Forum Energy Technologies, Inc.

Forum Energy Technologies, Inc.

FET
Forum Energy Technologies, Inc.US flagNew York Stock Exchange
57.28
USD
+4.44
- -
647.51MMarket Cap

Income Statement (USD)

APIChatGPT
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Sales/Revenue/Turnover
1,128
1,415
1,525
1,740
1,074
588
819
1,064
957
512
541
700
739
816
791
+ Sales & Services Revenue
1,128
1,415
1,525
1,740
1,074
588
819
1,064
957
512
541
700
739
816
791
- Cost of Revenue
766
952
1,050
1,180
811
488
630
808
712
523
418
511
535
561
572
+ Cost of Goods & Services
766
952
1,050
1,180
811
488
630
808
712
523
418
511
535
561
572
Gross Profit
362
463
475
559
263
100
189
256
245
-11
123
189
204
255
219
+ Other Operating Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Operating Expenses
187
225
270
313
265
227
254
287
252
198
169
179
180
219
200
+ Selling, General & Admin
187
225
270
313
265
227
254
287
252
198
169
179
180
219
200
+ Research & Development
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Operating Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Operating Income (Loss)
176
238
206
247
-2
-127
-65
-31
-7
-209
-46
9
24
36
19
- Non-Operating (Income) Loss
35
15
19
4
132
11
-10
359
562
-99
36
-1
32
164
3
+ Interest Expense, Net
20
16
18
30
30
27
27
33
32
30
32
32
18
31
18
+ Interest Expense
20
16
18
30
30
27
27
33
32
30
32
32
18
31
18
- Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Non-Op (Income) Loss
15
-1
1
-26
102
-17
-36
327
530
-129
4
-33
13
133
-16
Pretax Income
141
223
186
243
-134
-138
-55
-390
-569
-110
-82
10
-8
-128
17
- Income Tax Expense (Benefit)
47
71
56
68
-15
-56
4
-16
-2
-13
1
7
11
7
26
- (Income) Loss from Affiliates
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) from Cont Ops
94
152
130
174
-119
-82
-59
-374
-567
-97
-83
4
-19
-135
-10
- Net Extraordinary Losses (Gains)
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Discontinued Operations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Extraord. & Accounting Changes
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Income (Loss) Incl. MI
93
151
129
174
-119
-82
-59
-374
-567
-97
-83
4
-19
-135
-10
- Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income, GAAP
93
151
130
174
-119
-82
-59
-374
-567
-97
-83
4
-19
-135
-10
- Preferred Dividends
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- Other Adjustments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Net Income Avail to Common, GAAP
93
151
130
174
-119
-82
-59
-374
-567
-97
-83
4
-19
-135
-10
EBIT
176
238
206
247
-2
-127
-65
-31
-7
-209
-46
9
24
36
19
EBITDA
216
290
266
312
63
-66
- -
44
56
-158
-3
46
58
89
53
EBITDA Margin (%)
19.19
20.47
17.45
17.92
5.91
-11.15
0.02
4.13
5.89
-30.77
-0.62
6.58
7.92
10.95
6.68
EBITA
176
238
206
247
-2
-127
-65
-31
-7
-209
-46
9
24
36
19
Gross Margin (%)
32.13
32.73
31.17
32.16
24.47
16.97
23.06
24.09
25.6
-2.15
22.8
26.94
27.63
31.24
27.67
Operating Margin (%)
15.57
16.81
13.48
14.18
-0.21
-21.66
-7.93
-2.88
-0.72
-40.72
-8.42
1.29
3.22
4.37
2.42
Profit Margin (%)
8.27
10.7
8.5
10.02
-11.12
-13.95
-7.26
-35.15
-59.28
-18.91
-15.28
0.53
-2.55
-16.58
-1.22
Sales per Employee
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
41
52
61
65
66
62
65
75
63
51
42
37
35
54
34
Basic Weighted Avg Shares
3
4
5
5
4
5
5
5
6
6
6
6
10
12
12
Basic EPS, GAAP
27.47
37.82
28.56
37.66
-26.55
-17.98
-12.04
-68.78
-103.01
-17.3
-14.76
0.65
-1.85
-11
-0.81
Basic EPS from Cont Ops
27.54
37.84
28.58
37.66
-26.56
-17.97
-12.04
-68.78
-103.01
-17.3
-14.76
0.65
-1.85
-11
-0.81
Diluted Weighted Avg Shares
4
4
5
5
4
5
5
5
6
6
6
6
10
12
12
Diluted EPS, GAAP
24.98
34.86
27.39
36.59
-26.55
-17.98
-12.04
-68.78
-103.01
-17.3
-14.76
0.62
-1.85
-11
-0.81
Diluted EPS from Cont Ops
25.04
34.87
27.4
36.6
-26.56
-17.97
-12.04
-68.78
-103.01
-17.3
-14.76
0.62
-1.85
-11
-0.81

