Go Pro

Mammoth Energy Services (TUSK) Financials

Mammoth Energy Services logo
$2.80 -0.05 (-1.58%)
As of 03:15 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Mammoth Energy Services

Annual Income Statements for Mammoth Energy Services

This table shows Mammoth Energy Services' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end 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
Net Income / (Loss) Attributable to Common Shareholders
-22 -92 60 235 -703 -409 -135 -2.03 -3.44 -207 4.60
Consolidated Net Income / (Loss)
-22 -92 59 236 -79 -409 -101 -0.62 -3.16 -207 4.60
Net Income / (Loss) Continuing Operations
-22 -92 59 236 -704 -409 -136 -1.12 -3.66 -183 -64
Total Pre-Tax Income
-23 -39 62 389 -91 -120 -124 13 9.13 -194 -60
Total Operating Income
-16 -35 63 394 -128 -149 -123 -16 -17 -120 -57
Total Gross Profit
93 58 209 596 -544 -232 0.00 83 61 3.06 1.73
Total Revenue
368 231 691 1,690 0.00 0.00 0.00 362 309 46 44
Operating Revenue
368 231 691 1,690 0.00 - 0.00 362 309 46 44
Total Cost of Revenue
275 173 483 1,094 544 232 0.00 279 248 43 43
Operating Cost of Revenue
275 173 483 1,094 544 232 - 279 248 43 43
Total Operating Expenses
109 92 146 202 210 218 158 100 78 123 59
Selling, General & Admin Expense
22 18 50 73 52 68 78 40 37 114 20
Depreciation Expense
74 72 92 120 117 95 78 64 45 12 10
Impairment Charge
12 1.87 4.15 8.86 41 55 2.10 0.00 1.81 0.00 32
Other Special Charges / (Income)
- - - - - - - -3.91 -6.04 -2.76 -2.37
Total Other Income / (Expense), net
-7.64 -3.94 -0.98 -5.22 37 29 0.00 29 26 -74 -2.24
Interest Expense
5.47 4.10 4.31 3.19 4.96 - - 12 16 9.50 -1.67
Other Income / (Expense), net
-2.27 0.16 3.34 -2.04 42 - 0.00 41 42 -65 -3.91
Income Tax Expense
-1.59 54 2.83 153 -12 -12 -23 14 12 -11 4.09
Net Income / (Loss) Discontinued Operations
- - - - - - - - - -24 68
Basic Earnings per Share
($0.73) ($2.94) $1.42 $5.27 ($1.76) ($2.36) ($2.18) ($0.01) ($0.07) ($4.31) $0.10
Weighted Average Basic Shares Outstanding
30M 74.61M 41.55M 44.75M 45.01M 45.64M 46.43M 47.18M 47.78M 48.07M 48.27M
Diluted Earnings per Share
($0.73) ($2.94) $1.42 $5.24 ($1.76) ($2.36) ($2.18) ($0.01) ($0.07) ($4.31) $0.10
Weighted Average Diluted Shares Outstanding
30M 31.50M 41.64M 45.02M 45.01M 45.64M 46.43M 47.18M 47.78M 48.07M 48.27M
Weighted Average Basic & Diluted Shares Outstanding
30M 30M 41.50M 44.88M 45.11M 91.54M 93.37M 94.62M 47.94M 48.13M 48.36M

Quarterly Income Statements for Mammoth Energy Services

This table shows Mammoth Energy Services' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.36 -6.19 -12 -156 -24 -14 -0.54 8.85 -13 8.90 5.19
Consolidated Net Income / (Loss)
-1.09 -5.96 -12 -156 -24 -15 -0.54 8.85 -13 8.90 5.19
Net Income / (Loss) Continuing Operations
-1.09 -15 -12 -156 -8.87 -14 -2.25 -36 -12 -15 4.68
Total Pre-Tax Income
2.35 -2.66 -10 -171 -8.30 -14 -1.41 -37 -9.92 -13 6.14
Total Operating Income
-8.86 -6.82 -12 -96 -6.13 -9.32 -1.16 -36 -9.01 -13 -0.87
Total Gross Profit
12 -110 2.61 1.69 3.62 13 1.56 2.36 0.78 -10 5.52
Total Revenue
65 -64 43 16 17 96 12 16 15 -49 22
Operating Revenue
65 -64 43 16 17 96 12 16 15 -49 22
Total Cost of Revenue
53 46 41 14 13 83 10 14 14 -39 17
Operating Cost of Revenue
53 46 41 14 13 83 10 14 14 -39 17
Total Operating Expenses
21 -96 15 98 9.74 13 2.73 39 9.79 2.05 6.39
Selling, General & Admin Expense
10 8.31 8.78 95 6.78 9.86 4.12 5.34 5.16 2.53 3.60
Depreciation Expense
11 8.27 7.02 2.91 3.16 5.82 2.08 2.83 2.76 -1.34 3.47
Other Special Charges / (Income)
-2.45 -2.76 -1.17 -0.51 -0.19 - -3.47 -1.08 1.87 0.85 -0.67
Total Other Income / (Expense), net
11 2.11 2.01 -75 -2.17 -13 -0.25 -0.23 -0.91 -0.91 7.01
Interest & Investment Income
- - - - - - 0.09 - - - 0.51
Other Income / (Expense), net
14 5.63 10 -74 -1.11 0.04 -0.33 -0.63 -1.83 -1.11 6.49
Income Tax Expense
3.44 3.29 1.79 -15 0.57 1.39 0.84 -0.93 2.14 2.02 1.46
Net Income / (Loss) Discontinued Operations
- - - -0.37 -15 - 1.71 45 -0.56 - 0.50
Basic Earnings per Share
($0.02) ($0.14) ($0.25) ($3.25) ($0.50) ($0.31) ($0.01) $0.18 ($0.26) $0.19 $0.11
Weighted Average Basic Shares Outstanding
47.94M 47.78M 47.96M 48.04M 48.13M 48.07M 48.15M 48.23M 48.36M 48.27M 48.33M
Diluted Earnings per Share
($0.02) ($0.13) ($0.25) ($3.25) ($0.50) ($0.31) ($0.01) $0.18 ($0.26) $0.19 $0.11
Weighted Average Diluted Shares Outstanding
47.94M 47.78M 47.96M 48.04M 48.13M 48.07M 48.15M 48.23M 48.36M 48.27M 48.33M
Weighted Average Basic & Diluted Shares Outstanding
47.94M 47.94M 48.01M 48.13M 48.13M 48.13M 48.13M 48.19M 48.19M 48.36M 48.17M

