Nine Energy Service, Inc. Financial Ratios — NINE Stock

Profitability (USD)

	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	12/31/2015	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

Return on Common Equity (%)	- -	-22.13	-23.52	-12.01	-44.23	-184.72	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-11.49	-11.72	-6.16	-21.86	-58.59	-15.67	3.56	-7.77	-10.78	-14.67
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	13.3	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	12.27	- -	- -	- -
Gross Margin (%)	7.9	-9.95	6.06	15	11.29	-12.93	-1.03	16.19	12.82	10.94	10.71
EBITDA Margin (%)	5.21	-6.61	0.97	4.29	-13.66	-104.67	0.87	15.59	11.61	10.64	9.24
Operating Margin (%)	-1.06	-23.9	-3.04	6.16	1.53	-28.81	-13.99	7.48	3	1.68	0.07
Incremental Operating Margin (%)	- -	31.81	19.5	23.81	- -	19.59	105.41	38.24	- -	16.24	- -
Pretax Margin (%)	-10.97	-34.42	-13.37	-6.12	-26.61	-122.7	-18.49	2.52	-5.19	-7.38	-9.16
Profit Margin (%)	-8.17	-25.11	-12.45	-6.41	-26.14	-121.91	-18.48	2.43	-5.28	-7.41	-9.13
Net Income to Common Margin (%)	-8.17	-25.11	-12.45	-6.41	-26.14	-121.91	-18.48	2.43	-5.28	-7.41	-9.13
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	3.65	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-3.6	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-22.13	-24.37	-12.01	-44.23	-184.72	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2015	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 Debt	250	245	242	428	395	384	372	378	366	359	383
ST Debt	11	18	242	1	1	8	9	10	13	15	20
LT Debt	239	226	- -	427	394	376	363	367	353	344	363
Total Debt/EBITDA	10.02	-13.1	45.96	12.05	-3.47	-1.18	122.96	4.09	5.18	6.08	7.37
Net Debt/EBITDA	9.26	-12.88	42.63	10.17	-2.63	-0.84	103.4	3.49	4.13	4.97	6.34
Total Debt/EBIT	-5.86	-2.95	-4.24	-15.13	-2.16	-1	-7.44	8.67	20.85	40.13	162.97
Net Debt/EBIT	-5.41	-2.9	-3.93	-12.77	-1.64	-0.72	-6.26	7.41	16.65	32.77	140.3
EBITDA to Interest Expense	2.52	-1.32	0.32	1.55	-2.86	-8.85	0.09	2.85	1.38	1.15	0.94
EBITDA-CapEx/Interest Expense	-0.18	-1.96	-2.46	-0.48	-4.5	-9.11	-0.38	1.97	0.9	0.86	0.65
EBIT to Interest Expense	-0.51	-4.76	-1.02	2.22	0.32	-2.44	-1.5	1.37	0.36	0.18	0.01
Interest Expense	10	14	16	23	40	37	33	32	51	51	55
Common Equity/Total Assets	53.56	50.02	49.64	52.12	45.82	4.61	-10.29	-5.51	-8.86	-18.35	-33.86
Long-Term Debt/Equity (%)	67.77	78.52	- -	71.84	101.12	1,842.9	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	39.68	42.48	- -	41.78	50.22	92.95	109.02	103.7	106.78	117.51	135.57
Long-Term Debt/Total Assets (%)	36.3	39.28	- -	37.44	46.33	84.98	95.07	86.08	87.84	95.53	106.91
Total Debt/Equity (%)	70.78	84.85	84.04	71.95	101.38	1,882.77	-947.53	-1,607.19	-1,028.12	-543.1	-332.87
Total Debt/Capital (%)	41.45	45.9	45.67	41.84	50.34	94.96	111.8	106.63	110.77	122.57	142.94
Total Debt/Total Assets (%)	37.91	42.45	41.72	37.5	46.45	86.82	97.5	88.51	91.13	99.64	112.72
Net Debt to Equity	65.43	83.44	77.95	60.75	76.71	1,345.95	-796.85	-1,373.43	-821.05	-443.45	-286.57
Net Debt/Capital (%)	39.55	45.49	43.8	37.67	43.21	81.8	100.52	95.84	97.56	110.62	132.17
EBITDA	25	-19	5	36	-114	-325	3	92	71	59	52
EBITDA-CapEx	-2	-28	-40	-11	-179	-335	-12	64	46	44	36
Operating Income (Loss)	-5	-67	-17	51	13	-90	-49	44	18	9	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2015	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

