Free Trial

Custom Truck One Source (CTOS) Financials

Custom Truck One Source logo
$9.95 +0.40 (+4.16%)
Closing price 03:59 PM Eastern
Extended Trading
$9.94 0.00 (-0.02%)
As of 04:25 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Custom Truck One Source

Annual Income Statements for Custom Truck One Source

This table shows Custom Truck One Source's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
-27 -16 -27 -21 -182 39 51 -29 -31
Consolidated Net Income / (Loss)
-27 -16 -27 -21 -182 39 51 -29 -31
Net Income / (Loss) Continuing Operations
-27 -16 -27 -21 -182 39 51 -29 -31
Total Pre-Tax Income
-31 -14 -33 -51 -177 47 58 -29 -28
Total Operating Income
23 43 36 17 -42 103 171 126 125
Total Gross Profit
58 82 87 76 210 384 454 390 412
Total Revenue
204 246 264 303 1,167 1,573 1,865 1,802 1,944
Operating Revenue
204 246 264 303 1,167 1,573 1,865 1,802 1,944
Total Cost of Revenue
146 165 177 226 957 1,189 1,411 1,412 1,532
Operating Cost of Revenue
146 165 177 226 957 1,189 1,411 1,412 1,532
Total Operating Expenses
34 38 51 59 252 280 283 264 287
Selling, General & Admin Expense
28 33 37 46 156 211 231 230 230
Depreciation Expense
2.86 3.05 0.12 0.10 3.61 9.41 11 13 13
Amortization Expense
- - 3.01 3.15 41 34 27 27 27
Other Operating Expenses / (Income)
2.45 2.68 10 9.54 52 26 14 -5.58 17
Total Other Income / (Expense), net
-54 -57 -69 -69 -135 -57 -113 -156 -153
Interest & Investment Income
-54 -57 -63 -63 -73 -89 -131 -167 -158
Other Income / (Expense), net
-0.37 -0.29 -1.69 -5.40 -0.57 32 18 12 4.55
Income Tax Expense
-3.49 1.71 -5.99 -30 4.43 7.83 7.36 -0.53 2.92
Basic Earnings per Share
($1.25) ($0.72) ($0.82) ($0.43) ($0.75) $0.16 $0.21 ($0.12) ($0.14)
Weighted Average Basic Shares Outstanding
21.66M 21.66M 33.07M 49.07M 241.37M 247.15M 245.09M 236.98M 226.96M
Diluted Earnings per Share
($1.25) ($0.72) ($0.82) ($0.43) ($0.75) $0.16 $0.21 ($0.12) ($0.14)
Weighted Average Diluted Shares Outstanding
21.66M 21.66M 33.07M 49.07M 241.37M 247.71M 245.73M 236.98M 226.96M
Weighted Average Basic & Diluted Shares Outstanding
21.66M 21.66M 33.07M 49.06M 247.04M 246.11M 240.27M 225.65M 226.63M

Quarterly Income Statements for Custom Truck One Source

This table shows Custom Truck One Source's 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
9.18 16 -14 -24 -17 28 -18 -28 -5.76 21 -4.10
Consolidated Net Income / (Loss)
9.18 16 -14 -24 -17 28 -18 -28 -5.76 21 -4.10
Net Income / (Loss) Continuing Operations
9.18 16 -14 -24 -17 28 -18 -28 -5.76 21 -4.10
Total Pre-Tax Income
9.61 21 -16 -21 -18 27 -25 -11 -6.74 15 -3.81
Total Operating Income
38 53 18 18 23 67 12 28 33 52 31
Total Gross Profit
107 127 91 89 92 118 86 103 101 123 103
Total Revenue
434 522 411 423 447 521 422 511 482 528 462
Operating Revenue
434 522 411 423 447 521 422 511 482 528 462
Total Cost of Revenue
327 395 321 334 355 402 337 409 381 405 359
Operating Cost of Revenue
327 395 321 334 355 402 337 409 381 405 359
Total Operating Expenses
69 73 72 72 69 51 73 75 68 71 72
Selling, General & Admin Expense
57 59 58 56 55 61 59 59 55 57 58
Depreciation Expense
2.60 2.68 2.92 3.36 3.47 3.54 3.34 3.23 3.33 3.37 3.39
Amortization Expense
6.70 7.13 6.58 6.69 6.70 6.69 6.68 6.91 6.68 6.68 6.69
Other Operating Expenses / (Income)
2.89 4.10 4.85 5.84 3.99 -20 3.66 5.30 3.25 4.43 3.89
Total Other Income / (Expense), net
-28 -33 -35 -39 -41 -41 -38 -39 -39 -37 -35
Interest & Investment Income
-34 -36 -38 -42 -44 -43 -39 -40 -40 -38 -35
Other Income / (Expense), net
5.75 3.70 3.26 3.32 2.82 2.16 1.02 1.37 0.87 1.29 -0.24
Income Tax Expense
0.43 4.68 -1.95 3.07 -0.60 -1.05 -7.70 17 -0.99 -5.87 0.30
Basic Earnings per Share
$0.04 $0.06 ($0.06) ($0.10) ($0.07) $0.11 ($0.08) ($0.13) ($0.03) $0.10 ($0.02)
Weighted Average Basic Shares Outstanding
245.81M 245.09M 240.36M 239.73M 234.44M 236.98M 228.28M 226.48M 226.56M 226.96M 226.63M
Diluted Earnings per Share
$0.04 $0.06 ($0.06) ($0.10) ($0.07) $0.11 ($0.08) ($0.13) ($0.03) $0.10 ($0.02)
Weighted Average Diluted Shares Outstanding
246.59M 245.73M 240.36M 239.73M 234.44M 236.98M 228.28M 226.48M 226.56M 226.96M 226.63M
Weighted Average Basic & Diluted Shares Outstanding
242.88M 240.27M 240.42M 236.21M 233.43M 225.65M 226.48M 226.56M 226.56M 226.63M 227.43M