Annual Cash Flow Statements for Mammoth Energy Services

This table details how cash moves in and out of Mammoth Energy Services' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end 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
Net Change in Cash & Equivalents
-13 25 -24 62 -62 8.95 -4.92 7.38 7.02 58 32
Net Cash From Operating Activities
70 30 58 387 -95 6.97 -19 15 31 181 -19
Net Cash From Continuing Operating Activities
70 30 58 387 -95 6.97 -19 15 31 195 -20
Net Income / (Loss) Continuing Operations
-22 -92 59 236 -79 -108 -101 -0.62 -3.16 -183 -64
Consolidated Net Income / (Loss)
-22 -92 59 236 -79 -108 -101 -0.62 -3.16 -207 4.60
Net Income / (Loss) Discontinued Operations
- - - - - - - - - -24 68
Depreciation Expense
74 72 92 120 117 95 78 64 45 12 10
Amortization Expense
2.58 2.60 3.25 2.58 1.97 1.19 0.67 0.78 1.29 2.97 0.71
Non-Cash Adjustments To Reconcile Net Income
17 3.64 20 17 47 90 40 -0.32 -6.59 169 31
Changes in Operating Assets and Liabilities, net
-3.05 44 -117 11 -182 -72 -36 -49 -5.26 194 2.48
Net Cash From Discontinued Operating Activities
- - - - - - - - - -14 1.01
Net Cash From Investing Activities
-27 -7.72 -172 -212 -33 -2.30 5.51 -2.12 -8.79 -10 55
Net Cash From Continuing Investing Activities
-27 -7.72 -172 -212 -33 -2.30 5.51 -2.12 -8.79 3.85 -83
Purchase of Property, Plant & Equipment
-28 -12 -132 -187 -35 -6.76 -5.84 -13 -19 -1.21 -71
Acquisitions
0.00 0.00 -42 -22 -0.68 -0.49 - - - 0.00 -0.37
Purchase of Investments
- - - 0.00 0.00 -1.75 - - - 0.00 -20
Sale of Property, Plant & Equipment
1.42 4.02 0.91 1.51 3.22 6.78 11 11 7.33 5.06 7.95
Net Cash From Discontinued Investing Activities
- - - - - - - - - -14 137
Net Cash From Financing Activities
-56 3.08 91 -113 67 4.27 8.43 -5.60 -16 -112 -4.29
Net Cash From Continuing Financing Activities
-56 3.08 91 -113 67 4.27 8.43 -5.60 -16 -98 -0.43
Repayment of Debt
-66 -124 -66 -178 -78 -36 -69 -199 -290 -51 0.00
Other Financing Activities, net
- - - 0.00 0.00 4.73 4.24 -4.15 29 -47 -0.43
Net Cash From Discontinued Financing Activities
- - - - - - - - - -14 -3.85
Effect of Exchange Rate Changes
-0.23 0.15 0.02 - 0.09 0.01 0.01 -0.16 0.00 -0.14 0.11
Cash Interest Paid
5.19 3.71 3.66 3.21 4.74 4.73 4.83 10 12 6.41 0.62
Cash Income Taxes Paid
3.89 3.59 0.84 33 111 -0.62 0.83 0.11 0.90 1.10 0.82

Quarterly Cash Flow Statements for Mammoth Energy Services

This table details how cash moves in and out of Mammoth Energy Services' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
1.68 14 -2.28 -12 -4.10 76 -4.08 79 -30 -14 -9.27
Net Cash From Operating Activities
-7.66 6.44 47 -6.82 -1.23 141 2.71 -13 0.73 -9.49 -3.03
Net Cash From Continuing Operating Activities
-7.66 6.44 47 -9.51 2.01 141 -0.47 -9.21 -4.45 -8.62 -2.75
Net Income / (Loss) Continuing Operations
-1.09 -5.96 -12 -151 -8.87 -15 -2.25 -37 -12 -14 4.68
Consolidated Net Income / (Loss)
-1.09 -5.96 -12 -156 -24 -15 -0.54 8.85 -13 8.90 5.19
Net Income / (Loss) Discontinued Operations
- - - - -15 - 1.71 - -0.56 23 0.50
Depreciation Expense
11 8.27 7.02 -0.83 3.16 5.82 2.08 -1.12 2.76 2.61 3.47
Amortization Expense
0.19 0.72 0.37 0.25 0.46 2.06 0.18 0.18 0.18 0.18 0.18
Non-Cash Adjustments To Reconcile Net Income
-3.44 -3.14 -0.61 171 -0.43 -1.45 -3.40 32 2.01 0.90 -7.71
Changes in Operating Assets and Liabilities, net
-15 6.53 52 -29 7.69 150 2.92 -3.23 2.66 2.12 -3.37
Net Cash From Discontinued Operating Activities
- - - - -3.24 - 3.18 - 5.18 -0.87 -0.28
Net Cash From Investing Activities
2.05 -1.10 -1.10 -3.42 -1.40 -4.51 -2.99 92 -30 -4.05 -5.76
Net Cash From Continuing Investing Activities
2.05 -1.10 -1.10 3.67 0.25 -4.51 3.23 -19 -29 -31 -10
Purchase of Property, Plant & Equipment
-4.73 -4.13 -4.15 3.25 -0.16 -6.10 -0.46 -20 -17 -26 -12
Purchase of Investments
- - - - - - 0.00 - - -6.87 -6.04
Sale of Property, Plant & Equipment
3.50 3.03 3.05 0.42 0.41 1.59 3.69 0.70 0.52 2.49 7.07
Sale and/or Maturity of Investments
- - - - - - 0.00 - - - 0.33
Net Cash From Discontinued Investing Activities
- - - - -1.65 - -6.22 - -0.84 27 4.58
Net Cash From Financing Activities
7.33 8.41 -48 -1.50 -1.50 -61 -3.80 -0.30 -0.12 -0.07 -0.47
Net Cash From Continuing Financing Activities
7.33 8.41 -48 1.39 -0.12 -61 -0.13 3.54 -0.12 -0.05 -0.47
Repurchase of Common Equity
- - - - - - 0.00 - - - -0.40
Other Financing Activities, net
-2.34 38 -48 1.39 -0.12 -9.74 - 3.54 -0.12 -0.05 -0.06
Net Cash From Discontinued Financing Activities
- - - - -1.37 - -3.67 - - -0.02 0.00
Effect of Exchange Rate Changes
-0.04 0.03 -0.04 - - -0.11 0.01 0.11 -0.04 0.04 -0.01
Cash Interest Paid
2.63 3.07 0.74 -0.18 0.16 13 0.16 -0.04 0.18 0.05 0.05
Cash Income Taxes Paid
0.04 0.11 0.01 0.64 -0.01 0.46 0.11 0.29 0.23 0.19 0.09