Cash Ratio	0.45	0.08	0.06	0.59	1.52	1.59	0.38	0.22	0.37	0.34	0.2
Current Ratio	2.31	1.83	0.51	3.08	4.39	3.83	2.47	2.43	2.22	2.09	1.85
Quick Ratio	1.83	1.33	0.41	2.09	3.11	2.57	1.54	1.52	1.45	1.34	1.03
CFO/Avg Current Liab	- -	-0.07	0.03	0.45	1.2	-0.09	-0.81	0.24	0.56	0.16	-0.08
Common Equity/Total Assets	53.56	50.02	49.64	52.12	45.82	4.61	-10.29	-5.51	-8.86	-18.35	-33.86
Long-Term Debt/Equity (%)	67.77	78.52	- -	71.84	101.12	1,842.9	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	39.68	42.48	- -	41.78	50.22	92.95	109.02	103.7	106.78	117.51	135.57
Long-Term Debt/Total Assets (%)	36.3	39.28	- -	37.44	46.33	84.98	95.07	86.08	87.84	95.53	106.91
Total Debt/Equity (%)	70.78	84.85	84.04	71.95	101.38	1,882.77	-947.53	-1,607.19	-1,028.12	-543.1	-332.87
Total Debt/Capital (%)	41.45	45.9	45.67	41.84	50.34	94.96	111.8	106.63	110.77	122.57	142.94
Total Debt/Total Assets (%)	37.91	42.45	41.72	37.5	46.45	86.82	97.5	88.51	91.13	99.64	112.72
CFO/Total Liabilities	45.91	-1.14	1.95	16.4	21.97	-1.16	-9.6	3.7	10.4	3.1	-1.61
CFO/CapEx	5.25	-0.36	0.13	1.92	1.56	-0.52	-2.62	0.58	1.85	0.89	-0.46
Altman's Z-Score	- -	- -	- -	2.67	1.82	-2.71	-3.14	-0.07	-1.04	-1.79	-2.3

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2015	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

Accounts Receivable Turnover	- -	5.84	7.4	6.5	6.62	4.5	6.64	7.01	6.29	6.53	7.15
Days Sales Outstanding	- -	62.52	49.32	56.12	55.14	81.09	54.98	52.07	58	55.86	51.04
Inventory Turnover	- -	21.38	27.31	12.37	9.7	7.07	8.76	9.54	9.12	9.38	9.35
Days Inventory Outstanding	- -	17.07	13.36	29.5	37.64	51.65	41.66	38.25	40.02	38.93	39.04
Accounts Payable Turnover	- -	16.73	21.37	20.38	17.36	12.25	15.24	14.59	13.86	14.11	12.75
Accounts Payable Turnover Days	- -	21.81	17.08	17.91	21.03	29.79	23.95	25.01	26.33	25.87	28.63
Cash Conversion Cycle	- -	57.78	45.6	67.71	71.75	102.95	72.69	65.3	71.69	68.92	61.45
Inventory to Cash Days	- -	45.44	35.96	26.61	17.51	29.45	13.32	13.82	17.98	16.93	11.99
Inventories	14	15	22	91	61	38	42	62	54	51	57
Raw Materials	- -	1	1	39	39	33	31	39	31	29	34
Work In Process	- -	- -	- -	- -	- -	- -	1	- -	1	- -	- -
Finished Goods	- -	15	24	54	28	18	19	29	29	27	27
Other Inventory	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2015	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