Balance Sheet (USD)

APIChatGPT
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Total Current Assets
619
775
809
895
718
750
790
766
666
490
447
513
530
496
449
+ Cash, Cash Equivalents & STI
21
41
40
77
109
234
115
47
58
129
47
51
46
45
35
+ Cash & Cash Equivalents
21
41
40
77
109
234
115
47
58
129
47
51
46
45
35
+ ST Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Accounts & Notes Receiv
240
235
274
302
151
147
212
216
160
91
134
170
162
166
152
+ Accounts Receivable, Net
229
229
250
287
139
105
203
206
154
81
124
154
147
154
142
+ Notes Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Loans Receivable, Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Receivable, Net
12
7
24
15
12
42
10
10
5
10
11
16
15
12
9
+ Inventories
325
455
441
462
424
339
443
479
415
252
242
270
300
265
239
+ Raw Materials
112
146
140
154
148
106
160
213
172
152
97
94
93
99
96
+ Work In Process
52
87
52
51
38
23
52
39
30
16
25
27
29
28
26
+ Finished Goods
178
244
276
286
315
277
305
303
279
229
183
187
217
174
141
+ Inventory Adjustments
-17
-21
-26
-29
-78
-68
-74
-76
-66
-145
-63
-39
-38
-36
-23
+ Other Inventory
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Assets
33
43
55
55
34
29
19
24
34
19
24
22
22
19
23
+ Misc ST Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Prepaid Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Assets Held-for-Sale
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ ST Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Noncurrent Assets
989
1,118
1,359
1,319
1,168
1,085
1,405
1,064
494
400
345
322
291
320
304
+ Property, Plant & Equip, Net
125
153
180
190
187
152
197
177
204
145
119
120
117
134
133
+ Property, Plant & Equip
253
302
346
349
364
349
414
362
406
345
303
291
291
308
304
- Accumulated Depreciation
128
149
165
159
177
196
217
184
203
200
184
171
174
174
171
+ LT Investments & Receivables
- -
- -
60
50
58
59
- -
45
- -
- -
- -
- -
- -
- -
- -
+ LT Investments
- -
- -
60
50
58
59
- -
45
- -
- -
- -
- -
- -
- -
- -
+ LT Receivables
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other LT Assets
864
965
1,119
1,079
924
874
1,208
841
291
255
225
202
175
187
171
+ Total Intangible Assets
842
953
1,098
1,070
916
869
1,198
829
272
240
217
191
168
171
158
+ Goodwill
601
696
802
798
669
653
755
470
- -
- -
- -
- -
- -
62
65
+ Other Intangible Assets
241
257
295
272
247
216
443
359
272
240
217
191
168
109
94
+ LT Deferred Tax Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ LT Derivative & Hedging Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Assets
22
12
21
9
8
5
9
13
18
14
8
10
7
16
13
Total Assets
1,607
1,893
2,169
2,214
1,886
1,835
2,195
1,830
1,160
890
791
835
821
816
752
+ Payables & Accruals
190
185
197
255
135
129
204
224
185
114
158
195
188
187
171
+ Accounts Payable
98
99
100
128
77
74
138
143
99
46
99
118
126
110
95
+ Accrued Taxes
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Interest & Dividends Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Payables & Accruals
92