Annual Cash Flow Statements for Custom Truck One Source

This table details how cash moves in and out of Custom Truck One Source's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
-0.36 1.18 4.16 -2.89 32 -22 -4.05 -6.50 2.47
Net Cash From Operating Activities
17 41 19 43 139 46 -31 122 310
Net Cash From Continuing Operating Activities
17 41 19 43 139 46 -31 122 310
Net Income / (Loss) Continuing Operations
-27 -16 -27 -21 -182 39 51 -29 -31
Consolidated Net Income / (Loss)
-27 -16 -27 -21 -182 39 51 -29 -31
Depreciation Expense
62 64 77 85 209 223 219 236 264
Amortization Expense
5.55 6.36 2.91 3.29 4.74 4.86 5.65 5.69 4.38
Non-Cash Adjustments To Reconcile Net Income
3.34 3.16 4.60 3.43 79 -62 -45 -46 -23
Changes in Operating Assets and Liabilities, net
-27 -17 -38 -28 28 -159 -261 -45 96
Net Cash From Investing Activities
-21 -27 -130 -29 -1,429 -219 -177 -187 -282
Net Cash From Continuing Investing Activities
-21 -27 -130 -29 -1,429 -219 -177 -187 -282
Purchase of Property, Plant & Equipment
-47 -59 -107 -68 -188 -341 -364 -398 -457
Acquisitions
-0.48 -1.52 -48 0.00 -1,338 -50 0.00 -6.02 0.00
Sale of Property, Plant & Equipment
27 33 28 39 100 206 230 257 206
Other Investing Activities, net
0.00 0.00 -3.07 -0.70 -3.24 -34 -42 -40 -32
Net Cash From Financing Activities
3.78 -12 115 -16 1,323 154 203 58 -25
Net Cash From Continuing Financing Activities
3.78 -12 115 -16 1,323 154 203 58 -25
Repayment of Debt
-26 -61 -820 -87 -943 -111 -93 -229 -233
Repurchase of Common Equity
- - 0.00 0.00 -6.39 -10 -39 -29 -33
Issuance of Debt
30 49 788 86 1,444 153 221 256 346
Other Financing Activities, net
0.00 0.00 147 -16 -55 123 114 61 -106
Effect of Exchange Rate Changes
- - - 0.00 0.00 -2.47 0.55 0.71 0.09
Cash Interest Paid
50 54 54 60 93 81 123 152 155
Cash Income Taxes Paid
0.60 0.53 0.46 0.65 0.54 0.57 2.13 4.14 0.71

Quarterly Cash Flow Statements for Custom Truck One Source

This table details how cash moves in and out of Custom Truck One Source's 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
-33 1.52 -2.32 0.07 0.38 -4.63 1.58 -0.12 7.80 -6.79 3.34
Net Cash From Operating Activities
-1.60 -28 -14 38 17 82 56 126 81 47 24
Net Cash From Continuing Operating Activities
-1.60 -28 -14 38 17 82 56 126 81 47 24
Net Income / (Loss) Continuing Operations
9.18 16 -14 -24 -17 28 -18 -28 -5.76 21 -4.10
Consolidated Net Income / (Loss)
9.18 16 -14 -24 -17 28 -18 -28 -5.76 21 -4.10
Depreciation Expense
55 57 56 58 59 63 62 66 67 69 68
Amortization Expense
1.19 1.43 1.43 1.45 1.75 1.07 1.06 1.16 1.07 1.09 1.09
Non-Cash Adjustments To Reconcile Net Income
-3.89 -15 -8.68 2.80 0.33 -40 -10 -17 14 -10 -9.32
Changes in Operating Assets and Liabilities, net
-63 -88 -49 0.21 -27 31 21 104 5.22 -33 -32
Net Cash From Investing Activities
-43 -31 -33 -65 -66 -23 -71 -69 -94 -49 -59
Net Cash From Continuing Investing Activities
-43 -31 -33 -65 -66 -23 -71 -69 -94 -49 -59
Purchase of Property, Plant & Equipment
-80 -74 -76 -90 -113 -120 -112 -113 -124 -108 -97
Sale of Property, Plant & Equipment
47 52 60 39 56 101 45 49 45 67 48
Other Investing Activities, net
-10 -8.72 -17 -11 -9.11 -4.13 -3.92 -4.56 -15 -7.95 -10
Net Cash From Financing Activities
11 60 45 27 50 -64 17 -57 20 -5.57 39
Net Cash From Continuing Financing Activities
11 60 45 27 50 -64 17 -57 20 -5.57 39
Repayment of Debt
-19 -30 -33 -30 -36 -125 -2.22 -59 -81 -91 -47
Repurchase of Common Equity
-15 -19 -6.76 -16 -5.97 - -33 - - - 0.00
Issuance of Debt
16 96 35 63 71 83 73 72 116 85 35
Other Financing Activities, net
29 13 51 11 21 -23 -21 -70 -16 0.06 51
Effect of Exchange Rate Changes
-0.06 0.36 -0.03 0.09 0.24 0.41 0.05 -0.25 0.14 0.16 0.18
Cash Interest Paid
-5.02 72 23 53 29 47 27 51 26 51 22
Cash Income Taxes Paid
0.45 0.24 2.13 1.97 0.04 - 0.00 0.70 - 0.02 -0.24

