Name: ACDC Income Statement - Profrac Holding Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

ACDC - Profrac Holding Corp.

USD | NASDAQ | Energy

ACDC Income Statement - Profrac Holding Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21
Revenues
Revenues	449.6	436.5	403.1	501.9	600.3	454.7	575.3	579.4	581.5	489.1	574.2	709.2	857.5	794.1	696.7	589.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Revenues
Revenues	1,791.1	1,941.8	2,190.9	2,630.0	2,425.6	768.4	547.7
Cost of Revenue	-	-	-	-	2,425.6	768.4	547.7
Gross Profit	-	-	-	-	0.0	0.0	0.0
Operating Expenses
Research & Development	-	-	-	-	-	-	-
Selling General & Administrative	180.5	190.5	204.6	233.6	225.0	64.2
Operating Income
Operating Income	(288.2)	(225.8)	(60.4)	166.6	412.4	(18.0)	(95.0)
Non-Operating
Interest Income	-	-	-	-	-	-	-
Interest Expense	135.7	138.8	156.6	154.9	59.5	25.8	23.3
Tax & Net
Income Tax Expense	(11.6)	(12.9)	(7.0)	1.2	9.1	(0.2)	0.5
Net Income From Continuing Ops	(420.9)	(355.5)	(207.8)	(59.2)	342.7	(42.4)
Per Share
EPS Basic	(2.42)	(2.22)	(1.38)	(0.82)	2.06	-	-
EPS Diluted	(2.42)	(2.22)	(1.38)	(0.82)	2.06	-	-
Supplementary Data
EBITDA	-	190.5	381.8	605.0	679.7	122.7	55.7
EBIT	(288.2)	(225.8)	(60.4)	166.6	412.4	(18.0)	(95.0)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	43.6	42.5	43.0	51.4	53.6	48.0	51.9	54.1	50.6	39.5	52.7	63.5	77.9	56.0	64.5	83.5
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	97.1	-	-	-	106.0	113.3	112.7	103.4	112.8	107.7	111.5	108.9	110.3	91.0	68.1	63.6
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	(0.9)	(11.1)	(11.8)	(25.3)	(5.2)	0.1	(15.5)	(7.4)	(4.3)	(9.2)	(10.1)	(3.3)	(4.4)	(8.7)	(0.6)	(6.1)	0.1
Total Operating Expenses	496.0	545.2	481.9	556.2	584.3	501.5	579.6	628.6	541.6	503.4	553.7	655.5	750.8	668.9	532.0	497.3

Operating Income
Operating Income	(46.4)	(108.7)	(78.8)	(54.3)	16.0	(46.8)	(4.3)	(49.2)	39.9	(14.3)	20.5	53.7	106.7	125.2	164.7	92.5	30.0	11.8	(6.9)	(2.8)	(20.2)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	32.8	33.3	34.5	35.1	35.9	38.8	40.6	39.6	37.6	38.8	40.2	41.0	34.9	20.5	16.3	13.4	9.3	6.7
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	-	0.4	0.7	(9.7)	4.8	1.8	(0.1)	(0.5)	1.8	(14.2)	(4.9)	(7.7)	(9.4)	8.3	(1.0)	1.0	8.2
Pre-Tax Income	(79.2)	(141.6)	(112.6)	(99.1)	(15.1)	(83.8)	(45.0)	(89.3)	3.3	(104.9)	(24.6)	5.0	66.5	112.7	147.2	71.3

Tax & Net
Income Tax Expense	1.6	2.6	(20.2)	4.4	0.3	17.9	(1.5)	(23.7)	0.3	(8.4)	(6.7)	9.6	6.7	(3.3)	7.9	3.9	0.6	(0.1)	0.2	(0.3)	(0.0)
Net Income From Continuing Ops	(80.8)	(144.2)	(92.4)	(103.5)	(15.4)	(101.7)	(43.5)	(65.6)	3.0	(96.5)	(17.9)	(4.6)	59.8	116.0	139.3	67.4	20.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(80.8)	(144.2)	(92.4)	(103.5)	(15.4)	(101.7)	(43.5)	(65.6)	3.0	(96.5)	(17.9)	(4.6)	59.8	116.0	139.3	67.4	20.0
Net Income Attributable To Parent	(83.5)	(144.7)	(100.9)	(105.9)	(17.5)	(105.0)	(45.2)	(66.7)	1.8	(97.9)	(18.9)	(2.9)	22.0	17.2	44.0	6.6
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.4	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(84.9)	(146.1)	(102.2)	(107.2)	(18.8)	(106.2)	(46.4)	(67.9)	0.6	(99.1)	(27.5)	(2.9)	22.0	17.2	44.0

Per Share
EPS Basic	(0.47)	-	(0.60)	(0.67)	(0.12)	-	(0.29)	(0.42)	0.00	-	(0.17)	(0.02)	0.40	-	1.07	0.16	-	-	-	-	-
EPS Diluted	(0.47)	-	(0.60)	(0.67)	(0.12)	-	(0.29)	(0.42)	0.00	-	(0.17)	(0.02)	0.40	-	1.07	0.16	-	-
Shares Basic	182.0	-	170.8	160.2	160.2	-	160.1	160.0	159.5	-	159.4	148.8	54.5	-	41.2	40.1	-	-
Shares Diluted	182.0	-	170.8	160.2	160.2	-	160.1	160.0	159.8	-	159.4	148.8	54.9	-	41.3	40.1	-	-

Supplementary Data
EBITDA	50.7	-	-	-	122.0	66.5	108.4	54.2	152.7	93.4	132.0	162.6	217.0	216.2	232.8	156.1	74.6	47.3	28.2	31.9	15.3
EBIT	(46.4)	(108.7)	(78.8)	(54.3)	16.0	(46.8)	(4.3)	(49.2)	39.9	(14.3)	20.5	53.7	106.7	125.2	164.7	92.5	30.0	11.8	(6.9)