Annual Balance Sheets for Mammoth Energy Services

This table presents Mammoth Energy Services' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end 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 Assets
451 502 867 1,073 952 825 721 725 698 384 335
Total Current Assets
56 89 314 450 407 465 441 497 497 189 177
Cash & Equivalents
3.07 29 5.64 68 5.87 15 9.90 17 17 61 102
Restricted Cash
- - - - - - - 0.00 7.74 19 12
Short-Term Investments
- - - - 0.00 1.75 1.76 - - 0.00 20
Accounts Receivable
43 49 278 349 371 422 408 457 447 41 29
Inventories, net
4.76 6.12 18 21 17 12 8.37 8.88 13 6.85 4.08
Other Current Assets
0.42 0.39 0.89 0.69 0.70 0.76 0.74 0.62 11 11 8.91
Other Current Nonoperating Assets
- - - - - - - - - 50 1.52
Plant, Property, & Equipment, net
273 242 351 437 353 0.00 0.00 0.00 0.00 67 106
Total Noncurrent Assets
122 171 202 187 193 360 280 228 202 129 52
Other Noncurrent Operating Assets
5.14 61 79 78 119 342 258 214 190 69 48
Other Noncurrent Nonoperating Assets
- - - - - - - - - 60 3.68
Total Liabilities & Shareholders' Equity
451 502 867 1,073 952 825 721 725 698 384 335
Total Liabilities
128 80 359 319 284 261 258 262 238 131 77
Total Current Liabilities
31 29 220 234 130 129 150 237 183 115 70
Accounts Payable
31 29 184 129 81 85 100 47 28 12 9.33
Accrued Expenses
- - - - - - - 52 88 26 18
Current Deferred & Payable Income Tax Liabilities
0.03 0.03 36 105 33 34 43 49 61 45 40
Other Current Liabilities
- - - - 16 8.62 5.94 5.45 5.77 2.64 2.07
Other Current Nonoperating Liabilities
- - - - - - - - - 30 0.38
Total Noncurrent Liabilities
97 50 139 85 153 133 107 25 56 17 6.59
Asset Retirement Reserve & Litigation Obligation
- 0.26 2.12 3.16 4.24 4.75 3.72 3.98 4.14 4.23 2.76
Noncurrent Deferred & Payable Income Tax Liabilities
1.46 48 34 79 37 25 0.87 0.47 0.63 3.02 2.43
Other Noncurrent Operating Liabilities
0.57 2.40 3.29 2.74 32 22 18 20 8.25 1.53 1.40
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
323 423 508 754 669 563 463 463 460 253 258
Total Preferred & Common Equity
-5.93 341 508 754 669 563 463 463 460 253 258
Total Common Equity
-5.93 341 508 754 669 563 463 463 460 253 258
Common Stock
0.00 401 508 531 536 537 539 540 540 541 541
Retained Earnings
0.00 -56 2.00 227 137 29 -73 -73 -76 -284 -279
Accumulated Other Comprehensive Income / (Loss)
-5.93 -3.22 -2.66 -4.08 -3.31 -3.07 -2.93 -3.84 -3.62 -4.45 -3.99

Quarterly Balance Sheets for Mammoth Energy Services

This table presents Mammoth Energy Services' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
686 628 456 443 374 364 337 345
Total Current Assets
482 434 265 255 187 240 199 185
Cash & Equivalents
11 22 10 4.17 57 127 98 93
Restricted Cash
- 0.00 0.00 2.00 22 30 29 12
Short-Term Investments
- - - - - - 13 32
Accounts Receivable
456 390 236 232 76 45 42 35
Inventories, net
12 13 12 13 17 3.47 4.27 3.19
Other Current Assets
0.62 0.55 0.59 0.58 7.63 18 9.93 8.23
Other Current Nonoperating Assets
- - - - 5.84 17 2.56 1.36
Plant, Property, & Equipment, net
119 109 0.00 109 108 0.00 84 113
Total Noncurrent Assets
85 85 190 78 79 124 54 47
Other Noncurrent Operating Assets
74 75 181 69 70 120 50 47
Other Noncurrent Nonoperating Assets
- - - - - 4.51 4.39 0.01
Total Liabilities & Shareholders' Equity
686 628 456 443 374 364 337 345
Total Liabilities
220 180 163 174 122 102 88 82
Total Current Liabilities
132 123 103 113 105 96 80 75
Accounts Payable
39 22 24 30 28 11 12 14
Accrued Expenses
31 34 31 35 28 21 18 18
Current Deferred & Payable Income Tax Liabilities
57 62 44 45 45 48 47 41
Other Current Liabilities
6.08 5.21 4.35 3.43 3.18 2.97 2.69 1.62
Other Current Nonoperating Liabilities
- - - - - 12 1.09 0.30
Total Noncurrent Liabilities
88 56 60 61 17 6.06 7.35 6.51
Asset Retirement Reserve & Litigation Obligation
4.08 4.16 4.19 4.24 4.27 2.71 2.72 2.77
Noncurrent Deferred & Payable Income Tax Liabilities
0.40 0.60 2.51 2.27 2.99 0.93 2.54 2.69
Other Noncurrent Operating Liabilities
14 6.10 5.89 5.34 9.56 2.41 2.09 1.06
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
466 448 292 269 253 262 249 263
Total Preferred & Common Equity
466 448 292 269 253 262 249 263
Total Common Equity
466 448 292 269 253 262 249 263
Common Stock
540 540 540 541 541 541 541 541
Retained Earnings
-70 -88 -244 -268 -284 -275 -288 -274
Accumulated Other Comprehensive Income / (Loss)
-3.89 -3.86 -3.98 -3.85 -4.43 -3.95 -4.13 -4.11

