| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 277.04M | 217.49M | 207.65M | 192.99M | 614.78M |
| Gross Profit | 100.76M | 77.13M | 72.55M | 59.99M | 85.23M |
| EBITDA | 47.66M | 59.01M | 55.20M | 43.87M | 32.80M |
| Net Income | 36.76M | -150.26M | 14.52M | -20.83M | -25.53M |
Balance Sheet | |||||
| Total Assets | 441.76M | 393.68M | 642.34M | 714.88M | 752.89M |
| Cash, Cash Equivalents and Short-Term Investments | 5.14M | 17.76M | 789.00K | 23.18M | 24.09M |
| Total Debt | 36.62M | 18.62M | 72.74M | 133.93M | 137.16M |
| Total Liabilities | 90.60M | 67.19M | 226.97M | 291.85M | 290.50M |
| Stockholders Equity | 351.16M | 326.50M | 415.36M | 423.03M | 462.39M |
Cash Flow | |||||
| Free Cash Flow | 26.32M | -5.36M | 70.77M | -53.29M | -24.81M |
| Operating Cash Flow | 72.99M | 38.17M | 100.00M | -25.02M | -3.01M |
| Investing Cash Flow | -65.32M | 8.26M | -5.69M | 46.23M | -17.48M |
| Financing Cash Flow | -20.95M | -66.88M | -81.05M | -24.93M | 21.41M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $2.52B | 48.59 | 5.45% | ― | 0.31% | 33.08% | |
73 Outperform | $1.22B | 35.32 | 10.61% | ― | -53.70% | -8.45% | |
67 Neutral | $1.35B | 44.14 | 1.99% | ― | -1.95% | 530.91% | |
66 Neutral | $1.16B | 384.89 | 1.57% | ― | 0.17% | 7307.20% | |
65 Neutral | $15.17B | 7.61 | 4.09% | 5.20% | 3.87% | -62.32% | |
61 Neutral | $1.28B | 39.85 | 4.31% | 2.94% | 4.20% | -59.96% |
NPK International Inc. is a specialty rental and services company focused on temporary worksite access solutions for power transmission, oil and gas, pipeline, rail and other infrastructure markets. It manufactures, sells and rents DURA-BASE composite matting systems and provides planning, logistics, installation and site restoration services through a vertically integrated model with a major manufacturing facility in Louisiana and a large rental fleet in the U.S. and U.K.
The company’s flagship product, DURA-BASE, is a 100% recyclable high-density polyethylene composite mat introduced in 1998 that is positioned as a safer, more durable and environmentally friendly alternative to traditional wood-based solutions. NPK operates from its corporate headquarters in The Woodlands, Texas, with about 500 employees, 26 rental and service yards and seven partners, serving a diverse mix of growing end-markets that require long-term infrastructure and grid-related investment.
NPK reported 2025 revenue of $277 million from continuing operations, up 27% year-on-year, and adjusted EBITDA of $76 million, a 38% increase that lifted its adjusted EBITDA margin to 27.3%, while adjusted EPS rose to $0.42. The business mix remains weighted toward rental and services at 66% of revenue versus 34% from product sales, supported by a relatively low net debt position of $12 million at year-end 2025 and a 15% increase in composite mat production capacity, underscoring a profitable scaled platform in increasingly active power and infrastructure markets.
The company highlighted that its large composite mat fleet of roughly 215,000 units, combined with nationwide logistics and service capabilities, positions it as a leading provider of heavy-duty composite access solutions in the U.S. market. Management emphasized the value proposition of recyclable composite matting—including safety, reduced equipment damage, environmental benefits and long life—amid rising infrastructure spending needs in power transmission and other specialty end-markets, reinforcing NPK’s competitive positioning and growth trajectory.
The most recent analyst rating on (NPKI) stock is a Buy with a $15.00 price target. To see the full list of analyst forecasts on NPK International stock, see the NPKI Stock Forecast page.