Breakdown | ||||
Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|
Income Statement | Total Revenue | |||
313.09M | 292.95M | 320.00M | 159.19M | 102.98M | Gross Profit |
80.95M | 78.92M | 69.80M | 16.52M | 10.19M | EBIT |
52.82M | 49.90M | 41.80M | -387.00K | -59.90M | EBITDA |
95.95M | 86.09M | 72.24M | 26.82M | -32.88M | Net Income Common Stockholders |
15.81M | 24.34M | 21.16M | -868.00K | -29.34M |
Balance Sheet | Cash, Cash Equivalents and Short-Term Investments | |||
114.25M | 5.83M | 8.84M | 36.50M | 60.37M | Total Assets |
1.12B | 468.30M | 462.58M | 406.22M | 411.90M | Total Debt |
328.88M | 47.79M | 20.48M | 7.52M | 8.20M | Net Debt |
214.62M | 41.96M | 11.65M | -28.98M | -52.17M | Total Liabilities |
456.15M | 152.72M | 145.45M | 108.35M | 96.42M | Stockholders Equity |
355.62M | 205.98M | 215.72M | 203.15M | 201.25M |
Cash Flow | Free Cash Flow | |||
-129.05M | 23.87M | -13.41M | -3.17M | 39.19M | Operating Cash Flow |
59.37M | 88.26M | 68.00M | 16.47M | 43.85M | Investing Cash Flow |
-305.03M | -62.00M | -79.54M | -19.52M | -3.77M | Financing Cash Flow |
399.70M | -29.26M | -16.12M | -20.82M | -46.59M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
75 Outperform | $13.78B | 10.71 | 17.62% | ― | 26.75% | 55.24% | |
72 Outperform | $137.74B | 19.84 | 14.24% | 3.15% | 26.91% | -6.43% | |
68 Neutral | $7.59B | 77.58 | 11.30% | ― | -41.92% | -76.24% | |
61 Neutral | $1.07B | 31.59 | 5.16% | 3.01% | 6.88% | -35.30% | |
57 Neutral | $7.71B | 4.16 | -3.52% | 8.32% | 0.35% | -64.68% | |
51 Neutral | $864.69M | ― | -116.01% | ― | -68.86% | -4917.87% | |
46 Neutral | $1.58B | ― | -73.12% | ― | -9.83% | -71.44% |
On September 11, 2024, Solaris Energy Infrastructure completed the acquisition of Mobile Energy Rental LLC, a move that reflects in their financial statements for the year ended December 31, 2024. The acquisition, valued at $60 million in cash and additional equity considerations, is expected to impact Solaris’s financial operations significantly, with adjustments made for refinancing existing debt and funding the transaction. The pro forma financial statements illustrate the anticipated effects of the acquisition, although these are preliminary and subject to change.