Annual Metrics And Ratios for Mammoth Energy Services

This table displays calculated financial ratios and metrics derived from Mammoth Energy Services' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end 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
DEI Shares Outstanding
0.00 37,500,000.00 44,502,223.00 44,755,678.00 45,021,461.00 45,765,533.00 46,684,065.00 47,312,270.00 47,941,652.00 - 48,194,035.00
DEI Adjusted Shares Outstanding
0.00 37,500,000.00 44,502,223.00 44,755,678.00 45,021,461.00 45,765,533.00 46,684,065.00 47,312,270.00 47,941,652.00 - 48,194,035.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -2.47 1.34 5.24 -15.62 -8.94 -2.90 -0.04 -0.07 - 0.10
Growth Metrics
- - - - - - - - - - -
Revenue Growth
41.77% -37.32% 199.84% 144.41% -100.00% 0.00% 0.00% 0.00% -14.53% -39.28% -2.87%
EBITDA Growth
22.20% -31.49% 299.26% 218.84% -93.62% -258.90% 15.85% 303.96% -19.89% -330.20% 70.43%
EBIT Growth
-279.03% -91.07% 291.77% 493.61% -121.96% -72.55% 17.24% 119.91% 3.41% -863.23% 66.83%
NOPAT Growth
-91.26% -119.55% 347.08% 299.26% -137.58% -15.81% 17.24% 100.91% 638.41% -1,659.30% 52.28%
Net Income Growth
-985.28% -323.71% 163.78% 300.18% -133.50% -417.66% 75.21% 99.39% -410.99% -6,454.73% 102.22%
EPS Growth
-630.00% -302.74% 148.30% 269.01% -133.59% -34.09% 7.63% 99.54% -600.00% -6,057.14% 102.32%
Operating Cash Flow Growth
744.34% -57.37% 94.07% 571.11% -124.65% 107.31% -370.78% 180.92% 105.59% 475.79% -110.28%
Free Cash Flow Firm Growth
0.00% 99.37% -5,473.65% 204.11% -194.54% 106.52% -49.03% 109.81% 449.36% 288.47% -120.41%
Invested Capital Growth
0.00% -5.20% 52.99% 14.02% 8.22% -15.29% -14.46% -1.75% -9.50% -64.29% 19.91%
Revenue Q/Q Growth
0.00% 0.00% 79.07% -5.10% -100.00% 100.00% 100.00% 16.08% -53.69% -44.28% -78.43%
EBITDA Q/Q Growth
0.00% 0.00% 144.23% -5.46% -78.69% 26.85% 6.18% 22.79% -34.64% -26.93% -38.86%
EBIT Q/Q Growth
0.00% 0.00% 442.98% -7.57% -359.99% 14.81% 5.45% 555.80% -56.60% -21.28% 1.46%
NOPAT Q/Q Growth
0.00% 0.00% 482.91% 0.57% -8,252.89% 28.35% 5.45% 103.58% 237.14% -1.98% 3.41%
Net Income Q/Q Growth
0.00% 0.00% 188.15% 0.98% -258.27% -161.42% 74.74% 96.69% -141.83% -4.81% 123.24%
EPS Q/Q Growth
0.00% 0.00% 169.61% -1.69% -258.56% 31.99% -1.40% 97.50% -141.18% -4.36% 125.00%
Operating Cash Flow Q/Q Growth
0.00% -23.92% 22.11% 29.07% -905.66% 639.66% -78.33% 266.53% -32.19% 295.13% -114.03%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 77.59% -14.06% 173.62% -58.80% 170.50% 385.57% 75.21% -136.01%
Invested Capital Q/Q Growth
0.00% 0.00% 15.56% 2.20% -7.01% -3.20% -1.63% -2.03% -8.67% -45.14% 16.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.34% 24.98% 30.21% 35.28% 0.00% 0.00% 0.00% 22.92% 19.76% 8.93% 3.90%
EBITDA Margin
16.04% 17.54% 23.35% 30.46% 0.00% 0.00% 0.00% 24.73% 23.18% -87.86% -113.65%
Operating Margin
-4.29% -15.02% 9.08% 23.34% 0.00% 0.00% 0.00% -4.53% -5.39% -68.48% -129.67%
EBIT Margin
-4.90% -14.95% 9.56% 23.22% 0.00% 0.00% 0.00% 6.76% 8.18% -102.87% -138.49%
Profit (Net Income) Margin
-5.93% -40.09% 8.53% 13.96% 0.00% 0.00% 0.00% -0.17% -1.02% -110.32% 10.38%
Tax Burden Percent
93.21% 239.71% 95.42% 60.62% 86.74% 341.62% 81.61% -4.77% -34.63% 94.87% -7.70%
Interest Burden Percent
129.75% 111.88% 93.48% 99.19% 105.75% 80.56% 101.02% 53.03% 36.06% 113.04% 97.28%
Effective Tax Rate
0.00% 0.00% 4.58% 39.38% 0.00% 0.00% 0.00% 104.77% 134.63% 0.00% 0.00%
Return on Invested Capital (ROIC)
-5.32% -6.00% 12.03% 37.12% 0.00% 0.00% 0.00% 0.15% 1.15% -27.74% -36.61%
ROIC Less NNEP Spread (ROIC-NNEP)
-28.77% -223.72% 9.17% 13.34% 0.00% 0.00% 0.00% -1.84% -19.95% 341.99% -67.35%
Return on Net Nonoperating Assets (RNNOA)
-8.18% -18.79% 0.64% 0.28% 0.00% 0.00% 0.00% -0.28% -1.83% -30.42% 38.41%
Return on Equity (ROE)
-13.50% -24.79% 12.67% 37.40% -11.11% -66.42% -19.76% -0.13% -0.69% -58.16% 1.80%
Cash Return on Invested Capital (CROIC)
-205.32% -0.66% -29.86% 24.02% -20.47% 1.39% 0.83% 1.91% 11.12% 67.01% -54.71%
Operating Return on Assets (OROA)
-4.00% -7.23% 9.65% 40.45% 0.00% 0.00% 0.00% 3.39% 3.56% -35.72% -17.06%
Return on Assets (ROA)
-4.84% -19.40% 8.61% 24.32% 0.00% 0.00% 0.00% -0.09% -0.44% -38.30% 1.28%
Return on Common Equity (ROCE)
0.25% -11.14% 11.56% 37.40% -11.11% -66.42% -19.76% -0.13% -0.69% -58.16% 1.80%
Return on Equity Simple (ROE_SIMPLE)
368.15% -27.11% 11.61% 31.29% -11.82% -72.64% -21.90% -0.13% -0.69% -82.01% 0.00%
Net Operating Profit after Tax (NOPAT)
-11 -24 60 239 -90 -104 -86 0.78 5.78 -90 -40
NOPAT Margin
-3.00% -10.51% 8.66% 14.15% 0.00% 0.00% 0.00% 0.22% 1.87% -47.94% -90.77%
Net Nonoperating Expense Percent (NNEP)
23.45% 217.72% 2.86% 23.78% -332.90% 435.68% 21.71% 1.98% 21.10% -369.73% 30.74%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 0.14% 1.15% -35.64% -15.57%
Cost of Revenue to Revenue
74.66% 75.02% 69.79% 64.72% 0.00% 0.00% 0.00% 77.08% 80.24% 91.07% 96.10%
SG&A Expenses to Revenue
6.09% 7.83% 7.21% 4.33% 0.00% 0.00% 0.00% 10.92% 12.10% 66.42% 44.19%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.63% 39.99% 21.14% 11.94% 0.00% 0.00% 0.00% 27.59% 25.31% 77.63% 133.57%
Earnings before Interest and Taxes (EBIT)
-18 -34 66 392 -86 -149 -123 24 25 -193 -61
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
59 40 161 515 33 -52 -44 90 72 -165 -50
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 1.63 1.68 1.05 0.15 0.36 0.18 0.88 0.46 0.57 0.35
Price to Tangible Book Value (P/TBV)
0.00 2.42 2.18 1.23 0.17 0.37 0.19 0.91 0.47 0.59 0.35
Price to Revenue (P/Rev)
0.00 2.42 1.24 0.47 0.00 0.00 0.00 1.13 0.69 0.77 2.01
Price to Earnings (P/E)
0.00 0.00 14.35 3.38 0.00 0.00 0.00 0.00 0.00 0.00 19.40
Dividend Yield
0.00% 0.00% 0.00% 1.41% 22.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 6.97% 29.56% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.16%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.55 1.58 1.06 0.23 0.43 0.30 0.90 0.49 0.36 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 2.64 1.37 0.43 0.00 0.00 0.00 1.31 0.75 0.33 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 15.08 5.87 1.41 5.27 0.00 0.00 5.31 3.24 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 14.35 1.85 0.00 0.00 0.00 19.41 9.17 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 15.84 3.03 0.00 0.00 0.00 607.68 40.21 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 20.54 16.46 1.88 0.00 38.69 0.00 31.15 7.40 0.34 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 4.69 0.00 28.27 32.92 46.63 4.15 0.29 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.29 0.00 0.20 0.00 0.12 0.15 0.19 0.18 0.09 0.00 0.00