Annual Balance Sheets for Custom Truck One Source

This table presents Custom Truck One Source's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
403 692 815 768 2,684 2,938 3,368 3,502 3,441
Total Current Assets
0.61 69 116 103 657 868 1,266 1,301 1,159
Cash & Equivalents
0.50 2.14 6.30 3.41 36 14 10 3.81 6.27
Note & Lease Receivable
- - - 0.00 29 38 31 8.91 8.85
Accounts Receivable
- 53 71 61 168 193 215 216 196
Inventories, net
- 11 33 31 411 597 986 1,049 931
Prepaid Expenses
0.11 2.48 5.22 7.53 13 26 24 24 17
Plant, Property, & Equipment, net
0.00 323 390 336 834 884 917 1,002 1,087
Total Noncurrent Assets
403 299 309 329 1,193 1,186 1,185 1,199 1,196
Goodwill
- - 309 238 696 704 704 705 705
Intangible Assets
- 299 - 68 328 304 277 252 226
Other Noncurrent Operating Assets
403 - - 6.77 169 178 204 242 265
Total Liabilities & Shareholders' Equity
403 692 815 768 2,684 2,938 3,368 3,502 3,441
Total Liabilities
14 850 827 799 1,825 2,050 2,451 2,641 2,632
Total Current Liabilities
0.18 53 78 71 441 635 897 1,001 873
Short-Term Debt
- 12 6.73 6.56 6.35 6.94 8.26 7.84 26
Accounts Payable
0.18 21 41 32 164 224 371 419 380
Accrued Expenses
- 20 28 32 60 69 74 69 69
Current Deferred Revenue
- - 2.27 0.98 41 40 35 34 32
Other Current Liabilities
- - - 0.00 169 295 409 471 366
Total Noncurrent Liabilities
14 797 750 728 1,385 1,415 1,553 1,640 1,759
Long-Term Debt
- 757 713 716 1,308 1,355 1,487 1,520 1,619
Noncurrent Deferred & Payable Income Tax Liabilities
- 11 12 0.00 16 29 33 31 34
Other Noncurrent Operating Liabilities
14 0.42 1.71 7.01 61 31 33 89 106
Total Equity & Noncontrolling Interests
5.00 -159 -12 -31 859 888 917 861 809
Total Preferred & Common Equity
5.00 -159 -12 -31 859 888 917 861 809
Total Common Equity
5.00 -159 -12 -31 859 888 917 861 809
Common Stock
5.78 259 433 435 1,509 1,522 1,538 1,551 1,560
Retained Earnings
-0.78 -418 -445 -466 -647 -609 -558 -587 -618
Treasury Stock
- - - 0.00 -3.02 -16 -57 -88 -123
Accumulated Other Comprehensive Income / (Loss)
- -0.40 - - 0.00 -8.95 -5.98 -15 -11

