National Energy Services Reunited Corp 8-K, filed Feb 17, 2026
National Energy Services Reunited Corp. (NESR)
About this 8-K
National Energy Services Reunited Corp filed this 8-K on February 17, 2026.
Items reported
- Item 2.02: Financial results
- Item 7.01: Regulation FD disclosure
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported):
(Exact name of Registrant as specified in its charter)
IRS
Employer Identification No.:
Commission
File Number:
State
or other jurisdiction of incorporation:
(Address of principal executive office)
Registrant’s
telephone number in the United States, including area code: +1
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| The
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 17, 2026, National Energy Services Reunited Corp. (“NESR” or the “Company”) issued a press release with Fourth Quarter and Full Year 2025 financial results furnished as Exhibit 99.1 hereto, and incorporated by reference into this Item 2.02 The press release was posted on the Company’s website (http://investors.nesr.com/news-events/press-releases) on February 17, 2026. In accordance with General Instruction B.2 of Form 8-K, the information contained in this Item 2.02 and in Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), except as expressly set forth by specific reference in such a filing.
A conference call is scheduled for 8:00 AM ET on February 17, 2026, to discuss the financial results. Investors, analysts and members of the media are invited to participate by dialing in to the U.S. toll-free line at 1-877-407-0890 or the international line at 1-201-389-0918, approximately 10 minutes prior to the start of the call. A live, listen-only earnings webcast will also be broadcast simultaneously under the “Investors” section of the Company’s website at www.nesr.com. Following the end of the conference call, a replay will be available after the event under the “Investors” section of the Company’s website.
In addition to financial results determined in accordance with Generally Accepted Accounting Principles (“GAAP”) that were included in the news release, certain information discussed in the news release and to be discussed on the conference call could be considered non-GAAP financial measures (as defined under the Securities and Exchange Commission’s (“SEC”) Regulation G). Any non-GAAP financial measures should be considered in addition to, and not as an alternative for, or superior to, net income (loss), cash flows or other measures of financial performance prepared in accordance with GAAP as more fully discussed in the Company’s financial statements and filings with the SEC. Reconciliations of such non-GAAP information to the closest GAAP measures are included in the news release.
Item 7.01 Regulation FD Disclosure.
On February 17, 2026, the Company issued a press release, a copy of which is furnished with this Current Report on Form 8-K as Exhibit 99.1 and is incorporated by reference into this Item 7.01. In accordance with General Instruction B.2 of Form 8-K, the information contained in this Item 7.01 and in Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, nor shall it be deemed incorporated by reference into any filing under the Securities Act, except as expressly set forth by specific reference in such a filing.
See Item 2.02, “Results of Operations and Financial Condition.”
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
The information set forth in the attached exhibit 99.1 listed below is furnished pursuant to Item 9.01 of this Form 8-K.
| Number | Description | |
| 99.1 | Press Release dated February 17, 2026. | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| NATIONAL ENERGY SERVICES REUNITED CORP. | ||
| Date: February 17, 2026 | By: | /s/ Stefan Angeli |
| Name: | Stefan Angeli | |
| Title: | Chief Financial Officer | |
Exhibit 99.1
National Energy Services Reunited Corp. Reports Fourth Quarter 2025 Financial Results
| ● | Revenue for the quarter ended December 31, 2025, is $398.3 million, up 34.9% sequentially and 15.9% year-over-year | |
| ● | Net income for the quarter ended December 31, 2025, is $7.8 million | |
● |
Adjusted net income (a non-GAAP measure)** for the quarter ended December 31, 2025, is $31.9 million, up 106.6% sequentially | |
| ● | Adjusted EBITDA (a non-GAAP measure)** for the quarter ended December 31, 2025, is $84.4 million, improving 32.0% sequentially | |
| ● | Operating cash flow for the year ended December 31, 2025, is $264.2 million, up 15.2% year-over-year | |
| ● | Free cash flow (a non-GAAP measure)** for the year ended December 31, 2025, is $120.8 million |
HOUSTON, February 17, 2026 – National Energy Services Reunited Corp. (“NESR” or the “Company”), a leading integrated energy services provider in the Middle East and North Africa (“MENA”), today announced its financial results for the three-month period and year ended December 31, 2025. The Company delivered the following results for the periods presented:
| Three Months Ended | Variance | |||||||||||||||||||
| (in thousands except per share amounts and percentages) | December 31, 2025 |
September 30, 2025 |
December 31, 2024 |
Sequential | Year- over- year | |||||||||||||||
| Revenue | $ | 398,262 | $ | 295,315 | $ | 343,682 | 34.9 | % | 15.9 | % | ||||||||||
| Net income | 7,803 | 17,737 | 26,837 | (56.0 | )% | (70.9 | )% | |||||||||||||
| Adjusted net income (non-GAAP)** | 31,879 | 15,434 | 28,140 | 106.6 | % | 13.3 | % | |||||||||||||
| Adjusted EBITDA (non-GAAP)** | 84,414 | 63,957 | 87,219 | 32.0 | % | (3.2 | )% | |||||||||||||
| Diluted EPS | 0.08 | 0.18 | 0.28 | (54.6 | )% | (71.4 | )% | |||||||||||||
| Adjusted Diluted EPS (non-GAAP)** | 0.32 | 0.16 | 0.30 | 105.0 | % | 6.7 | % | |||||||||||||
**The Company presents its financial results in accordance with generally accepted accounting principles in the United States of America (“GAAP”). However, management believes that using additional non-GAAP measures will enhance the evaluation of the profitability of the Company and its ongoing operations. Please see Tables 1, 2, 3, and 4 below for reconciliations of GAAP to non-GAAP financial measures. The Consolidated Balance Sheets, Statements of Operations, and Statements of Cash Flows are derived from the financial statements that will be presented in our Annual Report on Form 10-K for the year ended December 31, 2025.
Stefan Angeli, Chief Financial Officer, commented, “Fourth quarter 2025 marked a strong finish to the year, highlighted by a sharp sequential acceleration in activity, disciplined cost execution, and continued balance sheet strengthening. Revenue reached $398.3 million, reflecting a 34.9% sequential increase, driven by improved utilization and the early stages of mobilization on recently awarded contracts. Adjusted EBITDA for the quarter increased 32% sequentially to $84.4 million. Adjusted EBITDA margins of 21.2% were substantially flat on a sequential quarter basis, underscoring the scalability of our operating model and the effectiveness of our cost controls.
Net income for the quarter was $7.8 million and was impacted by non-cash impairment charges on two small technology investments, additional current expected credit loss provisions, mobilization-related restructuring costs in Oman, and other write-offs and provisions, largely related to a vendor bankruptcy and resulting provision for a construction-in-process prepayment previously made in Saudi Arabia. Excluding these items, Adjusted Net Income was $31.9 million, more than doubling sequentially, with Adjusted Diluted EPS of $0.32. These results reflect strong underlying operating performance despite the impact of discrete items recorded during the quarter.
During 2025, we continued to prioritize cash generation and debt reduction, ending the year with Net Debt of $185.3 million, down nearly $90 million year-over-year, and a significantly strengthened liquidity position. As we enter 2026, our focus remains on executing our growing backlog efficiently, maintaining strong margins, improving working capital performance, and further enhancing returns on capital. We believe NESR is uniquely positioned to enter its next phase of growth with record revenues, strong operational momentum, and a clear focus on delivering durable, long-term value to shareholders.”
Sherif Foda, Chairman and Chief Executive Officer, commented, “We are very pleased with our fourth quarter results, which cap another year of disciplined execution and strategic progress for NESR. The quarter follows the announcement of several significant contract awards, most notably our integrated unconventional completions scope in Saudi Arabia’s Jafurah development, which further reinforces our long-standing partnership with Aramco and our role in enabling world-class unconventional operations in the Kingdom. Our countercyclical investments over the past couple of years have positioned the Company with unmatched readiness across infrastructure, equipment, digital capabilities, and people, to mobilize and execute at scale with confidence and efficiency. Importantly, we continue to see strong momentum beyond Saudi Arabia, with new awards across the broader MENA region supporting a multi-year growth trajectory. As we enter 2026, NESR is shifting to a totally different gear and scale, operating from a position of strength, with multiple opportunities spanning across different countries, and a highly committed team. We remain focused on delivering consistent value to our customers, shareholders, and partners, and I am extremely proud of what our people have accomplished.”