Long-Term Debt to Equity
0.29 0.00 0.20 0.00 0.12 0.14 0.18 0.00 0.09 0.00 0.00
Financial Leverage
0.28 0.08 0.07 0.02 0.00 0.11 0.14 0.15 0.09 -0.09 -0.57
Leverage Ratio
1.40 1.28 1.47 1.54 1.42 1.44 1.51 1.56 1.54 1.52 1.41
Compound Leverage Factor
1.81 1.43 1.38 1.53 1.51 1.16 1.52 0.83 0.56 1.72 1.37
Debt to Total Capital
22.72% 0.00% 16.44% 0.00% 10.68% 12.77% 15.77% 15.29% 8.51% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.18% 0.27% 15.29% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
22.72% 0.00% 16.44% 0.00% 10.68% 12.59% 15.50% 0.00% 8.51% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
78.70% 19.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-1.42% 80.67% 83.56% 100.00% 89.32% 87.23% 84.23% 84.71% 91.49% 100.00% 100.00%
Debt to EBITDA
1.61 0.00 0.62 0.00 2.44 -1.58 -1.98 0.93 0.60 0.00 0.00
Net Debt to EBITDA
1.56 0.00 0.58 0.00 2.26 -1.26 -1.71 0.74 0.26 0.00 0.00
Long-Term Debt to EBITDA
1.61 0.00 0.62 0.00 2.44 -1.56 -1.94 0.00 0.60 0.00 0.00
Debt to NOPAT
-8.60 0.00 1.67 0.00 -0.89 -0.79 -1.01 106.74 7.41 0.00 0.00
Net Debt to NOPAT
-8.33 0.00 1.57 0.00 -0.82 -0.63 -0.87 84.65 3.20 0.00 0.00
Long-Term Debt to NOPAT
-8.60 0.00 1.67 0.00 -0.89 -0.78 -0.99 0.00 7.41 0.00 0.00
Altman Z-Score
0.00 4.42 2.61 4.81 0.46 0.41 -0.02 1.84 1.49 -1.31 -0.56
Noncontrolling Interest Sharing Ratio
101.83% 55.08% 8.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.82 3.04 1.43 1.92 3.12 3.61 2.93 2.09 2.72 1.65 2.53
Quick Ratio
1.51 2.67 1.29 1.78 2.89 3.41 2.79 2.00 2.54 1.23 2.15
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-426 -2.67 -149 155 -146 9.54 4.86 10 56 218 -60
Operating Cash Flow to CapEx
257.59% 384.67% 43.85% 208.14% -296.02% 0.00% 0.00% 718.74% 260.21% 1,732.33% -29.66%
Free Cash Flow to Firm to Interest Expense
-77.97 -0.65 -34.49 48.56 -29.51 0.00 0.00 0.89 3.46 8.63 0.00
Operating Cash Flow to Interest Expense
12.74 7.25 13.37 121.33 -19.23 0.00 0.00 1.33 1.94 7.17 0.00
Operating Cash Flow Less CapEx to Interest Expense
7.80 5.36 -17.12 63.04 -25.72 0.00 0.00 1.14 1.19 6.76 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.82 0.48 1.01 1.74 0.00 0.00 0.00 0.50 0.43 0.35 0.12
Accounts Receivable Turnover
8.47 5.00 4.24 5.40 0.00 0.00 0.00 0.84 0.68 0.71 1.27
Inventory Turnover
57.76 31.81 40.32 55.93 28.04 15.73 0.00 32.36 23.06 12.33 7.79
Fixed Asset Turnover
1.35 0.90 2.33 4.29 0.00 0.00 0.00 0.00 0.00 0.00 0.51
Accounts Payable Turnover
8.93 5.77 4.54 7.00 5.19 2.81 0.00 3.79 6.63 5.71 3.97
Days Sales Outstanding (DSO)
43.09 72.96 86.12 67.61 0.00 0.00 0.00 435.64 533.00 511.40 286.80
Days Inventory Outstanding (DIO)
6.32 11.48 9.05 6.53 13.02 23.21 0.00 11.28 15.83 29.61 46.87
Days Payable Outstanding (DPO)
40.88 63.27 80.48 52.13 70.26 129.96 0.00 96.43 55.04 63.94 91.90
Cash Conversion Cycle (CCC)
8.54 21.17 14.69 22.01 0.00 0.00 0.00 350.49 493.79 477.07 241.77
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
415 394 602 686 743 629 538 529 479 171 120
Invested Capital Turnover
1.77 0.57 1.39 2.62 0.00 0.00 0.00 0.68 0.61 0.58 0.40
Increase / (Decrease) in Invested Capital
415 -22 209 84 56 -114 -91 -9.42 -50 -308 20
Enterprise Value (EV)
0.00 610 949 726 173 270 160 475 232 62 -45
Market Capitalization
0.00 557 854 793 99 204 85 409 214 144 89
Book Value per Share
($0.20) $9.09 $11.41 $16.85 $14.85 $12.31 $9.92 $9.78 $9.60 $5.25 $5.36
Tangible Book Value per Share
($4.09) $6.15 $8.81 $14.41 $13.22 $11.93 $9.62 $9.49 $9.40 $5.06 $5.36
Total Capital
418 423 608 754 749 646 550 546 503 253 258
Total Debt
95 0.00 100 0.00 80 83 87 84 43 0.00 0.00
Total Long-Term Debt
95 0.00 100 0.00 80 81 85 0.00 43 0.00 0.00
Net Debt
92 -29 94 -68 74 66 75 66 19 -82 -134
Capital Expenditures (CapEx)
27 7.72 131 186 32 -0.02 -5.51 2.12 12 10 63
Debt-free, Cash-free Net Working Capital (DFCFNWC)
22 30 89 148 271 321 280 326 290 -8.25 -27
Debt-free Net Working Capital (DFNWC)
25 60 94 216 277 337 292 343 314 74 107
Net Working Capital (NWC)
25 60 94 216 277 336 291 259 314 74 107
Net Nonoperating Expense (NNE)
11 68 0.93 3.17 -11 305 15 1.40 8.94 117 -45
Net Nonoperating Obligations (NNO)
92 -29 94 -68 74 66 75 66 19 -82 -139
Total Depreciation and Amortization (D&A)
77 75 95 122 119 97 79 65 46 28 11
Debt-free, Cash-free Net Working Capital to Revenue
6.05% 13.21% 12.84% 8.76% 0.00% 0.00% 0.00% 89.96% 93.73% -4.39% -60.00%
Debt-free Net Working Capital to Revenue
6.89% 25.88% 13.66% 12.76% 0.00% 0.00% 0.00% 94.73% 101.58% 39.42% 241.88%
Net Working Capital to Revenue
6.89% 25.88% 13.66% 12.76% 0.00% 0.00% 0.00% 71.66% 101.58% 39.42% 241.88%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($2.81) $1.42 $5.27 ($1.76) ($2.36) ($2.18) ($0.01) ($0.07) ($4.31) $0.10
Adjusted Weighted Average Basic Shares Outstanding
0.00 61.50M 41.55M 44.75M 45.01M 45.64M 46.43M 47.18M 47.78M 48.07M 48.27M
Adjusted Diluted Earnings per Share
$0.00 ($2.81) $1.42 $5.24 ($1.76) ($2.36) ($2.18) ($0.01) ($0.07) ($4.31) $0.10
Adjusted Weighted Average Diluted Shares Outstanding
0.00 31.50M 41.64M 45.02M 45.01M 45.64M 46.43M 47.18M 47.78M 48.07M 48.27M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($2.81) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 30M 44.59M 44.88M 45.11M 91.54M 93.37M 94.62M 47.94M 48.13M 48.36M
Normalized Net Operating Profit after Tax (NOPAT)
-2.55 -23 64 244 -61 -66 -85 -14 -15 -93 -20
Normalized NOPAT Margin
-0.69% -9.94% 9.23% 14.47% 0.00% 0.00% 0.00% -3.93% -4.73% -49.43% -44.47%
Pre Tax Income Margin
-6.36% -16.72% 8.94% 23.03% 0.00% 0.00% 0.00% 3.59% 2.95% -116.28% -134.72%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.30 -8.42 15.34 123.13 -17.38 0.00 0.00 2.13 1.56 -7.67 0.00
NOPAT to Interest Expense
-2.02 -5.92 13.90 75.03 -18.13 0.00 0.00 0.07 0.36 -3.57 0.00
EBIT Less CapEx to Interest Expense
-8.25 -10.30 -15.15 64.84 -23.87 0.00 0.00 1.94 0.82 -8.08 0.00
NOPAT Less CapEx to Interest Expense
-6.97 -7.80 -16.59 16.74 -24.62 0.00 0.00 -0.12 -0.39 -3.99 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-17.88% -5.41% 0.00% 4.75% -14.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-17.88% -8.40% 0.00% 4.75% -14.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Mammoth Energy Services

