| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.96B | 2.19B | 2.63B | 2.43B | 768.40M | 547.70M |
| Gross Profit | 77.20M | 253.60M | 451.50M | 701.50M | 57.60M | -30.00M |
| EBITDA | 260.70M | 384.00M | 535.30M | 678.60M | 122.80M | 56.00M |
| Net Income | -329.30M | -215.10M | -97.70M | 91.50M | 0.00 | -2.20M |
Balance Sheet | ||||||
| Total Assets | 2.74B | 2.99B | 3.07B | 2.93B | 664.60M | 577.28M |
| Cash, Cash Equivalents and Short-Term Investments | 58.00M | 14.80M | 25.30M | 35.10M | 5.40M | 2.95M |
| Total Debt | 1.21B | 1.27B | 1.16B | 1.04B | 301.60M | 275.71M |
| Total Liabilities | 1.79B | 1.91B | 1.74B | 1.58B | 516.50M | 400.46M |
| Stockholders Equity | 862.00M | 1.01B | 1.27B | -1.18B | 147.10M | 176.81M |
Cash Flow | ||||||
| Free Cash Flow | 20.00M | 112.30M | 286.50M | 59.00M | -43.50M | -2.90M |
| Operating Cash Flow | 216.50M | 367.30M | 553.50M | 415.20M | 43.90M | 45.10M |
| Investing Cash Flow | -148.50M | -372.30M | -715.80M | -1.03B | -78.40M | -44.60M |
| Financing Cash Flow | -35.50M | -5.50M | 149.70M | 645.90M | 36.90M | -15.30M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $1.25B | 10.16 | 53.71% | ― | 0.17% | 7307.20% | |
76 Outperform | $541.34M | 19.67 | 29.09% | ― | 23.56% | 242.78% | |
72 Outperform | $769.69M | 23.93 | 12.31% | 0.24% | -1.02% | 6.34% | |
68 Neutral | $1.20B | 24.81 | 4.31% | 2.94% | 4.20% | -59.96% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
61 Neutral | $972.23M | -55.78 | -2.05% | ― | -11.65% | 87.57% | |
45 Neutral | $683.69M | -1.83 | -31.46% | ― | -11.92% | -53.72% |
On December 19, 2025, ProFrac Holding’s affiliates amended their Alpine Term Loan Credit Agreement, reducing required quarterly amortization payments for PF Proppant Holding, LLC from $15 million to $7.5 million for the quarters ending March 31 and June 30, 2026, and deferring total net leverage ratio testing by one year to March 31, 2028, moves that ease near-term debt service and covenant pressure and provide additional financial flexibility. Separately, as part of a previously disclosed $60 million Senior Secured Floating Rate Notes due 2029 issuance, an aggregate $40 million of these notes was purchased on December 15, 2025 by Wilks Brothers, LLC and Beal Bank USA in a private placement, with the proceeds earmarked for capital expenditures and general corporate purposes and the new securities forming a single secured series with ProFrac’s existing notes, further bolstering the company’s liquidity and reinforcing support from key affiliated and institutional lenders.