Market Capitalization	- -	- -	- -	680	239	86	33	483	95	47	15
- Cash & Cash Equivalents	19	4	18	64	93	69	22	17	31	28	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	250	245	242	428	395	384	372	378	366	359	383
Enterprise Value	- -	- -	- -	1,044	541	401	383	843	430	378	379
Total Capital	602	533	529	1,023	785	405	333	354	331	293	268
Total Debt/Capital (%)	41.45	45.9	45.67	41.84	50.34	94.96	111.8	106.63	110.77	122.57	142.94
Total Debt / EV	- -	- -	- -	0.41	0.73	0.96	0.97	0.45	0.85	0.95	1.01
EV/Sales	- -	- -	- -	1.26	0.65	1.29	1.1	1.42	0.71	0.68	0.67
EV/EBITDA	- -	- -	- -	29.4	- -	- -	126.7	9.12	6.08	6.42	7.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	19.35	24.48	42.32	161.49
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	17.57	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	43.41	- -	- -	- -
Diluted Market Cap	- -	- -	- -	550	229	81	30	469	89	42	14
Diluted Enterprise Value	- -	- -	- -	915	531	396	381	829	425	373	378
EV per Share	- -	- -	- -	34.62	17.71	12.71	11.68	25.38	12.18	8.93	8.75
TTM Sales	479	282	544	827	833	311	349	593	610	554	562
TTM EBITDA	25	-19	5	36	-114	-325	3	92	71	59	52
TTM Operating Income	-5	-67	-17	51	13	-90	-49	44	18	9	- -
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	48	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	19	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2015	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

Price/Free Cash Flow	- -	- -	- -	12.82	6.31	-5.65	-0.54	-39.45	4.27	-26.55	-0.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	19.35	24.48	42.32	161.49
Enterprise Value	- -	- -	- -	1,044	541	401	383	843	430	378	379
Low Price	- -	- -	- -	20.18	4.34	0.38	0.79	0.91	1.79	0.75	0.29
EV/Sales	- -	- -	- -	1.26	0.65	1.29	1.1	1.42	0.71	0.68	0.67
EV/EBITDA	- -	- -	- -	29.4	- -	- -	126.7	9.12	6.08	6.42	7.3
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	31.23	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	8.37	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	31.55	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	1.96	- -	- -	- -
Price/Book Value	- -	- -	- -	1.14	0.61	4.21	-0.84	-20.53	-2.66	-0.72	-0.13
Price/Book Value Average	- -	- -	- -	1.5	1.16	3.7	-1.9	-5.5	-5.34	-1.1	-0.3
Price/Book Value High	- -	- -	- -	2.05	2.09	16.47	-3.37	-20.75	-16.95	-2.09	-0.67
Price/Book Value Low	- -	- -	- -	1.02	0.34	0.59	-0.66	-1.29	-1.77	-0.48	-0.11
Price/Tangible Book Value	- -	- -	- -	139.98	-4.32	-0.77	-0.21	-3.85	-0.75	-0.33	-0.08
Price/Tangible Book Value Average	- -	- -	- -	184.22	-8.17	-0.67	-0.48	-1.03	-1.51	-0.5	-0.19
Price/Tangible Book Value High	- -	- -	- -	250.83	-14.74	-3	-0.85	-3.89	-4.79	-0.95	-0.42
Price/Tangible Book Value Low	- -	- -	- -	125.32	-2.4	-0.11	-0.17	-0.24	-0.5	-0.22	-0.07
Price/Sales	- -	- -	- -	0.67	0.28	0.26	0.09	0.76	0.15	0.08	0.03
Price/Sales Average	- -	- -	- -	0.88	0.52	0.23	0.2	0.2	0.29	0.12	0.06
Price/Sales High	- -	- -	- -	1.19	0.94	1.02	0.35	0.77	0.93	0.22	0.13
Price/Sales Low	- -	- -	- -	0.6	0.15	0.04	0.07	0.05	0.1	0.05	0.02
Price/Cash Flow	- -	- -	- -	6.14	2.26	-16.51	-0.75	26.96	1.96	3.16	-1.94
Price/Cash Flow Average	- -	- -	- -	8.08	4.28	-14.51	-1.71	7.22	3.94	4.85	-4.4
Price/Cash Flow High	- -	- -	- -	11.01	7.72	-64.64	-3.03	27.24	12.51	9.18	-9.97
Price/Cash Flow Low	- -	- -	- -	5.5	1.26	-2.31	-0.6	1.69	1.31	2.12	-1.62
Price/Free Cash Flow Average	- -	- -	- -	16.87	11.92	-4.97	-1.24	-10.57	8.57	-40.84	-1.38
Price/Free Cash Flow High	- -	- -	- -	22.97	21.52	-22.12	-2.19	-39.86	27.22	-77.28	-3.13
Price/Free Cash Flow Low	- -	- -	- -	11.47	3.5	-0.79	-0.43	-2.47	2.84	-17.81	-0.51
EV/Sales Average	- -	- -	- -	1.52	0.91	1.26	1.22	0.83	0.86	0.73	0.71
EV/Sales High	- -	- -	- -	1.91	1.34	2.1	1.38	1.43	1.54	0.85	0.79
EV/Sales Low	- -	- -	- -	1.18	0.52	1.05	1.08	0.66	0.65	0.65	0.67
EV/EBITDA Average	- -	- -	- -	35.45	- -	- -	140.55	5.3	7.43	6.85	7.67
EV/EBITDA High	- -	- -	- -	44.55	- -	- -	159.62	9.17	13.28	7.95	8.5
EV/EBITDA Low	- -	- -	- -	27.39	- -	- -	124.46	4.22	5.63	6.15	7.25
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	11.24	29.91	45.18	169.61
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	19.46	53.46	52.46	187.96
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	8.96	22.68	40.57	160.46
Last Price	- -	- -	- -	22.54	7.82	2.72	1	14.53	2.68	1.12	0.35
High Price	- -	- -	- -	40.39	26.69	10.65	4.04	14.68	17.1	3.26	1.78
Enterprise Value Average	- -	- -	- -	1,259	754	391	425	490	526	404	398
Enterprise Value High	- -	- -	- -	1,583	1,118	651	483	848	940	469	441
Enterprise Value Low	- -	- -	- -	973	435	327	377	391	399	363	377

