%
|
1 541
+8%
|
1 632
+6%
|
1 630
0%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(369)
|
(404)
|
(473)
|
(585)
|
(701)
|
(814)
|
(962)
|
(1 137)
|
(1 232)
|
(1 271)
|
(1 354)
|
(1 388)
|
(1 465)
|
(1 470)
|
(1 390)
|
(1 072)
|
(774)
|
(584)
|
(407)
|
(501)
|
(591)
|
(662)
|
(736)
|
(792)
|
(828)
|
(883)
|
(966)
|
(1 045)
|
(1 113)
|
(1 132)
|
|
Gross Profit |
36
N/A
|
33
-8%
|
48
+45%
|
81
+70%
|
132
+63%
|
168
+28%
|
233
+39%
|
304
+31%
|
361
+19%
|
434
+20%
|
512
+18%
|
547
+7%
|
578
+6%
|
582
+1%
|
512
-12%
|
406
-21%
|
295
-27%
|
205
-31%
|
149
-27%
|
165
+11%
|
192
+17%
|
212
+10%
|
260
+22%
|
302
+16%
|
349
+16%
|
397
+14%
|
455
+15%
|
496
+9%
|
518
+5%
|
499
-4%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(70)
|
(70)
|
(84)
|
(89)
|
(98)
|
(105)
|
(105)
|
(120)
|
(130)
|
(142)
|
(163)
|
(191)
|
(220)
|
(250)
|
(264)
|
(261)
|
(255)
|
(240)
|
(229)
|
(219)
|
(215)
|
(216)
|
(226)
|
(232)
|
(236)
|
(240)
|
(256)
|
(281)
|
(305)
|
(295)
|
|
Selling, General & Administrative |
(24)
|
(27)
|
(41)
|
(43)
|
(48)
|
(49)
|
(41)
|
(48)
|
(49)
|
(54)
|
(61)
|
(74)
|
(89)
|
(105)
|
(112)
|
(104)
|
(98)
|
(87)
|
(82)
|
(79)
|
(79)
|
(83)
|
(94)
|
(102)
|
(109)
|
(112)
|
(109)
|
(113)
|
(113)
|
(114)
|
|
Depreciation & Amortization |
(45)
|
(44)
|
(44)
|
(46)
|
(50)
|
(56)
|
(63)
|
(72)
|
(80)
|
(88)
|
(102)
|
(117)
|
(131)
|
(145)
|
(153)
|
(157)
|
(157)
|
(153)
|
(147)
|
(140)
|
(136)
|
(133)
|
(132)
|
(130)
|
(127)
|
(128)
|
(147)
|
(169)
|
(192)
|
(181)
|
|
Operating Income |
(34)
N/A
|
(37)
-10%
|
(37)
+2%
|
(8)
+79%
|
34
N/A
|
63
+88%
|
128
+103%
|
185
+44%
|
231
+25%
|
292
+26%
|
349
+19%
|
356
+2%
|
358
+1%
|
332
-7%
|
248
-25%
|
145
-41%
|
40
-72%
|
(35)
N/A
|
(80)
-127%
|
(54)
+32%
|
(22)
+59%
|
(4)
+82%
|
33
N/A
|
70
+109%
|
113
+63%
|
157
+38%
|
199
+27%
|
215
+8%
|
213
-1%
|
203
-5%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(21)
|
(20)
|
(20)
|
(15)
|
(11)
|
(7)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(6)
|
(6)
|
(8)
|
|
Non-Reccuring Items |
(12)
|
(23)
|
(29)
|
(43)
|
(46)
|
(39)
|
(36)
|
(46)
|
(53)
|
(59)
|
(71)
|
(83)
|
(98)
|
(110)
|
(128)
|
(105)
|
(85)
|
(96)
|
(73)
|
(79)
|
(80)
|
(65)
|
(68)
|
(133)
|
(157)
|
(160)
|
(166)
|
(89)
|
(56)
|
(73)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
10
|
10
|
10
|
12
|
1
|
1
|
2
|
(7)
|
|
Pre-Tax Income |
(67)
N/A
|
(81)
-21%
|
(86)
-5%
|
(66)
+22%
|
(24)
+64%
|
16
N/A
|
87
+455%
|
133
+53%
|
171
+29%
|
225
+31%
|
270
+20%
|
265
-2%
|
252
-5%
|
214
-15%
|
113
-47%
|
34
-70%
|
(49)
N/A
|
(135)
-173%
|
(153)
-14%
|
(133)
+13%
|
(102)
+23%
|
(68)
+33%
|
(25)
+63%
|
(54)
-113%
|
(35)
+35%
|
7
N/A
|
29
+286%
|
121
+323%
|
154
+27%
|
116
-25%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
23
|
28
|
21
|
16
|
9
|
(7)
|
(17)
|
(29)
|
(43)
|
(51)
|
(63)
|
(61)
|
(60)
|
(51)
|
(28)
|
(11)
|
9
|
28
|
33
|
31
|
24
|
14
|
4
|
8
|
4
|
(5)
|
(10)
|
(30)
|
(38)
|
(30)
|
|
Income from Continuing Operations |
(44)
|
(53)
|
(65)
|
(50)
|
(15)
|
9
|
70
|
104
|
129
|
174
|
207
|
204
|
192
|
163
|
85
|
23
|
(40)
|
(107)
|
(120)
|
(102)
|
(78)
|
(54)
|
(22)
|
(46)
|
(31)
|
2
|
19
|
91
|
116
|
86
|
|
Net Income (Common) |
(44)
N/A
|
(53)
-20%
|
(65)
-22%
|
(50)
+22%
|
(15)
+71%
|
13
N/A
|
74
+485%
|
108
+46%
|
132
+23%
|
174
+32%
|
207
+19%
|
204
-1%
|
192
-6%
|
163
-15%
|
85
-48%
|
23
-73%
|
(40)
N/A
|
(107)
-166%
|
(120)
-12%
|
(102)
+15%
|
(78)
+24%
|
(54)
+31%
|
(22)
+59%
|
(46)
-111%
|
(31)
+33%
|
2
N/A
|
19
+840%
|
91
+384%
|
116
+27%
|
86
-26%
|
|
EPS (Diluted) |
-0.55
N/A
|
-0.66
-20%
|
-1.15
-74%
|
-0.58
+50%
|
-0.17
+71%
|
0.15
N/A
|
0.84
+460%
|
1.24
+48%
|
1.52
+23%
|
2
+32%
|
1.98
-1%
|
1.95
-2%
|
1.85
-5%
|
1.57
-15%
|
0.84
-46%
|
0.23
-73%
|
-0.41
N/A
|
-1.06
-159%
|
-1.19
-12%
|
-1.01
+15%
|
-0.77
+24%
|
-0.53
+31%
|
-0.22
+58%
|
-0.46
-109%
|
-0.31
+33%
|
0.02
N/A
|
0.16
+700%
|
0.8
+400%
|
1.01
+26%
|
0.76
-25%
|