National Energy Services Reunited Corp.

NESRW

NESRWNational Energy Services Reunited Corp. US flag

NASDAQ Capital Market

0.50

USD

-0.08

- -

709.05MMarket Cap

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	4.59	1.81	-7.32	-4.49	1.55	8.82	5.45
Return on Assets (%)	- -	- -	2.75	1.03	-3.67	-1.99	0.69	4.27	2.82
Return on Capital (%)	- -	- -	4.46	1.96	- -	- -	2.38	8.25	6.01
Return on Invested Capital (%)	- -	- -	4.43	1.52	- -	- -	2.53	8.28	6.26
Gross Margin (%)	26.23	- -	23.02	9.34	0.32	7.2	12.97	16.03	12.44
EBITDA Margin (%)	28.98	- -	24.29	18.7	8.99	12.64	19.45	21.55	18.13
Operating Margin (%)	14.83	- -	10.91	4.23	-4.94	-0.1	7.04	10.58	7.43
Incremental Operating Margin (%)	- -	14.83	10.91	-20.79	- -	- -	34.53	36.59	-176.27
Pretax Margin (%)	12.14	- -	7.96	3.49	-6.91	-3.28	2.6	7.34	4.56
Profit Margin (%)	11.29	- -	5.98	1.98	-7.36	-4	1.1	5.86	3.86
Net Income to Common Margin (%)	11.29	- -	5.98	1.98	-7.36	-4	1.1	5.86	3.86
Effective Tax Rate (%)	13.92	- -	24.93	43.1	- -	- -	57.85	20.09	15.34
Dvd Payout Ratio (%)	76.69	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	4.59	1.81	-7.32	-4.49	1.55	8.82	5.45

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	302	384	398	596	566	485	409	332
ST Debt	- -	77	53	90	87	150	128	134	122
LT Debt	- -	225	331	309	509	417	357	275	210
Total Debt/EBITDA	- -	- -	2.4	2.55	7.56	4.93	2.17	1.46	1.38
Net Debt/EBITDA	-0.01	- -	1.94	2.07	4.95	3.97	1.72	0.98	0.77
Total Debt/EBIT	- -	- -	5.34	11.3	-13.75	-617.68	6.01	2.97	3.37
Net Debt/EBIT	-0.02	- -	4.32	9.17	-9	-497.54	4.76	2	1.88
EBITDA to Interest Expense	11.7	- -	8.43	9.82	5.19	3.37	4.86	7.03	7.38
EBITDA-CapEx/Interest Expense	11.7	- -	8.43	9.82	5.19	3.37	4.86	7.03	7.38
EBIT to Interest Expense	5.99	- -	3.79	2.22	-2.86	-0.03	1.76	3.45	3.02
Interest Expense	7	- -	19	16	15	34	46	40	33
Common Equity/Total Assets	94.6	61.78	58.23	55.98	44.83	43.88	45.69	51.2	52.27
Long-Term Debt/Equity (%)	- -	27.1	37.29	32.68	61.97	51.96	43.42	30.3	21.68
Long-Term Debt/Capital (%)	- -	19.89	26.03	22.98	35.91	30.46	27.31	20.89	16.15
Long-Term Debt/Total Assets (%)	- -	16.76	21.71	18.29	27.78	22.8	19.84	15.52	11.33
Total Debt/Equity (%)	- -	36.35	43.26	42.19	72.57	70.59	59.01	45.05	34.25
Total Debt/Capital (%)	- -	26.69	30.2	29.67	42.06	41.38	37.11	31.06	25.51
Total Debt/Total Assets (%)	- -	22.49	25.19	23.62	32.54	30.98	26.96	23.07	17.91
Net Debt to Equity	-0.34	33.36	35.01	34.25	47.51	56.86	46.79	30.27	19.15
Net Debt/Capital (%)	-0.34	25.04	25.93	25.51	32.21	35.37	31.04	22.73	15.78
EBITDA	79	- -	160	156	79	115	223	280	240
EBITDA-CapEx	79	- -	160	156	79	115	223	280	240
Operating Income (Loss)	40	- -	72	35	-43	-1	81	138	98