Net Income and Adjusted Net Income Results
Net income for the quarter ended December 31, 2025, was $7.8 million, representing a decline from the prior quarter, primarily driven by non-cash impairment charges on two immaterial technology investments, higher current expected credit loss provisions mainly in Oman, mobilization-related restructuring costs in Oman, and other write-offs and provisions, largely related to a Saudi Arabia provision for construction-in-process prepayment following a vendor bankruptcy. These impacts were partially offset by strong fall-through from higher sequential revenues during the quarter. Adjusted net income for the quarter was $31.9 million and included $24.1 million of “Total Charges and Credits impacting Adjusted Net Income and Adjusted Diluted EPS,” primarily attributable to the aforementioned impairment charges totaling $8.1 million, $4.7 million of mobilization-related restructuring costs incurred in Oman, $7.1 million of credit loss provisions mostly in Oman, and $3.7 million of other write-offs and provisions, largely related to the Saudi Arabia construction-in-process prepayment provision, described above. A detailed reconciliation of net income and diluted EPS to Adjusted Net Income and Adjusted Diluted EPS, including a complete list of adjusting items, is presented in Table 1 below under “Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS.”
The Company reported $0.08 of diluted EPS for the quarter ended December 31, 2025. Adjusted for the impact of Total Charges and Credits impacting Adjusted Net Income and Adjusted Diluted EPS, Adjusted Diluted EPS, a non-GAAP measure described in Table 1 below, for the quarter ended December 31, 2025, is $0.32, doubling from the $0.16 reported in the third quarter of 2025.
Adjusted EBITDA Results
The Company produced Adjusted EBITDA of $84.4 million during the quarter ended December 31, 2025, up 32.0% on a sequential quarter basis. Adjusted EBITDA includes adjustments for certain Total Charges and Credits impacting Adjusted EBITDA (those not related to interest, taxes, and/or depreciation and amortization). The Company posted the following results for the periods presented:
| (in thousands) | Quarter ended December 31, 2025 | Quarter ended September 30, 2025 | Quarter ended December 31, 2024 | |||||||||
| Revenue | $ | 398,262 | $ | 295,315 | $ | 343,682 | ||||||
| Adjusted EBITDA | $ | 84,414 | $ | 63,957 | $ | 87,219 | ||||||
A detailed reconciliation of net income to Adjusted EBITDA, including a complete list of adjusting items, is presented in Table 2 below under “Reconciliation of Net Income to Adjusted EBITDA.”
Balance Sheet
Cash and cash equivalents are $124.8 million as of December 31, 2025, compared to $108.0 million as of December 31, 2024.
Free cash flow, a non-GAAP measure, for the year ended December 31, 2025, was $120.8 million, compared to $124.2 million for the same period in 2024. The decrease was primarily attributable to higher growth capital expenditures in 2025 as compared to 2024, as offset in part by improved working capital management. A reconciliation of the applicable GAAP measures to free cash flow is presented in Table 3, titled “Reconciliation of Net cash provided by (used in) operating activities to Free Cash Flow.”
Total debt as of December 31, 2025, was $310.1 million, of which $118.8 million was classified as short-term, compared to $382.8 million and $128.5 million, respectively, as of December 31, 2024. Net Debt, a non-GAAP measure defined as the sum of current installments of long-term debt, short-term borrowings, and long-term debt less cash and cash equivalents, totaled $185.3 million as of December 31, 2025, compared to $274.9 million at December 31, 2024. The decrease in Net Debt reflects scheduled long-term debt repayments made during 2025, more than offset by a larger magnitude of free cash flow generation. A reconciliation of the applicable GAAP measures to Net Debt is presented in Table 4, titled “Reconciliation to Net Debt.”
About National Energy Services Reunited Corp.
Founded in 2017, NESR is one of the largest national oilfield services providers in the MENA and Asia Pacific regions. With over 7,000 employees, representing more than 60 nationalities in 16 countries, the Company helps its customers unlock the full potential of their reservoirs by providing Production Services such as Hydraulic Fracturing, Cementing, Coiled Tubing, Filtration, Completions, Stimulation, Pumping and Nitrogen Services. The Company also helps its customers to access their reservoirs in a smarter and faster manner by providing Drilling and Evaluation Services such as Drilling Downhole Tools, Directional Drilling, Fishing Tools, Testing Services, Wireline, Slickline, Drilling Fluids and Rig Services.
Conference Call
A conference call is scheduled for 8:00 AM ET on February 17, 2026, to discuss the financial results. Investors, analysts and members of the media are invited to participate by dialing in to the U.S. toll-free line at 1-877-407-0890 or the international line at 1-201-389-0918, approximately 10 minutes prior to the start of the call.
A live, listen-only earnings webcast will also be broadcast simultaneously under the “Investors” section of the Company’s website at www.nesr.com. Following the end of the conference call, a replay will be available after the event under the “Investors” section of the Company’s website.
Forward-Looking Statements
This communication contains forward-looking statements (as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended). Any and all statements contained in this communication that are not statements of historical fact, may be deemed forward-looking statements. Terms such as “may,” “might,” “would,” “should,” “could,” “project,” “estimate,” “predict,” “potential,” “strategy,” “anticipate,” “attempt,” “develop,” “plan,” “help,” “believe,” “continue,” “intend,” “expect,” “future,” and terms of similar import (including the negative of any of these terms) may identify forward-looking statements. However, not all forward-looking statements may contain one or more of these identifying terms. Forward-looking statements in this communication may include, without limitation, the plans and objectives of management for future operations, projections of income or loss, earnings or loss per share, capital expenditures, dividends, capital structure or other financial items, the Company’s future financial performance, expansion plans and opportunities, completion and integration of acquisitions, and the assumptions underlying or relating to any such statement.
The forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company’s current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which the Company has no control over. Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties. Factors that may influence or contribute to the accuracy of the forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation: catastrophic events, the level of capital spending by our customers, political, market, financial and regulatory risks, including those related to the geographic concentration of our operations and customers, our operations, including maintenance, upgrades and refurbishment of our assets, may require significant capital expenditures, which may or may not be available to us, operating hazards inherent in our industry and the ability to secure sufficient indemnities and insurance, our ability to successfully integrate acquisitions, competition, including for capital and technological advances, and other risks and uncertainties set forth in the Company’s most recent Annual Report on Form 20-F filed with the SEC.
You are cautioned not to place undue reliance on forward-looking statements because of the risks and uncertainties related to them and to the risk factors. The Company disclaims any obligation to update the forward-looking statements contained in this communication to reflect any new information or future events or circumstances or otherwise, except as required by law. You should read this communication in conjunction with other documents which the Company may file or furnish from time to time with the SEC.
The preliminary financial results for the Company as of and for the three- and twelve-month periods ended December 31, 2025, included in this press release, represent the most current information available to management. The Company’s actual results when disclosed in its subsequent Annual Report on Form 10-K may differ from these preliminary results as a result of the completion of the Company’s financial statement closing procedures, final adjustments, completion of the independent registered public accounting firm’s audit procedures, and other developments that may arise between now and the disclosure of the final results.
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED BALANCE SHEETS
(In US$ thousands, except share data)
December 31, 2025 |
December 31, 2024 |
|||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 124,797 | $ | 107,956 | ||||
| Accounts receivable, net | 178,020 | 137,265 | ||||||
| Unbilled revenue | 121,186 | 111,734 | ||||||
| Service inventories | 94,834 | 96,772 | ||||||
| Prepaid assets | 13,237 | 10,146 | ||||||
| Retention withholdings | 33,125 | 31,072 | ||||||
| Other receivables | 54,511 | 38,476 | ||||||
| Other current assets | 10,664 | 7,095 | ||||||
| Total current assets | 630,374 | 540,516 | ||||||
| Non-current assets | ||||||||
| Property, plant and equipment, net | 465,454 | 438,146 | ||||||
| Intangible assets, net | 47,086 | 65,696 | ||||||
| Goodwill | 645,095 | 645,095 | ||||||
| Operating lease right-of-use assets | 20,300 | 26,042 | ||||||
| Other assets | 43,210 | 58,183 | ||||||
| Total assets | $ | 1,851,519 | $ | 1,773,678 | ||||
| Liabilities and equity | ||||||||
| Liabilities | ||||||||
| Accounts payable and accrued expenses | 421,064 | 305,308 | ||||||
| Current installments of long-term debt | 64,500 | 68,735 | ||||||
| Short-term borrowings | 54,250 | 59,720 | ||||||
| Income taxes payable | 25,092 | 7,728 | ||||||
| Other taxes payable | 12,351 | 27,482 | ||||||
| Operating lease liabilities | 2,948 | 5,449 | ||||||
| Other current liabilities | 24,715 | 29,090 | ||||||
| Total current liabilities | 604,920 | 503,512 | ||||||
| Long-term debt | 191,378 | 254,387 | ||||||
| Deferred tax liabilities | 1,691 | 5,632 | ||||||
| Employee benefit liabilities | 36,321 | 31,806 | ||||||
| Non-current operating lease liabilities | 18,447 | 20,843 | ||||||
| Other liabilities | 30,846 | 49,266 | ||||||
| Total liabilities | 883,603 | 865,446 | ||||||
| Equity | ||||||||
| Preferred shares, no par value; unlimited shares authorized; none issued and outstanding at December 31, 2025, and 2024, respectively | - | - | ||||||
| Common stock and additional paid in capital, no par value; unlimited shares authorized; 100,787,173 and 96,045,856 shares issued and outstanding at December 31, 2025, and 2024, respectively | 902,845 | 894,293 | ||||||
| Retained income | 65,002 | 13,870 | ||||||
| Accumulated other comprehensive income | 69 | 69 | ||||||
| Total equity | 967,916 | 908,232 | ||||||
| Total liabilities and equity | $ | 1,851,519 | $ | 1,773,678 | ||||
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(In US$ thousands, except share data and per share amounts)
| For
the three-month period ended |
For the year ended | |||||||||||||||
| Description | December 31, 2025 |
December 31, 2024 |
December 31, 2025 |
December 31, 2024 |
||||||||||||
| Revenues | $ | 398,262 | $ | 343,682 | $ | 1,324,047 | $ | 1,301,704 | ||||||||
| Cost of services | (350,231 | ) | (284,501 | ) | (1,159,317 | ) | (1,093,031 | ) | ||||||||
| Gross profit | 48,031 | 59,181 | 164,730 | 208,673 | ||||||||||||
| Selling, general and administrative expenses (excluding Amortization) | (12,655 | ) | (10,905 | ) | (47,636 | ) | (52,195 | ) | ||||||||
| Amortization | (4,694 | ) | (4,694 | ) | (18,774 | ) | (18,774 | ) | ||||||||
| Operating income | 30,682 | 43,582 | 98,320 | 137,704 | ||||||||||||
| Interest expense, net | (7,539 | ) | (9,905 | ) | (32,513 | ) | (39,881 | ) | ||||||||
| Other expense, net | (8,167 | ) | (3,524 | ) | (5,409 | ) | (2,325 | ) | ||||||||
| Income before income tax | 14,976 | 30,153 | 60,398 | 95,498 | ||||||||||||
| Income tax expense | (7,173 | ) | (3,316 | ) | (9,266 | ) | (19,188 | ) | ||||||||
| Net income | $ | 7,803 | $ | 26,837 | $ | 51,132 | $ | 76,310 | ||||||||
| Weighted average shares outstanding: | ||||||||||||||||
| Basic | 100,782,309 | 95,955,545 | 98,444,582 | 95,472,527 | ||||||||||||
| Diluted | 102,209,983 | 96,378,194 | 99,105,484 | 95,735,924 | ||||||||||||
| Earnings per share: | ||||||||||||||||
| Basic | $ | 0.08 | $ | 0.28 | $ | 0.52 | $ | 0.80 | ||||||||
| Diluted | $ | 0.08 | $ | 0.28 | $ | 0.52 | $ | 0.80 | ||||||||
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In US$ thousands)
| Year ended | ||||||||||||
December 31, 2025 | December 31, 2024 | December 31, 2023 | ||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net income / (loss) | $ | 51,132 | $ | 76,310 | $ | 12,580 | ||||||
| Adjustments to reconcile net income / (loss) to net cash provided by operating activities: | ||||||||||||
| Depreciation and amortization | 141,729 | 142,784 | 142,230 | |||||||||
| Share-based compensation expense | 8,321 | 6,032 | 6,763 | |||||||||
| Loss (Gain) on disposal of assets | (3,568 | ) | 467 | 487 | ||||||||
| Non-cash interest (income) expense | 1,024 | (1,171 | ) | 1,549 | ||||||||
| Deferred tax expense / (benefit) | (5,198 | ) | (2,719 | ) | (3,753 | ) | ||||||
| Allowance for (reversal of) doubtful receivables and unbilled revenue | 8,727 | 8,844 | 410 | |||||||||
| Charges on obsolete service inventories | 1,513 | 2,294 | 137 | |||||||||
| Impairments and other charges | 9,568 | 5,324 | 7,917 | |||||||||
| Other operating activities, net | 2,744 | 327 | 933 | |||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| (Increase) decrease in accounts receivable | (49,482 | ) | 25,159 | (22,971 | ) | |||||||
| (Increase) decrease in unbilled revenue | (9,452 | ) | (15,737 | ) | 14,189 | |||||||
| (Increase) decrease in retention withholdings | (2,053 | ) | 17,347 | (14,151 | ) | |||||||
| (Increase) decrease in inventories | 425 | (633 | ) | 11,951 | ||||||||
| (Increase) decrease in prepaid expenses | (3,091 | ) | (909 | ) | (8,901 | ) | ||||||
| (Increase) decrease in other current assets | (1,653 | ) | 4,967 | 2,817 | ||||||||
| (Increase) decrease in other long-term assets and liabilities | (1,579 | ) | (6,959 | ) | 16,259 | |||||||
| Increase (decrease) in accounts payable and accrued expenses | 116,160 | (38,517 | ) | (3,365 | ) | |||||||
| Increase (decrease) in other current liabilities | (1,025 | ) | 6,119 | 11,878 | ||||||||
| Net cash provided by operating activities | 264,242 | 229,329 | 176,959 | |||||||||
| Cash flows from investing activities: | ||||||||||||
| Capital expenditures | (143,454 | ) | (105,105 | ) | (68,190 | ) | ||||||
| IPM investments | - | - | (16,031 | ) | ||||||||
| Proceeds from disposal of assets | 4,905 | 3,058 | 1,758 | |||||||||
| Other investing activities | (13,689 | ) | (9,087 | ) | (1,000 | ) | ||||||
| Net cash used in investing activities | (152,238 | ) | (111,134 | ) | (83,463 | ) | ||||||
| Cash flows from financing activities: | ||||||||||||
| Proceeds from long-term debt | - | 4,063 | 11,300 | |||||||||
| Repayments of long-term debt | (68,735 | ) | (85,806 | ) | (54,763 | ) | ||||||
| Proceeds from short-term borrowings | 98,578 | 83,434 | 94,506 | |||||||||
| Repayments of short-term borrowings | (104,197 | ) | (72,614 | ) | (137,402 | ) | ||||||
| Payments on capital leases | (3,905 | ) | (3,193 | ) | (2,403 | ) | ||||||
| Payments on seller-provided financing for capital expenditures | (7,408 | ) | (3,781 | ) | (15,569 | ) | ||||||
| Other financing activities, net | (1,597 | ) | (163 | ) | (197 | ) | ||||||
| Net cash provided by (used in) financing activities | (87,264 | ) | (78,060 | ) | (104,528 | ) | ||||||
| Effect of exchange rate changes on cash | - | - | - | |||||||||
| Net increase (decrease) in cash | 24,740 | 40,135 | (11,032 | ) | ||||||||
| Cash and cash equivalents, beginning of period | 107,956 | 67,821 | 78,853 | |||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 132,696 | $ | 107,956 | $ | 67,821 | ||||||
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In US$ thousands except per share amounts)
The Company uses and presents certain key non-GAAP financial measures to evaluate its business and trends, measure performance, prepare financial projections and make strategic decisions. Included in this release are discussions of earnings before interest, income tax and depreciation and amortization adjusted for certain non-recurring and non-core expenses (“Adjusted EBITDA”), net income and diluted earnings per share (“EPS”) adjusted for certain non-recurring and non-core expenses (“Adjusted Net Income” and “Adjusted Diluted EPS,” respectively), as well as a reconciliation of these non-GAAP measures to net income and diluted EPS, respectively, in accordance with GAAP. The Company also discusses the non-GAAP balance sheet measure of the sum of our recorded current installments of long-term debt, short-term borrowings, and long-term debt less cash and cash equivalents (“Net Debt”) in this release and provides a reconciliation to the GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt to Net Debt. The Company also discusses Free Cash Flow reconciled to Operating Cash Flow.
The Company believes that the presentation of Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS provides useful information to investors in assessing its financial performance and results of operations as the Company’s board of directors, management and investors use Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS to compare the Company’s operating performance on a consistent basis across periods by removing the effects of changes in capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization), items that do not impact the ongoing operations (transaction, integration, and startup costs) and items outside the control of its management team. Similarly, Net Debt is used by management as a liquidity measure used to illustrate the Company’s debt level absent variability in cash and cash equivalents, and the Company believes that the presentation of Net Debt provides useful information to investors in assessing its financial leverage. Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS should not be considered as an alternative to operating income, net income, or diluted EPS, respectively, the most directly comparable GAAP financial measures. Net Debt also should not be considered as an alternative to GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt. Finally, Free Cash Flow is used by management as a liquidity measure to illustrate the Company’s ability to produce cash that is available to be distributed in a discretionary manner, after excluding investments in capital assets. Free Cash Flow should not be considered as an alternative to Net cash provided by (used in) operations or Net cash provided by (used in) investing activities, respectively, the most directly comparable GAAP financial measures. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. You should not consider non-GAAP measures in isolation or as a substitute for an analysis of the Company’s results as reported under GAAP.
Table 1 - Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS
| Quarter ended | Quarter ended | Quarter ended | ||||||||||||||||||||||
December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||||||||||||||||||||
| Net | Diluted | Net | Diluted | Net | Diluted | |||||||||||||||||||
| Income | EPS | Income | EPS | Income | EPS | |||||||||||||||||||
| Net Income | $ | 7,803 | $ | 0.08 | $ | 17,737 | $ | 0.18 | $ | 26,837 | $ | 0.28 | ||||||||||||
| Add/(Subtract): Charges and Credits impacting Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS: | ||||||||||||||||||||||||
| Costs associated with the restatement of our 2018-2020 financial statements, including the SEC inquiry and remediation | 258 | - | 787 | 0.01 | 1,480 | 0.02 | ||||||||||||||||||
| Impairments | 8,076 | 0.08 | - | - | 3,741 | 0.04 | ||||||||||||||||||
| Current expected credit loss (releases) provisions | 7,112 | 0.07 | 1,474 | 0.01 | 486 | 0.01 | ||||||||||||||||||
| Litigation (releases) provisions | 248 | - | 235 | - | 340 | - | ||||||||||||||||||
| Restructuring projects | 4,712 | 0.05 | 720 | 0.01 | - | - | ||||||||||||||||||
| Loss of inventory in fire | - | - | 1,980 | 0.02 | - | - | ||||||||||||||||||
| Other write-offs (recoveries) and provisions (release of provisions) | 3,670 | 0.04 | 1,659 | 0.02 | (958 | ) | (0.01 | ) | ||||||||||||||||
| Total Charges and Credits impacting Adjusted EBITDA (1) | 24,076 | 0.24 | 6,855 | 0.07 | 5,089 | 0.06 | ||||||||||||||||||
| Add/(Subtract): Charges and Credits impacting only Adjusted Net Income and Adjusted Diluted EPS: | ||||||||||||||||||||||||
| Adjustments to uncertain tax positions and unrecognized tax benefits | - | - | (9,158 | ) | (0.09 | ) | (3,786 | ) | (0.04 | ) | ||||||||||||||
| Total Charges and Credits impacting Adjusted Net Income and Adjusted Diluted EPS (2) | 24,076 | 0.24 | (2,303 | ) | (0.02 | ) | 1,303 | 0.02 | ||||||||||||||||
| Total Adjusted Net Income and Adjusted Diluted EPS | $ | 31,879 | $ | 0.32 | $ | 15,434 | $ | 0.16 | $ | 28,140 | $ | 0.30 | ||||||||||||
| (1) | In the quarter ended December 31, 2025, Total Charges and Credits impacting Adjusted EBITDA included $0.3 million of costs associated with the restatement of our 2018-2020 financial statements, including the SEC inquiry and remediation, $8.1 million of technology impairments, $7.1 million of current expected credit loss (releases) provisions mainly in Oman, $0.2 million of litigation (releases) provisions, $4.7 million of restructuring projects, and $3.7 million of other write-offs (recoveries) and provisions (release of provisions) primarily related to a Saudi Arabia construction-in-progress prepayment described above. In the quarter ended September 30, 2025, Total Charges and Credits impacting Adjusted EBITDA included $0.8 million of costs associated with the restatement of our 2018-2020 financial statements, including the SEC inquiry and remediation, $1.5 million of current expected credit loss (releases) provisions, $0.2 million of litigation (releases) provisions, $0.7 million of restructuring projects, $2.0 million due to loss of inventory in fire, and $1.7 million of other write-offs (recoveries) and provisions (release of provisions). In the quarter ended December 31, 2024, Total Charges and Credits impacting Adjusted EBITDA included $1.5 million of costs associated with the restatement of our 2018-2020 financial statements, including the SEC inquiry and remediation, $3.7 million of impairments, $0.5 million of current expected credit loss (releases) provisions, $0.3 million of litigation (releases) provisions, and $(1.0) million of other write-offs (recoveries) and provisions (release of provisions). | |
| (2) | Total Charges and Credits impacting Adjusted Net Income and Adjusted Diluted EPS for the quarter ended September 30, 2025, was $(2.3) million inclusive of Total Charges and Credits impacting Adjusted EBITDA of $6.9 million, less $9.2 million related to a net release of uncertain tax positions and unrecognized tax benefits. Total Charges and Credits impacting Adjusted Net Income and Adjusted Diluted EPS for the quarter ended December 31, 2024, was $1.3 million inclusive of Total Charges and Credits impacting Adjusted EBITDA of $5.1 million, less $(3.8) million related to the release of an uncertain tax position. |
Table 2 - Reconciliation of Net Income to Adjusted EBITDA
Quarter ended December 31, 2025 |
Quarter ended September 30, 2025 |
Quarter ended December 31, 2024 |
||||||||||
| Net Income | $ | 7,803 | $ | 17,737 | $ | 26,837 | ||||||
| Add: | ||||||||||||
| Income Taxes | 7,173 | (5,500 | ) | 3,316 | ||||||||
| Interest Expense, net | 7,539 | 8,128 | 9,905 | |||||||||
| Depreciation and Amortization | 37,823 | 36,737 | 42,072 | |||||||||
| Total Charges and Credits impacting Adjusted EBITDA (3) | 24,076 | 6,855 | 5,089 | |||||||||
| Total Adjusted EBITDA | $ | 84,414 | $ | 63,957 | $ | 87,219 | ||||||
| (3) | Total Charges and Credits impacting Adjusted EBITDA are described in Table 1 above. Total Charges and Credits impacting Adjusted EBITDA exclude items related to interest, income tax and depreciation and amortization. |
Table 3 - Reconciliation of Net cash provided by (used in) operating activities to Free Cash Flow
Twelve months ended December 31, 2025 |
Twelve months ended December 31, 2024 |
|||||||
| Net cash provided by operating activities | $ | 264,242 | $ | 229,329 | ||||
| Less: | ||||||||
| Capital expenditures | (143,454 | ) | (105,105 | ) | ||||
| Free cash flow | $ | 120,788 |
$ | 124,224 |
||||
Table 4 - Reconciliation to Net Debt
As of December 31, 2025 | As of December 31, 2024 | As of September 30, 2025 | ||||||||||
| Current installments of long-term debt | $ | 64,500 | $ | 68,735 | $ | 64,500 | ||||||
| Short-term borrowings | 54,250 | 59,720 | 61,269 | |||||||||
| Long-term debt | 191,378 | 254,387 | 207,180 | |||||||||
| Less: | ||||||||||||
| Cash and cash equivalents | (124,797 | ) | (107,956 | ) | (69,683 | ) | ||||||
| Net Debt | $ | 185,331 | $ | 274,886 | $ | 263,266 | ||||||
For inquiries regarding NESR, please contact:
Blake Gendron or Stefan Angeli
National Energy Services Reunited Corp.
832-925-3777
investors@nesr.com