86
97
127
59
56
67
81
87
68
58
77
62
77
76
+ ST Debt
5
21
1
1
- -
- -
1
1
1
1
1
1
1
2
1
+ ST Borrowings
5
21
1
1
- -
- -
1
1
1
1
1
1
1
2
1
+ ST Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other ST Liabilities
60
68
22
27
16
12
11
12
11
10
17
15
15
13
34
+ Deferred Revenue
18
51
22
27
16
12
11
12
11
10
17
15
15
13
34
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc ST Liabilities
42
16
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Current Liabilities
255
273
220
282
152
142
216
237
197
125
176
210
204
202
207
+ LT Debt
660
400
512
420
396
397
507
518
449
338
267
304
191
260
218
+ LT Borrowings
660
400
512
420
396
397
507
518
399
293
232
239
130
187
135
+ LT Finance Leases
- -
- -
- -
- -
- -
- -
- -
- -
50
45
35
65
61
73
84
+ Other LT Liabilities
37
58
106
116
81
61
63
45
28
21
19
14
13
35
36
+ Accrued Liabilities
35
58
98
98
51
26
31
15
2
2
1
1
1
24
20
+ Pension Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Deferred Tax Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Derivatives & Hedging
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Misc LT Liabilities
2
- -
8
17
30
35
32
30
26
19
19
13
12
11
16
Total Noncurrent Liabilities
698
458
618
536
477
458
570
563
477
359
287
317
204
294
255
Total Liabilities
952
731
838
818
629
599
786
800
674
484
462
528
408
496
461
+ Preferred Equity and Hybrid Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Share Capital & APIC
425
766
827
865
892
999
1,197
1,216
1,233
1,243
1,250
1,254
1,369
1,420
1,428
+ Common Stock
1
1
1
1
1
1
1
1
1
- -
- -
- -
- -
- -
- -
+ Additional Paid in Capital
424
765
826
864
891
998
1,195
1,215
1,232
1,243
1,250
1,254
1,369
1,420
1,428
- Treasury Stock
26
26
30
132
133
134
134
134
134
134
136
139
142
142
177
+ Retained Earnings
244
396
525
700
580
498
439
64
-503
-602
-684
-681
-699
-835
-844
+ Other Equity
-16
- -
8
-37
-82
-128
-92
-115
-109
-100
-101
-127
-115
-123
-115
Equity Before Minority Interest
654
1,161
1,330
1,395
1,257
1,235
1,409
1,030
486
406
329
307
413
320
291
+ Minority/Non Controlling Interest
1
1
1
1
- -
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
655
1,162
1,331
1,396
1,257
1,236
1,409
1,030
486
406
329
307
413
320
291
Total Liabilities & Equity
1,607
1,893
2,169
2,214
1,886
1,835
2,195
1,830
1,160
890
791
835
821
816
752
Shares Outstanding
4
4
4
4
5
5
5
5
6
6
6
6
10
12
11
Number of Employees
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Leases - Total
- -
- -
- -
- -
- -
- -
- -
- -
50
45
35
65
61
73
84
Net Debt
645
380
473
345
287
162
393
471
342
166
186
189
85
144
101
Net Debt to Equity
98.45
32.67
35.58
24.7
22.83
13.15
27.87
45.77
70.3
40.88
56.63
61.52
20.5
44.93
34.78
Tangible Common Equity Ratio
-24.44
22.23
21.78
28.47
35.22
37.95
21.14
20.12
24.08
25.53
19.47
17.96
37.46
23.1
22.36
Current Ratio
2.43
2.84
3.68
3.17
4.74
5.29
3.65
3.23
3.38
3.92
2.54
2.44
2.59
2.46
2.17
Cash Conversion Cycle
143.04
175.37
178.07
161.28
223.39
292.72
242.68
217.71
229.69
242.51
219.35
181.47
189.77
169.38
161.09