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.21	0.11	0.32	0.21	0.48	0.14	0.13	0.21	0.21
Current Ratio	0.25	1.34	1.77	1.43	1.45	0.99	1.02	1.07	1.04
Quick Ratio	0.21	0.99	1.33	1.13	1.21	0.75	0.79	0.85	0.85
CFO/Avg Current Liab	- -	- -	0.39	0.46	0.32	0.19	0.33	0.44	0.48
Common Equity/Total Assets	94.6	61.78	58.23	55.98	44.83	43.88	45.69	51.2	52.27
Long-Term Debt/Equity (%)	- -	27.1	37.29	32.68	61.97	51.96	43.42	30.3	21.68
Long-Term Debt/Capital (%)	- -	19.89	26.03	22.98	35.91	30.46	27.31	20.89	16.15
Long-Term Debt/Total Assets (%)	- -	16.76	21.71	18.29	27.78	22.8	19.84	15.52	11.33
Total Debt/Equity (%)	- -	36.35	43.26	42.19	72.57	70.59	59.01	45.05	34.25
Total Debt/Capital (%)	- -	26.69	30.2	29.67	42.06	41.38	37.11	31.06	25.51
Total Debt/Total Assets (%)	- -	22.49	25.19	23.62	32.54	30.98	26.96	23.07	17.91
CFO/Total Liabilities	665.72	- -	14.01	18.1	12.64	9.02	18.13	26.5	29.91
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.72	0.21	1.45	1.36	0.86	0.73	1.25	1.71	1.53

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	8.16	7.74	7.09	6.52	7.16	8.44	8.4
Days Sales Outstanding	- -	- -	44.75	47.18	51.47	56.01	50.96	43.26	43.46
Inventory Turnover	- -	- -	7.4	8.74	9.29	8.26	9.55	11.2	12.1
Days Inventory Outstanding	- -	- -	49.33	41.77	39.29	44.19	38.24	32.59	30.16
Accounts Payable Turnover	- -	1.67	7.99	7.34	3.8	2.58	2.8	3.32	3.19
Accounts Payable Turnover Days	- -	218.86	45.66	49.74	95.93	141.66	130.56	109.79	114.54
Cash Conversion Cycle	- -	- -	48.42	39.21	-5.18	-41.46	-41.36	-33.94	-40.92
Inventory to Cash Days	- -	- -	-4.58	5.4	12.18	11.82	12.72	10.66	13.29
Inventories	- -	58	79	94	94	111	98	97	95
Raw Materials	- -	45	58	72	66	64	67	64	59
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	15	23	25	28	47	32	33	35

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	25	73	75	206	79	68	108	125
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	302	384	398	596	566	485	409	332
Enterprise Value	-1	277	310	323	390	488	417	301	207
Total Capital	219	1,132	1,270	1,343	1,417	1,369	1,306	1,317	1,299
Total Debt/Capital (%)	- -	26.69	30.2	29.67	42.06	41.38	37.11	31.06	25.51
Total Debt / EV	- -	1.09	1.24	1.23	1.53	1.16	1.16	1.36	1.6
EV/Sales	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/EBITDA	- -	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBIT	- -	- -	4.32	9.17	- -	- -	5.17	2.19	2.1
EV/Cash Flow to Firm	- -	- -	3	2.25	2.71	3.63	2.12	1.15	0.71
EV/Free Cash Flow to Firm	- -	- -	3	2.25	2.71	3.63	2.12	1.15	0.71
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-1	277	310	323	390	488	417	301	207
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	271	- -	658	834	877	910	1,146	1,302	1,324
TTM EBITDA	79	- -	160	156	79	115	223	280	240
TTM Operating Income	40	- -	72	35	-43	-1	81	138	98
TTM Cash Flow to Firm	89	- -	103	143	144	134	196	261	292
TTM Free Cash Flow to Firm	89	- -	103	143	144	134	196	261	292

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	4.32	9.17	- -	- -	5.17	2.19	2.1
Enterprise Value	-1	277	310	323	390	488	417	301	207
Low Price	0.38	0.71	0.23	0.15	1.16	0.06	0.07	0.25	0.14
EV/Sales	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/EBITDA	- -	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/Sales High	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/Sales Low	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/EBITDA Average	-0.01	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBITDA High	-0.01	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBITDA Low	-0.01	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBIT Average	-0.02	- -	4.32	9.17	-9	-531.69	5.17	2.19	2.1
EV/EBIT High	-0.02	- -	4.32	9.17	-9	-531.69	5.17	2.19	2.1
EV/EBIT Low	-0.02	- -	4.32	9.17	-9	-531.69	5.17	2.19	2.1
Last Price	0.82	1.2	0.9	1.45	1.73	0.4	0.32	0.39	0.5
High Price	0.85	2.64	1.29	1.5	3.49	2.73	0.8	1.52	0.85
Enterprise Value Average	-1	277	310	323	390	488	417	301	207
Enterprise Value High	-1	277	310	323	390	488	417	301	207
Enterprise Value Low	-1	277	310	323	390	488	417	301	207

