NCSM
NCS Multistage Holdings, Inc.
$43.23
-1.15 (-2.59%)
At close · Jul 16
Market Cap
$113.46M
Shares
2,624,523
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$183.63M
+13%
FY2025
Net Income
$23.75M
+260.2%
FY2025
Gross Margin
10.4%
-1.8pp
FY2020
Operating Margin
5.74%
+3.1pp
FY2025
Diluted EPS
$8.65
+239.2%
FY2025
Operating Cash Flow
$22.18M
+74.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| $179.26M | $183.63M | $162.56M | $142.47M | $155.63M | $118.5M | $106.98M | $205.49M | $226.96M | $201.63M | |
| — | — | — | $86.87M | $95.23M | $70.03M | $62.91M | $108.03M | $108.31M | $98.79M | |
| — | — | — | — | — | — | $11.12M | $25.11M | — | — | |
| — | — | — | — | — | — | 10.4% | 12.22% | — | — | |
| — | $2M | $2M | $2.5M | $2.7M | $2.1M | $1.9M | $2.8M | $3.8M | $3M | |
| $58.38M | $58.85M | $57.82M | $56.52M | $58.34M | $49.09M | $59.43M | $88.55M | $82.81M | $64.71M | |
| $1M | $900K | $700K | $669K | $669K | $669K | $1.47M | $4.56M | $13.09M | $24.46M | |
| — | $5.89M | $5.32M | $4.62M | $4.32M | $4.5M | $5.89M | $10.44M | $17.84M | $27.65M | |
| — | — | — | — | — | $5.66M | $5.66M | — | — | — | |
| $7.1M | $10.54M | $4.33M | -$5.53M | -$2.25M | -$5.12M | -$71.44M | -$9.49M | -$206.66M | $4.96M | |
| — | 5.74% | 2.66% | -3.88% | -1.45% | -4.32% | -66.78% | -4.62% | -91.06% | 2.46% | |
| — | $16.43M | $9.64M | -$915K | $2.07M | -$619K | -$65.55M | $945K | -$188.83M | $32.61M | |
| $7.17M | $6.28M | $3.93M | $2.19M | $1.65M | $1.6M | $24.55M | -$2.58M | -$1.62M | -$3M | |
| $14.27M | $16.82M | $8.25M | -$3.34M | -$601K | -$3.52M | -$46.89M | -$12.07M | -$208.28M | $1.96M | |
| -$9.06M | -$9.22M | $116K | -$232K | $351K | $263K | -$7.78M | $10.75M | -$23.05M | $670K | |
| $18.55M | $23.75M | $6.59M | -$3.15M | -$1.1M | -$4.73M | -$57.6M | -$32.82M | -$190.32M | $2.1M | |
| — | 12.93% | 4.06% | -2.21% | -0.71% | -3.99% | -53.84% | -15.97% | -83.85% | 1.04% | |
| $4M | $2.29M | $1.55M | $42K | $150K | $955K | $18.49M | $10.01M | $5.09M | -$810K | |
| -$68.35M | — | — | — | — | — | — | -$32.82M | -$190.32M | $2.05M | |
| $20.35M | $25.22M | $4.74M | -$3.29M | -$4.63M | -$5.05M | -$58.57M | -$29.6M | -$207.64M | $17.41M | |
| USD/shares | — | $9.17 | $2.60 | -$1.27 | -$0.45 | -$1.98 | -$24.37 | -$14.00 | -$85.00 | $1.00 |
| USD/shares | — | $8.65 | $2.55 | -$1.27 | -$0.45 | -$1.98 | -$24.37 | -$14.00 | -$85.00 | $1.00 |
| shares | — | 2.59M | 2.54M | 2.47M | 2.43M | 2.4M | 2.36M | 2.33M | 2.24M | 2.02M |
| shares | — | 2.75M | 2.59M | 2.47M | 2.43M | 2.4M | 2.36M | 2.33M | 2.24M | 2.18M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2017–FY2018: $350K in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Oil & Gas Equipment & Services median 1.13×
EV/EBIT
—
Oil & Gas Equipment & Services median 23.96×
P/E (TTM)
6.18×
Oil & Gas Equipment & Services median 25.31×
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 Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Canada | $107,231,000 | $102,435,000 | $98,107,000 | $100,871,000 | $73,083,000 | $48,549,000 | $86,563,000 |
| United States | $58,273,000 | $43,652,000 | $37,819,000 | $46,237,000 | $35,155,000 | $46,179,000 | $103,291,000 |
| Other Countries | $18,123,000 | $16,470,000 | $6,545,000 | $8,524,000 | $10,264,000 | $12,249,000 | $15,631,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|
| Product | $127,866,000 | $113,046,000 | $100,447,000 | $105,859,000 | — | — | — |
| Service | $55,761,000 | $49,511,000 | $42,024,000 | $49,773,000 | — | — | — |
| Product Sales | — | — | — | — | $83,223,000 | $75,197,000 | $145,826,000 |
| Services | — | — | — | — | $35,279,000 | $31,780,000 | $59,659,000 |