This table displays calculated financial ratios and metrics derived from Mammoth Energy Services' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
47,941,652.00 47,941,652.00 47,941,652.00 48,008,319.00 48,127,369.00 - 48,127,369.00 48,127,369.00 48,194,035.00 48,194,035.00 48,358,315.00
DEI Adjusted Shares Outstanding
47,941,652.00 47,941,652.00 47,941,652.00 48,008,319.00 48,127,369.00 - 48,127,369.00 48,127,369.00 48,194,035.00 48,194,035.00 48,358,315.00
DEI Earnings Per Adjusted Shares Outstanding
-0.03 -0.13 -0.25 -3.25 -0.50 - -0.01 0.18 -0.26 0.18 0.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-69.75% 4.79% -81.45% -78.76% -73.75% 251.23% -73.07% 2.43% -13.20% -61.06% 89.41%
EBITDA Growth
-56.86% -52.45% -83.55% -1,331.53% -121.75% -118.01% -86.12% 77.70% -118.37% -476.01% 1,113.61%
EBIT Growth
-76.81% -148.63% -109.30% -17,341.36% -238.40% -681.48% 20.80% 78.18% -49.87% -122.04% 476.00%
NOPAT Growth
60.58% -1,121.52% -285.60% -1,205.06% -204.50% -36.72% 90.33% 62.08% -47.09% -101.74% 18.56%
Net Income Growth
-114.08% -224.89% -241.43% -3,389.78% -2,109.74% -159.91% 95.45% 105.67% 47.53% 157.50% 1,065.92%
EPS Growth
-112.50% -218.18% -247.06% -3,511.11% -2,400.00% -138.46% 96.00% 105.54% 48.00% 161.29% 1,200.00%
Operating Cash Flow Growth
-41.08% -69.83% 1,361.39% -123.23% 83.98% 2,097.61% -94.27% -83.61% 159.49% -106.71% -211.84%
Free Cash Flow Firm Growth
100.01% 403.87% 668.12% 11,153.24% 949.04% 562.39% 378.19% 72.62% -2.92% -107.66% -85.75%
Invested Capital Growth
-2.92% -9.50% -13.19% -36.32% -40.56% -64.29% -64.31% -70.96% -66.93% 19.91% -26.01%
Revenue Q/Q Growth
-13.88% -198.12% 167.76% -62.91% 6.44% 140.88% 137.93% -73.73% -9.80% -433.65% 144.61%
EBITDA Q/Q Growth
20.43% -53.11% -29.49% -3,192.91% 97.87% 80.27% 140.55% -694.36% 79.17% -37.25% 185.44%
EBIT Q/Q Growth
431.10% -122.73% -59.01% -8,881.21% 95.74% 32.09% 75.65% -21,880.59% 70.72% -25.85% 141.23%
NOPAT Q/Q Growth
179.69% -216.31% -76.50% -697.76% 93.62% 25.74% 81.28% -2,910.91% 75.25% -39.13% 92.44%
Net Income Q/Q Growth
75.66% -447.43% -98.30% -1,220.74% 84.59% 35.61% 96.53% 1,747.67% -242.57% 170.56% -41.73%
EPS Q/Q Growth
77.78% -550.00% -92.31% -1,200.00% 84.62% 38.00% 96.77% 1,900.00% -244.44% 173.08% -42.11%
Operating Cash Flow Q/Q Growth
-126.08% 184.03% 635.80% -114.41% 82.01% 11,625.35% -98.08% -561.97% 105.83% -1,399.59% 68.04%
Free Cash Flow Firm Q/Q Growth
1,918.87% 129.04% 39.19% 90.63% 72.62% 47.81% -19.16% -31.18% -2.92% -114.18% 250.52%
Invested Capital Q/Q Growth
1.32% -8.67% -1.41% -30.20% -5.42% -45.14% 68.62% -43.21% 7.72% 16.25% 4.05%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
18.69% 0.00% 6.03% 10.55% 21.22% 13.52% 13.45% 14.41% 5.28% 0.00% 25.07%
EBITDA Margin
25.63% 0.00% 12.74% -1,062.63% -21.24% -1.46% 6.57% -231.39% -53.42% 0.00% 42.09%
Operating Margin
-13.64% 0.00% -27.86% -599.17% -35.92% -9.67% -10.00% -221.82% -60.87% 0.00% -3.94%
EBIT Margin
8.05% 0.00% -4.37% -1,059.02% -42.42% -9.63% -12.86% -225.65% -73.24% 0.00% 25.53%
Profit (Net Income) Margin
-1.67% 0.00% -27.35% -973.74% -140.99% -16.06% -4.62% 53.92% -85.23% 0.00% 23.55%
Tax Burden Percent
-46.30% 223.57% 117.80% 91.40% 289.73% 109.89% 38.06% -24.16% 127.19% -66.19% 84.49%
Interest Burden Percent
44.97% 224.24% 530.76% 100.60% 114.72% 151.73% 94.32% 98.92% 91.49% 98.57% 109.14%
Effective Tax Rate
146.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 23.70%
Return on Invested Capital (ROIC)
7.94% 0.00% -4.60% -59.88% -0.75% -3.92% -0.31% -151.68% -42.21% 0.00% -1.12%
ROIC Less NNEP Spread (ROIC-NNEP)
0.56% 0.00% -11.63% -262.82% -39.74% 24.33% -1.22% -204.75% -30.01% 0.00% -6.38%
Return on Net Nonoperating Assets (RNNOA)
0.08% 0.00% -1.22% -30.30% -5.48% -2.16% 0.11% 47.78% 5.99% 0.00% 2.75%
Return on Equity (ROE)
8.02% 0.00% -5.82% -90.18% -6.24% -6.08% -0.20% -103.90% -36.22% 0.00% 1.63%
Cash Return on Invested Capital (CROIC)
2.17% 11.12% 9.29% 23.92% 30.61% 67.01% 70.85% 91.35% 80.51% -54.71% 2.60%
Operating Return on Assets (OROA)
7.69% 0.00% -0.77% -111.47% -0.94% -3.34% -0.36% -114.30% -38.58% 0.00% 3.88%
Return on Assets (ROA)
-1.60% 0.00% -4.82% -102.49% -3.13% -5.58% -0.13% 27.31% -44.89% 0.00% 3.58%
Return on Common Equity (ROCE)
8.02% 0.00% -5.82% -90.18% -6.24% -6.08% -0.20% -103.90% -36.22% 0.00% 1.63%
Return on Equity Simple (ROE_SIMPLE)
1.62% 0.00% -5.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
4.10 -4.77 -8.42 -67 -4.29 -6.52 -0.81 -25 -6.31 -8.77 -0.66
NOPAT Margin
6.32% 0.00% -19.50% -419.42% -25.14% -6.77% -7.00% -155.28% -42.61% 0.00% -3.01%
Net Nonoperating Expense Percent (NNEP)
7.38% 2.79% 7.02% 202.94% 38.98% -28.25% 0.92% 53.06% -12.21% 12.13% 5.26%
Return On Investment Capital (ROIC_SIMPLE)
- -0.95% -1.71% -19.78% -1.35% -2.58% -0.32% -9.72% -2.53% -3.40% -0.25%
Cost of Revenue to Revenue
81.31% 0.00% 93.97% 89.45% 78.78% 86.48% 86.55% 85.59% 94.72% 0.00% 74.93%
SG&A Expenses to Revenue
16.03% 0.00% 20.33% 594.76% 39.76% 10.23% 35.39% 32.54% 34.86% 0.00% 16.32%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.33% 0.00% 33.89% 609.72% 57.14% 13.49% 23.45% 236.23% 66.14% 0.00% 29.02%
Earnings before Interest and Taxes (EBIT)
5.23 -1.19 -1.89 -170 -7.23 -9.28 -1.50 -37 -11 -14 5.63
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
17 7.81 5.50 -170 -3.62 -1.41 0.76 -38 -7.91 -11 9.27
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.48 0.46 0.39 0.54 0.73 0.57 0.39 0.51 0.44 0.35 0.45
Price to Tangible Book Value (P/TBV)
0.49 0.47 0.40 0.56 0.76 0.59 0.40 0.51 0.44 0.35 0.45
Price to Revenue (P/Rev)
0.33 0.69 1.46 2.61 15.72 0.77 6.99 0.65 0.54 2.01 2.17
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.40 11.48
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.16% 8.71%
Enterprise Value to Invested Capital (EV/IC)
0.54 0.49 0.42 0.59 0.77 0.36 0.12 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.42 0.75 1.65 3.22 19.14 0.33 1.42 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
2.56 3.24 4.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
4.81 9.17 63.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 40.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
6.07 7.40 2.62 4.95 5.24 0.34 0.15 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
24.35 4.15 4.20 1.92 1.87 0.29 0.09 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.15 0.09 0.10 0.16 0.18 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.15 0.09 0.10 0.16 0.18 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.15 0.09 0.11 0.12 0.14 -0.09 -0.09 -0.23 -0.20 -0.57 -0.43
Leverage Ratio
1.52 1.54 1.48 1.51 1.54 1.52 1.43 1.48 1.51 1.41 1.40
Compound Leverage Factor
0.68 3.46 7.85 1.52 1.76 2.30 1.35 1.46 1.38 1.39 1.52
Debt to Total Capital
12.91% 8.51% 9.24% 13.92% 15.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
12.91% 8.51% 9.24% 13.92% 15.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
87.09% 91.49% 90.76% 86.08% 84.57% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.63 0.60 1.04 -0.34 -0.31 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.53 0.26 0.54 -0.26 -0.27 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.63 0.60 1.04 -0.34 -0.31 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-16.38 7.41 -1.86 -0.55 -0.58 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
-13.89 3.20 -0.96 -0.43 -0.51 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-16.38 7.41 -1.86 -0.55 -0.58 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.07 1.36 1.16 -0.84 0.19 0.27 -0.29 0.44 0.49 -0.09 0.35
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.64 2.72 3.52 2.57 2.25 1.65 1.78 2.50 2.48 2.53 2.45
Quick Ratio
3.52 2.54 3.34 2.38 2.08 1.23 1.27 1.79 1.91 2.15 2.12
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
20 45 63 121 208 301 303 208 202 -29 43
Operating Cash Flow to CapEx
-623.62% 584.47% 4,296.64% 0.00% 0.00% 3,134.22% 0.00% -64.59% 4.35% -40.47% -65.44%
Free Cash Flow to Firm to Interest Expense
6.90 12.91 7.78 117.70 195.55 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-2.66 1.83 5.82 -6.65 -1.15 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-3.09 1.51 5.68 -3.08 -0.92 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.96 0.43 0.18 0.11 0.02 0.35 0.03 0.51 0.53 0.12 0.15
Accounts Receivable Turnover
1.45 0.68 0.28 0.18 0.04 0.71 0.06 1.48 1.50 1.27 0.99
Inventory Turnover
27.71 23.06 17.35 13.64 9.07 12.33 0.82 23.17 20.74 7.79 4.97
Fixed Asset Turnover
5.26 0.00 0.99 0.00 0.11 0.00 0.13 0.00 2.13 0.51 0.49
Accounts Payable Turnover
4.25 6.63 5.08 4.16 3.30 5.71 0.48 10.34 8.72 3.97 2.29
Days Sales Outstanding (DSO)
250.93 533.00 1,317.60 2,069.29 10,021.21 511.40 6,054.72 246.66 243.45 286.80 370.57
Days Inventory Outstanding (DIO)
13.17 15.83 21.04 26.75 40.24 29.61 445.50 15.75 17.60 46.87 73.41
Days Payable Outstanding (DPO)
85.89 55.04 71.82 87.69 110.45 63.94 758.75 35.32 41.88 91.90 159.66
Cash Conversion Cycle (CCC)
178.21 493.79 1,266.82 2,008.35 9,951.01 477.07 5,741.47 227.10 219.17 241.77 284.31
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
524 479 472 329 312 171 168 96 103 120 125
Invested Capital Turnover
1.26 0.61 0.24 0.14 0.03 0.58 0.04 0.98 0.99 0.40 0.37
Increase / (Decrease) in Invested Capital
-16 -50 -72 -188 -213 -308 -303 -234 -208 20 -44
Enterprise Value (EV)
281 232 198 194 240 62 20 -23 -30 -45 -19
Market Capitalization
222 214 175 157 197 144 98 135 110 89 118
Book Value per Share
$9.71 $9.60 $9.35 $6.09 $5.58 $5.25 $5.25 $5.44 $5.17 $5.36 $5.44
Tangible Book Value per Share
$9.50 $9.40 $9.16 $5.90 $5.39 $5.06 $5.06 $5.44 $5.17 $5.36 $5.44
Total Capital
535 503 494 340 318 253 253 262 249 258 263
Total Debt
69 43 46 47 49 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
69 43 46 47 49 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
59 19 24 37 43 -82 -78 -157 -140 -134 -137
Capital Expenditures (CapEx)
1.23 1.10 1.10 -3.67 -0.25 4.51 -3.23 19 17 23 4.63
Debt-free, Cash-free Net Working Capital (DFCFNWC)
339 290 289 152 136 -8.25 3.30 -13 -22 -27 -28
Debt-free Net Working Capital (DFNWC)
350 314 311 162 142 74 82 144 119 107 110
Net Working Capital (NWC)
350 314 311 162 142 74 82 144 119 107 110
Net Nonoperating Expense (NNE)
5.19 1.18 3.39 89 20 8.96 -0.28 -34 6.31 -18 -5.85
Net Nonoperating Obligations (NNO)
59 19 24 37 43 -82 -84 -166 -146 -139 -138
Total Depreciation and Amortization (D&A)
11 8.99 7.39 -0.58 3.61 7.88 2.26 -0.94 2.93 2.79 3.65
Debt-free, Cash-free Net Working Capital to Revenue
50.77% 93.73% 240.79% 251.46% 1,082.69% -4.39% 23.47% -6.39% -10.48% -60.00% -50.74%
Debt-free Net Working Capital to Revenue
52.34% 101.58% 259.16% 268.45% 1,131.92% 39.42% 580.78% 69.38% 57.88% 241.88% 200.24%
Net Working Capital to Revenue
52.34% 101.58% 259.16% 268.45% 1,131.92% 39.42% 580.78% 69.38% 57.88% 241.88% 200.24%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.02) ($0.14) ($0.25) ($3.25) ($0.50) ($0.31) ($0.01) $0.18 ($0.26) $0.19 $0.11
Adjusted Weighted Average Basic Shares Outstanding
47.94M 47.78M 47.96M 48.04M 48.13M 48.07M 48.15M 48.23M 48.36M 48.27M 48.33M
Adjusted Diluted Earnings per Share
($0.02) ($0.13) ($0.25) ($3.25) ($0.50) ($0.31) ($0.01) $0.18 ($0.26) $0.19 $0.11
Adjusted Weighted Average Diluted Shares Outstanding
47.94M 47.78M 47.96M 48.04M 48.13M 48.07M 48.15M 48.23M 48.36M 48.27M 48.33M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
47.94M 47.94M 48.01M 48.13M 48.13M 48.13M 48.13M 48.19M 48.19M 48.36M 48.17M
Normalized Net Operating Profit after Tax (NOPAT)
-6.65 -6.70 -9.24 -68 -4.42 -6.52 -3.24 -4.06 -4.99 -8.18 -1.18
Normalized NOPAT Margin
-10.24% 0.00% -21.39% -421.66% -25.93% -6.77% -27.90% -24.77% -33.74% 0.00% -5.34%
Pre Tax Income Margin
3.62% 0.00% -23.21% -1,065.42% -48.66% -14.61% -12.13% -223.21% -67.01% 0.00% 27.87%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.82 -0.34 -0.23 -165.52 -6.79 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
1.43 -1.35 -1.04 -65.55 -4.03 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
1.39 -0.65 -0.37 -161.94 -6.55 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
1.00 -1.67 -1.17 -61.98 -3.79 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Mammoth Energy Services (NASDAQ: TUSK) showed a mixed but improving operating picture in Q1 2026, but the company is still dealing with weak core cash generation and a fairly volatile earnings history. Revenue improved versus the prior quarter and the balance sheet remains asset-rich, but operating cash flow was negative and profitability continues to depend heavily on non-operating items and discontinued operations.