Profitability (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	4.59	1.81	-7.32	-4.49	1.55	8.82	5.45
Return on Assets (%)	- -	- -	2.75	1.03	-3.67	-1.99	0.69	4.27	2.82
Return on Capital (%)	- -	- -	4.46	1.96	- -	- -	2.38	8.25	6.01
Return on Invested Capital (%)	- -	- -	4.43	1.52	- -	- -	2.53	8.28	6.26
Gross Margin (%)	26.23	- -	23.02	9.34	0.32	7.2	12.97	16.03	12.44
EBITDA Margin (%)	28.98	- -	24.29	18.7	8.99	12.64	19.45	21.55	18.13
Operating Margin (%)	14.83	- -	10.91	4.23	-4.94	-0.1	7.04	10.58	7.43
Incremental Operating Margin (%)	- -	14.83	10.91	-20.79	- -	- -	34.53	36.59	-176.27
Pretax Margin (%)	12.14	- -	7.96	3.49	-6.91	-3.28	2.6	7.34	4.56
Profit Margin (%)	11.29	- -	5.98	1.98	-7.36	-4	1.1	5.86	3.86
Net Income to Common Margin (%)	11.29	- -	5.98	1.98	-7.36	-4	1.1	5.86	3.86
Effective Tax Rate (%)	13.92	- -	24.93	43.1	- -	- -	57.85	20.09	15.34
Dvd Payout Ratio (%)	76.69	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	4.59	1.81	-7.32	-4.49	1.55	8.82	5.45

Credit (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	302	384	398	596	566	485	409	332
ST Debt	- -	77	53	90	87	150	128	134	122
LT Debt	- -	225	331	309	509	417	357	275	210
Total Debt/EBITDA	- -	- -	2.4	2.55	7.56	4.93	2.17	1.46	1.38
Net Debt/EBITDA	-0.01	- -	1.94	2.07	4.95	3.97	1.72	0.98	0.77
Total Debt/EBIT	- -	- -	5.34	11.3	-13.75	-617.68	6.01	2.97	3.37
Net Debt/EBIT	-0.02	- -	4.32	9.17	-9	-497.54	4.76	2	1.88
EBITDA to Interest Expense	11.7	- -	8.43	9.82	5.19	3.37	4.86	7.03	7.38
EBITDA-CapEx/Interest Expense	11.7	- -	8.43	9.82	5.19	3.37	4.86	7.03	7.38
EBIT to Interest Expense	5.99	- -	3.79	2.22	-2.86	-0.03	1.76	3.45	3.02
Interest Expense	7	- -	19	16	15	34	46	40	33
Common Equity/Total Assets	94.6	61.78	58.23	55.98	44.83	43.88	45.69	51.2	52.27
Long-Term Debt/Equity (%)	- -	27.1	37.29	32.68	61.97	51.96	43.42	30.3	21.68
Long-Term Debt/Capital (%)	- -	19.89	26.03	22.98	35.91	30.46	27.31	20.89	16.15
Long-Term Debt/Total Assets (%)	- -	16.76	21.71	18.29	27.78	22.8	19.84	15.52	11.33
Total Debt/Equity (%)	- -	36.35	43.26	42.19	72.57	70.59	59.01	45.05	34.25
Total Debt/Capital (%)	- -	26.69	30.2	29.67	42.06	41.38	37.11	31.06	25.51
Total Debt/Total Assets (%)	- -	22.49	25.19	23.62	32.54	30.98	26.96	23.07	17.91
Net Debt to Equity	-0.34	33.36	35.01	34.25	47.51	56.86	46.79	30.27	19.15
Net Debt/Capital (%)	-0.34	25.04	25.93	25.51	32.21	35.37	31.04	22.73	15.78
EBITDA	79	- -	160	156	79	115	223	280	240
EBITDA-CapEx	79	- -	160	156	79	115	223	280	240
Operating Income (Loss)	40	- -	72	35	-43	-1	81	138	98

Liquidity (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.21	0.11	0.32	0.21	0.48	0.14	0.13	0.21	0.21
Current Ratio	0.25	1.34	1.77	1.43	1.45	0.99	1.02	1.07	1.04
Quick Ratio	0.21	0.99	1.33	1.13	1.21	0.75	0.79	0.85	0.85
CFO/Avg Current Liab	- -	- -	0.39	0.46	0.32	0.19	0.33	0.44	0.48
Common Equity/Total Assets	94.6	61.78	58.23	55.98	44.83	43.88	45.69	51.2	52.27
Long-Term Debt/Equity (%)	- -	27.1	37.29	32.68	61.97	51.96	43.42	30.3	21.68
Long-Term Debt/Capital (%)	- -	19.89	26.03	22.98	35.91	30.46	27.31	20.89	16.15
Long-Term Debt/Total Assets (%)	- -	16.76	21.71	18.29	27.78	22.8	19.84	15.52	11.33
Total Debt/Equity (%)	- -	36.35	43.26	42.19	72.57	70.59	59.01	45.05	34.25
Total Debt/Capital (%)	- -	26.69	30.2	29.67	42.06	41.38	37.11	31.06	25.51
Total Debt/Total Assets (%)	- -	22.49	25.19	23.62	32.54	30.98	26.96	23.07	17.91
CFO/Total Liabilities	665.72	- -	14.01	18.1	12.64	9.02	18.13	26.5	29.91
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.72	0.21	1.45	1.36	0.86	0.73	1.25	1.71	1.53