Shares Outstanding	23	23	23	30	31	32	33	33	35	42	43
Diluted Weighted Avg Shares	20	20	23	24	29	30	30	32	33	37	41
Basic Weighted Avg Shares	14	14	23	24	29	30	30	31	33	37	41
Revenue per Share	34.3	20.24	23.45	33.89	28.42	10.45	11.53	19.18	18.31	14.91	13.73
EBITDA per Share	1.79	-1.34	0.23	1.46	-3.88	-10.94	0.1	2.99	2.13	1.59	1.27
Operating Income per Share	-0.36	-4.84	-0.71	2.09	0.43	-3.01	-1.61	1.44	0.55	0.25	0.01
Basic EPS, GAAP	-2.8	-5.08	-2.92	-2.17	-7.43	-12.74	-2.13	0.47	-0.97	-1.11	-1.25
Basic EPS from Cont Ops	-2.74	-5.08	-2.92	-2.17	-7.43	-12.74	-2.13	0.47	-0.97	-1.11	-1.25
Diluted EPS, GAAP	-1.93	-3.5	-2.92	-2.17	-7.43	-12.74	-2.13	0.45	-0.97	-1.11	-1.25
Diluted EPS from Cont Ops	-1.88	-3.5	-2.92	-2.17	-7.43	-12.74	-2.13	0.45	-0.97	-1.11	-1.25
Dividend per Share	- -	- -	0.11	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	10.06	-0.24	0.24	3.67	3.46	-0.16	-1.33	0.54	1.37	0.35	-0.18
Free Cash Flow per Basic Share	8.15	-0.89	-1.71	1.76	1.24	-0.48	-1.84	-0.38	0.63	-0.04	-0.57
Cash & Equivalents per Share	0.81	0.18	0.76	2.11	3.04	2.18	0.66	0.53	0.87	0.66	0.43
Book Value per Share	15.21	12.43	12.39	19.72	12.76	0.65	-1.2	-0.71	-1.01	-1.56	-2.65
Tangible Book Value per Share	5.61	3.74	5.61	0.16	-1.81	-3.55	-4.74	-3.78	-3.57	-3.43	-4.22

Nine Energy Service, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)