  • Revenue rebounded sequentially: Q1 2026 operating revenue rose to $22.0 million from $14.8 million in Q3 2025 and $11.6 million in Q1 2025, showing a clear pickup in top-line activity.
  • Gross profit improved: Q1 2026 gross profit of $5.5 million was better than the sub-$2.4 million level seen in Q2 and Q3 2025, suggesting better operating leverage.
  • The company remains liquid: As of Q1 2026, TUSK held $92.7 million of cash and equivalents plus $32.4 million of short-term investments, along with $12.1 million of restricted cash.
  • Book equity is still solid: Total common equity was $262.9 million, providing a meaningful cushion relative to total liabilities of $81.8 million.
  • Debt burden looks manageable on the latest balance sheet: Q1 2026 shows no long-term debt line item, and total liabilities were down significantly from much higher levels in 2024.
  • Q1 2026 net income was positive: Reported consolidated net income was $5.2 million, but a large portion came from other income items rather than core operations.
  • Non-operating gains remain important: Q1 2026 included $6.5 million of other income, which helped offset an operating loss of $0.9 million.
  • Shares outstanding were fairly stable: Basic and diluted weighted average shares were both about 48.3 million in Q1 2026, so dilution was not a major issue in the quarter.
  • Operating cash flow was negative: Q1 2026 operating activities used $3.0 million of cash, and continuing operations alone used $2.8 million, which is a concern if this persists.
  • Core profitability is still weak: Q1 2026 operating income was a loss of $0.9 million, and the company has posted repeated operating losses across much of the last four years.
  • Quarterly results have been highly volatile: TUSK has swung from large losses to large gains depending on asset sales, discontinued operations, and special items, making trend analysis tricky.
  • Working capital needs remain significant: Current liabilities were $75.3 million in Q1 2026, including $40.9 million of current deferred and payable income taxes, which keeps pressure on liquidity management.