Working Capital (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	8.16	7.74	7.09	6.52	7.16	8.44	8.4
Days Sales Outstanding	- -	- -	44.75	47.18	51.47	56.01	50.96	43.26	43.46
Inventory Turnover	- -	- -	7.4	8.74	9.29	8.26	9.55	11.2	12.1
Days Inventory Outstanding	- -	- -	49.33	41.77	39.29	44.19	38.24	32.59	30.16
Accounts Payable Turnover	- -	1.67	7.99	7.34	3.8	2.58	2.8	3.32	3.19
Accounts Payable Turnover Days	- -	218.86	45.66	49.74	95.93	141.66	130.56	109.79	114.54
Cash Conversion Cycle	- -	- -	48.42	39.21	-5.18	-41.46	-41.36	-33.94	-40.92
Inventory to Cash Days	- -	- -	-4.58	5.4	12.18	11.82	12.72	10.66	13.29
Inventories	- -	58	79	94	94	111	98	97	95
Raw Materials	- -	45	58	72	66	64	67	64	59
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	15	23	25	28	47	32	33	35

Enterprise Value (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	1	25	73	75	206	79	68	108	125
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	302	384	398	596	566	485	409	332
Enterprise Value	-1	277	310	323	390	488	417	301	207
Total Capital	219	1,132	1,270	1,343	1,417	1,369	1,306	1,317	1,299
Total Debt/Capital (%)	- -	26.69	30.2	29.67	42.06	41.38	37.11	31.06	25.51
Total Debt / EV	- -	1.09	1.24	1.23	1.53	1.16	1.16	1.36	1.6
EV/Sales	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/EBITDA	- -	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBIT	- -	- -	4.32	9.17	- -	- -	5.17	2.19	2.1
EV/Cash Flow to Firm	- -	- -	3	2.25	2.71	3.63	2.12	1.15	0.71
EV/Free Cash Flow to Firm	- -	- -	3	2.25	2.71	3.63	2.12	1.15	0.71
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	-1	277	310	323	390	488	417	301	207
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	271	- -	658	834	877	910	1,146	1,302	1,324
TTM EBITDA	79	- -	160	156	79	115	223	280	240
TTM Operating Income	40	- -	72	35	-43	-1	81	138	98
TTM Cash Flow to Firm	89	- -	103	143	144	134	196	261	292
TTM Free Cash Flow to Firm	89	- -	103	143	144	134	196	261	292

Multiples (USD)

API Chat

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	4.32	9.17	- -	- -	5.17	2.19	2.1
Enterprise Value	-1	277	310	323	390	488	417	301	207
Low Price	0.38	0.71	0.23	0.15	1.16	0.06	0.07	0.25	0.14
EV/Sales	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/EBITDA	- -	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/Sales High	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/Sales Low	- -	- -	0.47	0.39	0.44	0.54	0.36	0.23	0.16
EV/EBITDA Average	-0.01	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBITDA High	-0.01	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBITDA Low	-0.01	- -	1.94	2.07	4.95	4.24	1.87	1.07	0.86
EV/EBIT Average	-0.02	- -	4.32	9.17	-9	-531.69	5.17	2.19	2.1
EV/EBIT High	-0.02	- -	4.32	9.17	-9	-531.69	5.17	2.19	2.1
EV/EBIT Low	-0.02	- -	4.32	9.17	-9	-531.69	5.17	2.19	2.1
Last Price	0.82	1.2	0.9	1.45	1.73	0.4	0.32	0.39	0.5
High Price	0.85	2.64	1.29	1.5	3.49	2.73	0.8	1.52	0.85
Enterprise Value Average	-1	277	310	323	390	488	417	301	207
Enterprise Value High	-1	277	310	323	390	488	417	301	207
Enterprise Value Low	-1	277	310	323	390	488	417	301	207

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	29	86	87	88	91	94	95	96	101
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -

National Energy Services Reunited Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)