Cash Flow Statement (USD)

APIChatGPT
2011 Y
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
As of date
12/31/2011
12/31/2012
12/31/2013
12/31/2014
12/31/2015
12/31/2016
12/31/2017
12/31/2018
12/31/2019
12/31/2020
12/31/2021
12/31/2022
12/31/2023
12/31/2024
12/31/2025
+ Net Income
94
152
130
174
-119
-82
-59
-374
-567
-97
-83
4
-19
-135
-10
+ Depreciation & Amortization
41
52
61
65
66
62
65
75
63
51
42
37
35
54
34
+ Non-Cash Items
20
-7
47
32
176
28
-7
377
544
-8
31
7
14
116
28
+ Stock-Based Compensation
5
8
19
19
22
21
20
20
16
10
8
4
5
7
9
+ Deferred Income Taxes
-1
-6
16
-3
-23
-24
- -
-14
-13
- -
3
- -
- -
-18
5
+ Asset Impairment Charge
- -
1
2
- -
177
29
84
400
545
139
8
3
3
122
24
+ Other Non-Cash Adj
16
-10
10
16
- -
3
-112
-29
-3
-156
13
1
7
5
-10
+ Chg in Non-Cash Work Cap
-115
-59
-25
-1
34
57
-38
-75
63
57
-7
-65
-21
58
18
+ (Inc) Dec in Accts Receiv
-68
18
-16
-36
148
-1
-34
-4
54
61
-45
-43
9
15
17
+ (Inc) Dec in Inventories
-91
-100
23
-34
- -
57
-67
-61
54
52
2
-35
-32
41
11
+ (Inc) Dec in Prepaid Assets
-10
16
-20
-4
4
1
12
-8
1
18
-8
1
3
8
-4
+ Inc (Dec) in Accts Payable
56
-5
-1
63
-111
4
52
-4
-48
-69
36
21
-5
-8
-18
+ Inc (Dec) in Other
-3
12
-11
10
-7
-4
-2
1
2
-4
8
-9
4
- -
12
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Operating Activities
39
138
211
270
156
65
-40
2
104
4
-16
-17
8
92
70
+ Change in Fixed & Intang
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Disp in Fixed & Intang
1
- -
- -
- -
- -
- -
- -
- -
- -
5
7
3
1
1
1
+ Disp of Fixed Prod Assets
1
- -
- -
- -
- -
- -
- -
- -
- -
5
7
3
1
1
1
+ Disp of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Acq of Fixed & Intang
-41
-50
-60
-54
-32
-17
-27
-24
-15
-2
- -
- -
- -
- -
- -
+ Acq of Fixed Prod Assets
-41
-50
-60
-54
-32
-17
-27
-24
-15
-2
- -
- -
- -
- -
- -
+ Acq of Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Cash (Repurchase) of Equity
57
271
1
-86
-1
87
-3
-3
-1
- -
-1
-4
-6
- -
-35
+ Increase in Capital Stock
57
271
5
11
5
88
1
- -
- -
- -
- -
- -
- -
- -
- -
+ Decrease in Capital Stock
- -
- -
-4
-97
-6
-1
-5
-3
-1
- -
-1
-4
-6
- -
-35
+ Net Change in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Dec in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Inc in LT Investment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Acq & Div
-509
-135
-293
-17
-59
6
-161
-51
43
105
-5
- -
- -
-150
- -
+ Cash from Divestitures
1
5
1
21
2
10
2
9
43
105
- -
- -
- -
- -
- -
+ Cash for Acq of Subs
-510
-140
-294
-38
-61
-4
-163
-61
- -
- -
-5
- -
- -
-150
- -
+ Cash for JVs
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Other Investing Activities
-1
- -
64
- -
- -
- -
- -
- -
- -
- -
8
25
-8
12
9
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Investing Activities
-550
-185
-289
-71
-91
-11
-188
-75
28
108
11
27
-7
-138
10
+ Dividends Paid
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
+ Net Cash From Debt
458
-251
92
-84
-26
- -
106
9
16
154
-86
543
-1
55
-55
+ Cash From Debt
520
203
808
15
95
- -
107
222
274
365
- -
1,088
452
874
562
+ Repayments of Debt
-62
-454
-716
-100
-121
- -
-1
-213
-258
-211
-86
-545
-453
-819
-617
+ Other Financing Activities
-5
46
-16
8
- -
-1
-2
- -
-137
-196
12
-544
- -
-10
-2
+ Net Cash From Disc Ops
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash from Financing Activities
510
66
77
-162
-27
86
101
7
-122
-42
-76
-5
-8
45
-92
Effect of Foreign Exchange Rates
1
1
-1
- -
-5
-15
8
-1
1
- -
- -
-1
1
-1
2
Net Changes in Cash
-1
19
-1
37
38
140
-127
-66
10
70
-81
5
-6
- -
-12
EBITDA
216
290
266
312
63
-66
- -
44
56
-158
-3
46
58
89
53
EBITDA Margin (%)
19.19
20.47
17.45
17.92
5.91
-11.15
0.02
4.13
5.89
-30.77
-0.62
6.58
7.92
10.95
6.68
Free Cash Flow
-2
88
151
216
124
48
-67
-22
89
2
-16
-17
8
92
70
Net Cash Paid for Acquisitions
509
135
293
17
59
-6
161
51
-43
-105
5
- -
- -
150
- -
Free Cash Flow to Firm
11
99
164
238
- -
- -
- -
- -
- -
- -
- -
-6
- -
- -
60
Free Cash Flow to Equity
457
-163
243
132
98
48
40
-13
105
161
-95
529
8
148
17
Free Cash Flow per Basic Share
-0.56
22.04
33.33
46.69
27.5
10.51
-13.52
-3.98
16.17
0.29
-2.82
-2.99
0.8
7.5
5.92
Price/Free Cash Flow
- -
11.46
9.84
6.1
5.95
24.6
-115.19
16.98
1.55
10.87
-5.7
-10.38
27.63
2.07
6.24
Cash Flow to Net Income
0.42
0.91
1.63
1.55
-1.31
-0.79
0.67
-0.01
-0.18
-0.04
0.19
-4.59
-0.43
-0.68
-7.29
Capital Expenditures
-41
-50
-60
-54
-32
-17
-27
-24
-15
-2
- -
- -
- -
- -
- -