Quarterly Balance Sheets for Custom Truck One Source

This table presents Custom Truck One Source's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 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
2,854 3,069 3,139 3,228 3,451 3,524 3,580 3,543 3,577 3,541 3,547
Total Current Assets
802 990 1,029 1,117 1,327 1,381 1,411 1,320 1,331 1,257 1,262
Cash & Equivalents
26 32 42 8.79 7.99 8.06 8.44 5.38 5.26 13 9.61
Note & Lease Receivable
33 46 42 42 20 15 12 7.96 7.83 6.82 6.08
Accounts Receivable
177 168 152 156 169 167 176 202 189 182 204
Inventories, net
556 714 765 889 1,103 1,170 1,201 1,076 1,089 1,036 1,022
Prepaid Expenses
9.99 29 28 21 26 20 14 29 40 20 20
Plant, Property, & Equipment, net
866 1,023 921 924 932 948 975 1,034 1,055 1,088 1,239
Total Noncurrent Assets
1,186 1,056 1,189 1,187 1,192 1,195 1,194 1,189 1,191 1,195 1,046
Goodwill
703 704 704 704 704 705 705 705 705 705 705
Intangible Assets
311 297 291 284 270 266 259 246 239 232 219
Other Noncurrent Operating Assets
172 55 194 199 218 224 229 238 247 257 122
Total Liabilities & Shareholders' Equity
2,854 3,069 3,139 3,228 3,451 3,524 3,580 3,543 3,577 3,541 3,547
Total Liabilities
1,992 2,165 2,219 2,314 2,554 2,667 2,742 2,729 2,787 2,756 2,742
Total Current Liabilities
562 711 729 825 993 1,065 1,098 1,024 1,060 989 973
Short-Term Debt
1.59 6.10 3.55 1.29 6.07 3.78 1.46 5.97 23 21 5.09
Accounts Payable
184 285 117 325 427 505 518 124 537 474 448
Accrued Expenses
71 70 67 73 67 53 58 81 88 92 77
Current Deferred Revenue
36 38 36 29 33 30 20 29 30 36 25
Other Current Liabilities
270 312 506 397 460 473 501 785 382 366 417
Total Noncurrent Liabilities
1,429 1,453 1,490 1,489 1,561 1,602 1,644 1,705 1,727 1,767 1,769
Long-Term Debt
1,363 1,394 1,425 1,426 1,492 1,528 1,567 1,593 1,590 1,629 1,629
Noncurrent Deferred & Payable Income Tax Liabilities
28 30 31 31 31 34 33 23 39 39 34
Other Noncurrent Operating Liabilities
38 30 34 32 37 40 44 89 98 99 106
Total Equity & Noncontrolling Interests
862 905 919 913 897 857 838 813 790 785 805
Total Preferred & Common Equity
862 905 919 913 897 857 838 813 790 785 805
Total Common Equity
862 905 919 913 897 857 838 813 790 785 805
Common Stock
1,519 1,525 1,530 1,534 1,540 1,545 1,547 1,553 1,555 1,557 1,561
Retained Earnings
-640 -595 -583 -574 -572 -597 -614 -604 -633 -638 -622
Treasury Stock
-6.90 -17 -21 -37 -63 -82 -88 -121 -123 -123 -123
Accumulated Other Comprehensive Income / (Loss)
-10 -8.61 -6.38 -9.21 -8.51 -9.45 -8.14 -15 -9.91 -12 -12

Annual Metrics And Ratios for Custom Truck One Source

This table displays calculated financial ratios and metrics derived from Custom Truck One Source's official financial filings.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
- - - - - - - - 226,559,586.00
DEI Adjusted Shares Outstanding
- - - - - - - - 226,559,586.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -0.14
Growth Metrics
- - - - - - - - -
Profitability Metrics
- - - - - - - - -
Net Operating Profit after Tax (NOPAT)
16 30 25 12 -29 86 149 88 87
Return On Investment Capital (ROIC_SIMPLE)
- - - - - 3.82% 6.19% 3.70% 3.56%
Earnings before Interest and Taxes (EBIT)
23 43 34 12 -43 136 189 138 129
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
91 114 114 100 171 364 414 379 398
Valuation Ratios
- - - - - - - - -
Leverage & Solvency
- - - - - - - - -
Liquidity Ratios
- - - - - - - - -
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -218 -62 43 -1,473 -13 -17 106 25
Efficiency Ratios
- - - - - - - - -
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
388 637 724 693 2,137 2,236 2,402 2,385 2,448
Increase / (Decrease) in Invested Capital
0.00 248 87 -31 1,444 99 166 -17 63
Book Value per Share
$0.10 ($3.16) ($0.25) ($0.63) $3.47 $3.60 $3.78 $3.69 $3.57
Tangible Book Value per Share
$0.10 ($9.11) ($6.54) ($6.87) ($0.67) ($0.48) ($0.26) ($0.41) ($0.54)
Total Capital
389 639 730 697 2,173 2,250 2,413 2,389 2,454
Total Debt
0.00 797 742 728 1,315 1,362 1,495 1,528 1,645
Total Long-Term Debt
0.00 785 736 721 1,308 1,355 1,487 1,520 1,619
Net Debt
-0.50 795 736 724 1,279 1,347 1,485 1,524 1,639
Capital Expenditures (CapEx)
21 26 78 29 89 135 135 141 251
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.07 25 39 35 187 226 366 305 305
Debt-free Net Working Capital (DFNWC)
0.43 27 45 38 222 240 377 309 311
Net Working Capital (NWC)
0.43 15 38 32 216 233 369 301 285
Net Nonoperating Expense (NNE)
44 46 52 33 152 47 99 117 119
Net Nonoperating Obligations (NNO)
-0.50 795 736 724 1,279 1,347 1,485 1,524 1,639
Total Depreciation and Amortization (D&A)
68 71 80 88 214 228 225 242 268
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.02 ($0.82) ($0.43) ($0.75) $0.16 $0.21 ($0.12) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
0.00 50.31M 49.03M 49.16M 241.37M 247.15M 245.09M 236.98M 226.96M
Adjusted Diluted Earnings per Share
$0.00 $0.02 ($0.82) ($0.43) ($0.75) $0.16 $0.21 ($0.12) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 50.31M 49.03M 49.16M 241.37M 247.71M 245.73M 236.98M 226.96M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.02 ($0.82) ($0.43) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 11.93M 33.07M 49.06M 247.04M 246.11M 240.27M 225.65M 226.63M
Normalized Net Operating Profit after Tax (NOPAT)
17 30 25 12 -29 86 149 88 87
Debt Service Ratios
- - - - - - - - -
Payout Ratios
- - - - - - - - -

Quarterly Metrics And Ratios for Custom Truck One Source

This table displays calculated financial ratios and metrics derived from Custom Truck One Source's 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
- - - - - - - - - 226,559,586.00 226,625,924.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 226,559,586.00 226,625,924.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.09 -0.02
Growth Metrics
- - - - - - - - - - -
Revenue Growth
21.40% 7.20% -9.04% -7.40% 2.96% -0.19% 2.66% 20.91% 7.79% - 9.33%
EBITDA Growth
24.10% 3.31% -19.44% -20.31% -12.65% 15.20% -3.28% 20.25% 16.68% - 31.20%
EBIT Growth
76.05% -1.55% -50.66% -52.95% -40.91% 21.45% -37.96% 39.58% 29.58% - 132.71%
NOPAT Growth
229.74% -18.32% -65.75% -65.00% -55.58% 68.78% -32.47% 58.03% 41.64% - 153.68%
Net Income Growth
485.39% -47.89% -203.88% -310.84% -289.72% 71.03% -24.11% -15.94% 66.95% - 76.94%
EPS Growth
500.00% -53.85% -200.00% -300.00% -275.00% 83.33% -33.33% -30.00% 57.14% - 75.00%
Operating Cash Flow Growth
-106.23% -167.69% -468.02% 854.00% 1,132.23% 391.20% 487.03% 232.74% 392.87% - -57.19%
Free Cash Flow Firm Growth
-50.57% -161.50% -89.78% 17.50% 47.98% 169.57% 88.77% 104.03% 98.16% - 96.04%
Invested Capital Growth
5.98% 7.45% 5.03% 3.25% 2.82% -0.71% 0.84% 0.72% 0.99% - 0.93%
Revenue Q/Q Growth
-4.92% 20.12% -21.17% 2.85% 5.72% 16.44% -18.92% 21.14% -5.75% - -12.60%
EBITDA Q/Q Growth
-1.17% 16.09% -31.42% 1.28% 8.32% 53.10% -42.42% 25.93% 5.10% - -18.41%
EBIT Q/Q Growth
-1.94% 30.66% -62.16% -2.95% 23.16% 168.57% -80.67% 118.33% 14.34% - -41.36%
NOPAT Q/Q Growth
2.70% 14.16% -68.97% -3.79% 30.34% 333.75% -87.59% 125.16% 16.82% - -69.53%
Net Income Q/Q Growth
-20.93% 75.62% -188.92% -70.76% 28.85% 258.33% -164.52% -59.52% 79.72% - -119.65%
EPS Q/Q Growth
-20.00% 50.00% -200.00% -66.67% 30.00% 257.14% -172.73% -62.50% 76.92% - -120.00%
Operating Cash Flow Q/Q Growth
68.05% -1,659.96% 48.98% 362.84% -56.26% 396.50% -32.19% 125.97% -35.21% - -49.66%
Free Cash Flow Firm Q/Q Growth
-25.66% -31.26% 18.85% 38.36% 20.77% 275.55% -113.10% 122.13% -136.07% - -104.76%
Invested Capital Q/Q Growth
1.13% 3.02% -0.63% -0.26% 0.71% -0.52% 0.92% -0.39% 0.98% - -0.75%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
24.67% 24.31% 22.05% 21.10% 20.53% 22.75% 20.26% 20.05% 20.90% - 22.33%
EBITDA Margin
22.91% 22.14% 19.26% 18.97% 19.43% 25.55% 18.15% 18.86% 21.04% - 21.78%
Operating Margin
8.75% 10.25% 4.47% 4.18% 5.15% 12.92% 2.94% 5.46% 6.77% - 6.82%
EBIT Margin
10.07% 10.96% 5.26% 4.96% 5.78% 13.33% 3.18% 5.73% 6.95% - 6.77%
Profit (Net Income) Margin
2.11% 3.09% -3.49% -5.79% -3.89% 5.30% -4.21% -5.55% -1.19% - -0.89%
Tax Burden Percent
95.51% 77.50% 88.04% 114.34% 96.65% 103.96% 69.79% 260.32% 85.35% - 107.81%
Interest Burden Percent
21.97% 36.39% -75.27% -101.98% -69.70% 38.20% -189.94% -37.21% -20.13% - -12.18%
Effective Tax Rate
4.49% 22.50% 0.00% 0.00% 0.00% -3.96% 0.00% 0.00% 0.00% - 0.00%
Return on Invested Capital (ROIC)
6.75% 6.39% 2.45% 2.23% 2.75% 10.11% 1.56% 3.04% 3.81% - 3.91%
ROIC Less NNEP Spread (ROIC-NNEP)
4.78% 4.60% 0.55% -0.30% 0.50% 7.30% -0.16% -0.02% 2.02% - 2.29%
Return on Net Nonoperating Assets (RNNOA)
7.43% 7.22% 0.86% -0.49% 0.85% 12.35% -0.29% -0.04% 3.98% - 4.55%
Return on Equity (ROE)
14.17% 13.60% 3.31% 1.75% 3.60% 22.46% 1.26% 3.01% 7.79% - 8.47%
Cash Return on Invested Capital (CROIC)
1.31% -0.74% 0.43% 0.61% 0.55% 4.41% 2.68% 3.12% 3.09% - 3.24%
Operating Return on Assets (OROA)
6.06% 6.48% 2.94% 2.67% 3.06% 7.00% 1.65% 3.07% 3.78% - 3.79%
Return on Assets (ROA)
1.27% 1.83% -1.95% -3.11% -2.06% 2.78% -2.18% -2.97% -0.65% - -0.50%
Return on Common Equity (ROCE)
14.17% 13.60% 3.31% 1.75% 3.60% 22.46% 1.26% 3.01% 7.79% - 8.47%
Return on Equity Simple (ROE_SIMPLE)
7.17% 0.00% 2.52% -1.58% -4.79% 0.00% -3.95% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
36 41 13 12 16 70 8.68 20 23 72 22
NOPAT Margin
8.36% 7.94% 3.13% 2.92% 3.61% 13.43% 2.06% 3.82% 4.74% - 4.77%
Net Nonoperating Expense Percent (NNEP)
1.97% 1.79% 1.90% 2.53% 2.25% 2.82% 1.72% 3.06% 1.79% - 1.62%
Return On Investment Capital (ROIC_SIMPLE)
- 1.72% - - - 2.93% 0.36% 0.81% 0.94% 2.95% 0.90%
Cost of Revenue to Revenue
75.33% 75.69% 77.95% 78.90% 79.47% 77.25% 79.74% 79.95% 79.10% - 77.67%
SG&A Expenses to Revenue
13.11% 11.39% 14.10% 13.17% 12.22% 11.76% 14.08% 11.57% 11.38% - 12.48%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
15.92% 14.06% 17.59% 16.92% 15.38% 9.83% 17.32% 14.59% 14.13% - 15.51%
Earnings before Interest and Taxes (EBIT)
44 57 22 21 26 69 13 29 34 53 31
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
100 116 79 80 87 133 77 96 101 123 101
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.67 1.64 1.56 1.22 0.97 1.30 1.17 1.42 1.85 - 1.85
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Price to Revenue (P/Rev)
0.83 0.80 0.77 0.58 0.45 0.62 0.53 0.59 0.75 - 0.75
Price to Earnings (P/E)
23.30 29.60 61.94 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Earnings Yield
4.29% 3.38% 1.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.26 1.24 1.21 1.08 0.99 1.11 1.06 1.14 1.28 - 1.28
Enterprise Value to Revenue (EV/Rev)
1.61 1.60 1.58 1.44 1.32 1.47 1.40 1.43 1.60 - 1.57
Enterprise Value to EBITDA (EV/EBITDA)
7.18 7.21 7.31 6.86 6.56 6.98 6.76 6.94 7.58 - 7.38
Enterprise Value to EBIT (EV/EBIT)
15.48 15.77 17.28 17.90 18.90 19.19 19.63 19.76 21.22 - 21.14
Enterprise Value to NOPAT (EV/NOPAT)
18.28 20.00 23.23 28.79 30.14 29.92 30.21 29.81 31.49 - 30.88
Enterprise Value to Operating Cash Flow (EV/OCF)
75.68 0.00 0.00 0.00 202.01 21.70 13.26 9.74 8.96 - 11.19
Enterprise Value to Free Cash Flow (EV/FCFF)
99.56 0.00 288.72 179.15 181.27 25.08 39.66 36.63 41.54 - 39.75
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.56 1.63 1.67 1.79 1.87 1.77 1.97 2.04 2.10 - 2.03
Long-Term Debt to Equity
1.56 1.62 1.66 1.78 1.87 1.76 1.96 2.01 2.08 - 2.02
Financial Leverage
1.55 1.57 1.59 1.64 1.70 1.69 1.80 1.90 1.97 - 1.99
Leverage Ratio
3.43 3.49 3.62 3.75 3.89 3.86 4.09 4.31 4.39 - 4.38
Compound Leverage Factor
0.75 1.27 -2.72 -3.83 -2.71 1.48 -7.77 -1.60 -0.88 - -0.53
Debt to Total Capital
60.98% 61.98% 62.56% 64.14% 65.19% 63.95% 66.28% 67.12% 67.77% - 66.99%
Short-Term Debt to Total Capital
0.05% 0.34% 0.25% 0.16% 0.06% 0.33% 0.25% 0.96% 0.86% - 0.21%
Long-Term Debt to Total Capital
60.92% 61.64% 62.31% 63.98% 65.13% 63.62% 66.04% 66.16% 66.91% - 66.78%
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%
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%
Common Equity to Total Capital
39.02% 38.02% 37.44% 35.86% 34.81% 36.05% 33.72% 32.88% 32.23% - 33.01%
Debt to EBITDA
3.48 3.61 3.79 4.09 4.33 4.03 4.24 4.10 4.05 - 3.88
Net Debt to EBITDA
3.46 3.59 3.77 4.07 4.31 4.02 4.23 4.09 4.02 - 3.85
Long-Term Debt to EBITDA
3.48 3.59 3.78 4.08 4.33 4.01 4.23 4.04 4.00 - 3.86
Debt to NOPAT
8.86 10.02 12.05 17.16 19.91 17.27 18.97 17.64 16.80 - 16.21
Net Debt to NOPAT
8.80 9.95 11.99 17.07 19.80 17.23 18.91 17.58 16.67 - 16.11
Long-Term Debt to NOPAT
8.85 9.96 12.00 17.12 19.89 17.18 18.90 17.38 16.59 - 16.16
Altman Z-Score
0.87 0.88 0.76 0.63 0.57 0.70 0.60 0.64 0.73 - 0.77
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.35 1.41 1.34 1.30 1.28 1.30 1.29 1.26 1.27 - 1.30
Quick Ratio
0.25 0.29 0.20 0.18 0.18 0.23 0.21 0.19 0.20 - 0.23
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-95 -125 -101 -63 -50 87 -11 2.52 -0.91 9.49 -0.45
Operating Cash Flow to CapEx
-4.96% -126.52% -92.90% 75.32% 28.95% 444.14% 82.56% 196.60% 103.31% - 48.51%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.60 0.59 0.56 0.54 0.53 0.52 0.52 0.54 0.54 - 0.56
Accounts Receivable Turnover
10.98 9.14 10.83 11.24 10.85 8.36 9.76 10.69 10.81 - 9.77
Inventory Turnover
1.90 1.78 1.53 1.42 1.34 1.39 1.31 1.33 1.37 - 1.48
Fixed Asset Turnover
2.04 2.07 1.87 1.92 1.90 1.88 1.85 1.90 1.88 - 1.75
Accounts Payable Turnover
5.39 4.74 3.90 4.42 3.33 3.58 5.19 2.88 3.08 - 5.43
Days Sales Outstanding (DSO)
33.24 39.94 33.71 32.48 33.63 43.64 37.40 34.14 33.76 - 37.35
Days Inventory Outstanding (DIO)
191.83 204.71 238.85 256.67 271.50 263.03 278.47 274.33 266.92 - 246.41
Days Payable Outstanding (DPO)
67.66 76.93 93.55 82.52 109.51 102.08 70.35 126.52 118.36 - 67.17
Cash Conversion Cycle (CCC)
157.41 167.72 179.01 206.63 195.62 204.59 245.51 181.95 182.32 - 216.58
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,332 2,402 2,387 2,381 2,398 2,385 2,407 2,398 2,421 2,448 2,430
Invested Capital Turnover
0.81 0.80 0.78 0.76 0.76 0.75 0.76 0.80 0.80 - 0.82
Increase / (Decrease) in Invested Capital
132 166 114 75 66 -17 20 17 24 63 22
Enterprise Value (EV)
2,945 2,986 2,889 2,570 2,375 2,647 2,546 2,727 3,091 - 3,113
Market Capitalization
1,527 1,501 1,398 1,046 815 1,123 952 1,119 1,455 - 1,489
Book Value per Share
$3.71 $3.78 $3.73 $3.56 $3.55 $3.69 $3.60 $3.49 $3.46 $3.57 $3.55
Tangible Book Value per Share
($0.30) ($0.26) ($0.32) ($0.48) ($0.54) ($0.41) ($0.61) ($0.68) ($0.67) ($0.54) ($0.52)
Total Capital
2,341 2,413 2,395 2,389 2,406 2,389 2,413 2,403 2,434 2,454 2,439
Total Debt
1,427 1,495 1,498 1,532 1,569 1,528 1,599 1,613 1,650 1,645 1,634
Total Long-Term Debt
1,426 1,487 1,492 1,528 1,567 1,520 1,593 1,590 1,629 1,619 1,629
Net Debt
1,419 1,485 1,490 1,524 1,560 1,524 1,594 1,608 1,637 1,639 1,624
Capital Expenditures (CapEx)
32 22 15 50 57 18 67 64 79 41 49
Debt-free, Cash-free Net Working Capital (DFCFNWC)
284 366 332 312 306 305 297 289 276 305 285
Debt-free Net Working Capital (DFNWC)
293 377 340 320 314 309 302 294 289 311 295
Net Working Capital (NWC)
292 369 333 316 313 301 296 271 268 285 289
Net Nonoperating Expense (NNE)
27 25 27 37 34 42 26 48 29 51 26
Net Nonoperating Obligations (NNO)
1,419 1,485 1,490 1,524 1,560 1,524 1,594 1,608 1,637 1,639 1,624
Total Depreciation and Amortization (D&A)
56 58 58 59 61 64 63 67 68 70 69
Debt-free, Cash-free Net Working Capital to Revenue
15.54% 19.65% 18.17% 17.41% 16.94% 16.91% 16.36% 15.20% 14.24% - 14.37%
Debt-free Net Working Capital to Revenue
16.02% 20.20% 18.61% 17.86% 17.41% 17.12% 16.66% 15.48% 14.92% - 14.85%
Net Working Capital to Revenue
15.95% 19.76% 18.28% 17.65% 17.33% 16.69% 16.33% 14.27% 13.84% - 14.60%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.04 $0.06 ($0.06) ($0.10) ($0.07) $0.11 ($0.08) ($0.13) ($0.03) $0.10 ($0.02)
Adjusted Weighted Average Basic Shares Outstanding
245.81M 245.09M 240.36M 239.73M 234.44M 236.98M 228.28M 226.48M 226.56M 226.96M 226.63M
Adjusted Diluted Earnings per Share
$0.04 $0.06 ($0.06) ($0.10) ($0.07) $0.11 ($0.08) ($0.13) ($0.03) $0.10 ($0.02)
Adjusted Weighted Average Diluted Shares Outstanding
246.59M 245.73M 240.36M 239.73M 234.44M 236.98M 228.28M 226.48M 226.56M 226.96M 226.63M
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
242.88M 240.27M 240.42M 236.21M 233.43M 225.65M 226.48M 226.56M 226.56M 226.63M 227.43M
Normalized Net Operating Profit after Tax (NOPAT)
36 41 13 12 16 47 8.68 20 23 36 22
Normalized NOPAT Margin
8.36% 7.94% 3.13% 2.92% 3.61% 9.04% 2.06% 3.82% 4.74% - 4.77%
Pre Tax Income Margin
2.21% 3.99% -3.96% -5.06% -4.03% 5.09% -6.04% -2.13% -1.40% - -0.82%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 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%
Augmented Payout Ratio
43.44% 76.60% 197.04% -424.30% -119.41% -101.15% -170.65% -107.03% -133.76% - 0.00%

