ACDC · ProFrac Holding Corp. · Financials
10 customers — 45% of revenue (fiscal year ended December 31, 2025)
“During the fiscal years ended on December 31, 2025, 2024 and 2023, our top ten customers represented 45%, 37% and 41% of our consolidated revenues, respectively.”
10 customers — 37% of revenue (fiscal year ended December 31, 2024)
“During the fiscal years ended on December 31, 2025, 2024 and 2023, our top ten customers represented 45%, 37% and 41% of our consolidated revenues, respectively.”
10 customers — 41% of revenue (fiscal year ended December 31, 2023)
“During the fiscal years ended on December 31, 2025, 2024 and 2023, our top ten customers represented 45%, 37% and 41% of our consolidated revenues, respectively.”
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| $1.79B | $1.94B | $2.19B | $2.63B | $2.43B | $768.4M | $547.7M | |
| — | — | — | — | $2.43B | $768.4M | $547.7M | |
| — | — | — | — | $0 | $0 | $0 | |
| — | — | — | — | 0% | 0% | 0% | |
| $172.8M | $190.5M | $204.6M | $233.6M | $225M | $64.2M | $48.2M | |
| — | $36.4M | $36.3M | $35.2M | $5.6M | $600K | $0 | |
| $399.7M | $416.3M | $442.2M | $438.4M | $267.3M | $140.7M | $150.7M | |
| $2.06B | $2.17B | $2.25B | $2.46B | $2.01B | $786.4M | $642.7M | |
| -$268.1M | -$225.8M | -$60.4M | $166.6M | $412.4M | -$18M | -$95M | |
| — | -11.63% | -2.76% | 6.33% | 17% | -2.34% | -17.35% | |
| $131.6M | $190.5M | $381.8M | $605M | $679.7M | $122.7M | $55.7M | |
| $133.8M | $138.8M | $156.6M | $154.9M | $59.5M | $25.8M | $23.3M | |
| — | -$3.8M | $3M | -$36.2M | $16.5M | $600K | $300K | |
| — | -$6.8M | $400K | -$38.5M | $16.5M | — | — | |
| -$400.8M | -$368.4M | -$214.8M | -$58M | $351.8M | -$43.7M | -$118M | |
| -$12.4M | -$12.9M | -$7M | $1.2M | $9.1M | -$200K | $500K | |
| -$406.7M | -$369M | -$215.1M | -$97.7M | $91.5M | -$42.4M | -$118.5M | |
| — | -19% | -9.82% | -3.71% | 3.77% | -5.52% | -21.64% | |
| -$412.1M | -$374.3M | -$219.9M | -$107.5M | $91.5M | — | — | |
| -$406.7M | -$368.9M | -$215.3M | -$97.4M | $91.5M | -$43.4M | -$118.5M | |
| USD/shares | -$2.34 | -$2.22 | -$1.38 | -$0.82 | $2.06 | — | — |
| USD/shares | -$2.34 | -$2.22 | -$1.38 | -$0.82 | $2.06 | — | — |
| shares | — | 168.3M | 159.9M | 130.9M | 44.3M | — | — |
| shares | — | 168.3M | 159.9M | 130.9M | 44.5M | — | — |
Debt Profile
Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.
Reported total debt history
| As of | Reported label | Amount | Source |
|---|---|---|---|
| 2025-12-31 | outstanding principal indebtedness | USD 1,048,100,000 |
10-K filed 2026-03-13
Parent filing
As of December 31, 2025, we had outstanding principal indebtedness of $1,048.1 million. |
Reported debt balances
Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.
| Reported balance | As of | Amount | Source |
|---|---|---|---|
| Current operating lease liabilities | 2026-06-30 | USD 41,400,000 | 10-Q filed 2026-08-06 |
| Long-term debt, including current maturities | 2026-06-30 | USD 877,700,000 | 10-Q filed 2026-08-06 |
Related accounting measures — not additional borrowingCarrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.
| |||
| Noncurrent operating lease liabilities | 2026-06-30 | USD 92,600,000 | 10-Q filed 2026-08-06 |
Covenants
Covenant terms have not yet been verified for this profile.
The balance figures do not establish whether covenants apply or whether the company complies with them.
Loans, facilities and notes
The instrument breakdown is not yet verified. Read the debt note in the linked report for borrowing terms and maturity conditions.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 33 similar-size Oil & Gas Equipment & Services companies (of 47 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Stimulation Services Segment | $1,682,900,000 | $1,914,400,000 | $2,291,200,000 | $2,348,700,000 | $745,400,000 | $537,900,000 |
| Proppant Production Segment | $336,000,000 | $246,500,000 | $383,300,000 | $90,000,000 | $27,200,000 | $8,200,000 |
| Flotek Segment | $243,600,000 | $192,400,000 | $193,000,000 | — | — | — |
| Manufacturing Segment | $212,300,000 | $222,800,000 | $176,100,000 | $166,700,000 | $76,400,000 | $1,600,000 |
| All Other Segments | $17,300,000 | $3,100,000 | $193,000,000 | $111,800,000 | — | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Service | $1,692,700,000 | $1,886,700,000 | $2,274,200,000 | $2,341,500,000 | $744,200,000 |
| Product | $249,100,000 | $304,200,000 | $355,800,000 | $84,100,000 | $24,200,000 |