Longer-term trend: Mammoth’s business has improved from the deeply negative cash and earnings profile seen in parts of 2024, when the company reported a large impairment and heavy losses, but the improvement has not yet translated into consistently strong operating cash flow. Revenue is now higher than the weakest 2025 quarters, and the balance sheet is much healthier than it was in 2024, yet the business still appears to be reliant on non-core items, asset sales, and tax-related benefits to produce positive net income.

Bottom line: TUSK’s latest quarter looks better than the prior few quarters on revenue and liquidity, but investors should be cautious. The key question is whether management can turn the recent sales recovery into durable operating profits and positive free cash flow.

07/17/26 01:35 PM ETAI Generated. May Contain Errors.

Mammoth Energy Services Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Mammoth Energy Services' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Mammoth Energy Services' net income appears to be on an upward trend, with a most recent value of $4.60 million in 2025, falling from -$21.82 million in 2015. The previous period was -$207.33 million in 2024. Check out Mammoth Energy Services' forecast to explore projected trends and price targets.

Mammoth Energy Services' total operating income in 2025 was -$57.43 million, based on the following breakdown:
  • Total Gross Profit: $1.73 million
  • Total Operating Expenses: $59.16 million

Over the last 10 years, Mammoth Energy Services' total revenue changed from $367.94 million in 2015 to $44.29 million in 2025, a change of -88.0%.

Mammoth Energy Services' total liabilities were at $76.61 million at the end of 2025, a 41.6% decrease from 2024, and a 40.1% decrease since 2015.

In the past 10 years, Mammoth Energy Services' cash and equivalents has ranged from $3.07 million in 2015 to $101.99 million in 2025, and is currently $101.99 million as of their latest financial filing in 2025.

Over the last 10 years, Mammoth Energy Services' book value per share changed from -0.20 in 2015 to 5.36 in 2025, a change of -2,812.2%.



Financial statements for NASDAQ:TUSK last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners