Oil States International Financial Statements (OIS)
|
|
|
|
Report date
|
|
|
31.12.2022 |
17.02.2023 |
21.02.2024 |
21.02.2025 |
04.03.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
352.1 |
737.7 |
782.3 |
692.6 |
669.0 |
|
509.1 |
|
Operating Income, bln rub |
|
|
2.91 |
-4.22 |
20.4 |
6.67 |
-4.61 |
|
-5.88 |
|
EBITDA, bln rub |
? |
|
73.6 |
73.8 |
86.2 |
55.7 |
42.8 |
|
41.1 |
|
Net profit, bln rub |
? |
|
-9.54 |
-9.54 |
12.9 |
-11.3 |
-109.4 |
|
-106.2 |
|
|
OCF, bln rub |
? |
|
32.9 |
32.9 |
56.6 |
45.9 |
105.1 |
|
93.9 |
|
CAPEX, bln rub |
? |
|
20.3 |
20.3 |
30.7 |
37.5 |
31.2 |
|
26.3 |
|
FCF, bln rub |
? |
|
12.6 |
12.6 |
25.9 |
8.39 |
73.9 |
|
67.7 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
96.0 |
99.5 |
98.7 |
100.2 |
90.4 |
|
90.1 |
|
Cost of production, bln rub |
|
|
885.9 |
642.4 |
663.2 |
585.7 |
583.2 |
|
556.5 |
|
R&D, bln rub |
|
|
0.000 |
3.50 |
4.50 |
5.20 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
10.3 |
10.6 |
9.57 |
8.80 |
5.85 |
|
5.45 |
|
|
Assets, bln rub |
|
|
1 064 |
1 064 |
1 046 |
1 005 |
883.4 |
|
862.2 |
|
Net Assets, bln rub |
? |
|
689.6 |
689.6 |
709.5 |
680.7 |
573.2 |
|
571.0 |
|
Debt, bln rub |
|
|
179.7 |
179.7 |
161.4 |
150.6 |
87.6 |
|
73.6 |
|
Cash, bln rub |
|
|
0.000 |
42.0 |
47.1 |
65.4 |
69.9 |
|
59.0 |
|
Net debt, bln rub |
|
|
179.7 |
137.7 |
114.2 |
85.2 |
17.7 |
|
14.6 |
|
|
Ordinary share price, rub |
|
|
7.46 |
7.46 |
6.79 |
5.06 |
6.77 |
|
8.85 |
|
Number of ordinary shares, mln |
|
|
61.6 |
61.6 |
62.7 |
62.0 |
58.7 |
|
57.8 |
|
|
Market cap, bln rub |
|
|
460 |
460 |
426 |
314 |
397 |
|
511 |
|
EV, bln rub |
? |
|
640 |
597 |
540 |
399 |
415 |
|
526 |
|
Book value, bln rub |
|
|
440 |
440 |
477 |
485 |
471 |
|
471 |
|
|
EPS, rub |
? |
|
-0.15 |
-0.15 |
0.21 |
-0.18 |
-1.86 |
|
-1.84 |
|
FCF/share, rub |
|
|
0.20 |
0.20 |
0.41 |
0.14 |
1.26 |
|
1.17 |
|
BV/share, rub |
|
|
7.15 |
7.15 |
7.60 |
7.82 |
8.03 |
|
8.15 |
|
|
EBITDA margin, % |
? |
|
20.9% |
10.0% |
11.0% |
8.04% |
6.40% |
|
8.08% |
|
Net margin, % |
? |
|
-2.71% |
-1.29% |
1.65% |
-1.63% |
-16.3% |
|
-20.9% |
|
FCF yield, % |
? |
|
2.74% |
2.74% |
6.09% |
2.67% |
18.6% |
|
13.2% |
|
ROE, % |
? |
|
-1.38% |
-1.38% |
1.82% |
-1.65% |
-19.1% |
|
-18.6% |
|
ROA, % |
? |
|
-0.90% |
-0.90% |
1.23% |
-1.12% |
-12.4% |
|
-12.3% |
|
|
P/E |
? |
|
-48.2 |
-48.2 |
33.0 |
-27.9 |
-3.63 |
|
-4.81 |
|
P/FCF |
|
|
36.5 |
36.5 |
16.4 |
37.4 |
5.37 |
|
7.56 |
|
P/S |
? |
|
1.31 |
0.62 |
0.54 |
0.45 |
0.59 |
|
1.00 |
|
P/BV |
? |
|
1.04 |
1.04 |
0.89 |
0.65 |
0.84 |
|
1.09 |
|
EV/EBITDA |
? |
|
8.69 |
8.09 |
6.27 |
7.17 |
9.69 |
|
12.8 |
|
Debt/EBITDA |
|
|
2.44 |
1.86 |
1.33 |
1.53 |
0.41 |
|
0.35 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
17.3% |
14.7% |
13.9% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
5.76% |
2.75% |
3.92% |
5.42% |
4.66% |
|
5.16% |
|
| Oil States International shareholders |