Financials Breakdown Chart

Key Financial Trends

Custom Truck One Source (CTOS) appears to have shifted from a multi-quarter loss pattern into a clearer quarterly profit in Q4 2025. Key drivers include rising revenue, improving gross margins, and strong quarterly operating cash flow, despite ongoing financing costs and investing activity.

  • Net income turns positive in Q4 2025: Net income attributable to common shareholders rose to 20.9 million, with basic and diluted EPS at 0.10. This marks a bottom-line improvement after several prior quarters of negative earnings.
  • Robust operating cash flow supports the quarter: Net cash from continuing operating activities was 47.3 million in Q4 2025, highlighting material cash generation from operations in the period.
  • Gross margin expansion in Q4 2025: Total gross profit was 123.1 million on 528.2 million revenue, for a gross margin around 23.3%, up from roughly 20% in earlier quarters of 2025. This improvement indicates better pricing, mix, or cost discipline.
  • Revenue up in Q4 2025 versus prior quarter: Operating revenue rose to 528.2 million in Q4 2025, up from 482.1 million in Q3 2025, signaling ongoing top-line momentum.
  • Earnings per share improve on the quarter: Basic and diluted EPS in Q4 2025 were both 0.10, reflecting the stronger quarterly profitability on a per-share basis.
  • Liquidity trend within 2025 shows improvement vs mid-year: Current liabilities declined to about 989.5 million in Q3 2025 from 1.060 billion in Q2 2025, suggesting improved near-term liquidity headroom as cash flow strengthens.
  • Debt level modestly higher, but still near manageable levels: Long-term debt rose slightly from ~1.59 billion in Q2 2025 to ~1.63 billion in Q3 2025, indicating ongoing leverage changes that investors should watch alongside cash flow.
  • Operating expenses remain at a steady level: Selling, general & administrative expenses hovered in the mid-to-high 50 million range per quarter, indicating cost discipline relative to revenue growth.
  • Interest headwinds persist: Interest & investment income remains negative in each quarter (dragging pretax income by roughly 38–40 million per quarter), which can offset gains from higher revenue and margins unless rates or investments shift.
  • Volatility in quarterly profitability persists historically: While Q4 2025 was solid, prior quarters in 2025 (e.g., Q2 and Q3) showed continued net losses or smaller profits, underscoring earnings volatility.

Bottom line: CTOS shows a meaningful improvement in Q4 2025 with positive net income, stronger gross margins, and solid operating cash flow, against a backdrop of ongoing interest expense and investing activity. If the company can sustain cash generation while gradually reducing net interest headwinds and managing capex, the recent quarterly rebound could support a broader earnings trajectory.

05/05/26 05:59 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Custom Truck One Source's Financials

When does Custom Truck One Source's financial year end?

According to the most recent income statement we have on file, Custom Truck One Source's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

How has Custom Truck One Source's net income changed over the last 8 years?

Custom Truck One Source's net income appears to be on a downward trend, with a most recent value of -$31.05 million in 2025, rising from -$27.10 million in 2017. The previous period was -$28.66 million in 2024. See where experts think Custom Truck One Source is headed by visiting Custom Truck One Source's forecast page.

What is Custom Truck One Source's operating income?
Custom Truck One Source's total operating income in 2025 was $124.94 million, based on the following breakdown:
  • Total Gross Profit: $411.89 million
  • Total Operating Expenses: $286.95 million
How has Custom Truck One Source's revenue changed over the last 8 years?

Over the last 8 years, Custom Truck One Source's total revenue changed from $203.77 million in 2017 to $1.94 billion in 2025, a change of 854.0%.

How much debt does Custom Truck One Source have?

Custom Truck One Source's total liabilities were at $2.63 billion at the end of 2025, a 0.3% decrease from 2024, and a 18,354.5% increase since 2017.

How much cash does Custom Truck One Source have?

In the past 8 years, Custom Truck One Source's cash and equivalents has ranged from $501.93 thousand in 2017 to $35.90 million in 2021, and is currently $6.27 million as of their latest financial filing in 2025.

How has Custom Truck One Source's book value per share changed over the last 8 years?

Over the last 8 years, Custom Truck One Source's book value per share changed from 0.10 in 2017 to 3.57 in 2025, a change of 3,492.9%.



Financial statements for NYSE:CTOS last updated on 5/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners