AGÕæÈ˹ٷ½

STOCK TITAN

Oil States Announces First Quarter 2025 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags
  • Net income of $3Ìý³¾¾±±ô±ô¾±´Ç²Ô, or $0.05Ìýper share, reported for the quarter, which included facility exit charges totaling $0.9Ìýmillion ($0.7Ìýmillion after tax, or $0.01 per share)
  • Adjusted net income of $4Ìý³¾¾±±ô±ô¾±´Ç²Ô, or $0.06 per share, excluding facility exit charges (a non-GAAP measure(1))
  • Consolidated revenues of $160Ìý³¾¾±±ô±ô¾±´Ç²Ô decreased 3% sequentially, driven primarily by timing of the conversion of project-driven orders from backlog within the Offshore Manufactured Products segment
  • Adjusted EBITDA (a non-GAAP measure(1)) of $19Ìý³¾¾±±ô±ô¾±´Ç²Ô
  • Generated cash flows from operations of $9Ìý³¾¾±±ô±ô¾±´Ç²Ô
  • Purchased $5Ìý³¾¾±±ô±ô¾±´Ç²Ô of our common stock during the quarter
  • Offshore Manufactured Products segment's backlog increased $45Ìý³¾¾±±ô±ô¾±´Ç²Ô sequentially totaling $357Ìý³¾¾±±ô±ô¾±´Ç²Ô as of MarchÌý31, with a quarterly book-to-bill ratio of 1.5x
    • First quarter segment bookings were augmented by a contract award exceeding $25 million for a deepwater production facility project in Brazil
  • Received a 2025 Spotlight on New Technology® award from the Offshore Technology Conference for our TowerLokâ„� Wind Tower Connector Technology

HOUSTON--(BUSINESS WIRE)-- Oil States International, Inc. (NYSE: OIS):

Ìý

Three Months Ended

Ìý

% Change

(Unaudited, In Thousands, Except Per Share Amounts)

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Ìý

Sequential

Ìý

Year-over-Year

Consolidated results:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues

$

159,938

Ìý

Ìý

$

164,595

Ìý

Ìý

$

167,262

Ìý

Ìý

(3)%

Ìý

(4)%

Operating income (loss)(2)

Ìý

5,639

Ìý

Ìý

Ìý

18,484

Ìý

Ìý

Ìý

(11,177

)

Ìý

(69)%

Ìý

n.m.

Net income (loss)

Ìý

3,158

Ìý

Ìý

Ìý

15,164

Ìý

Ìý

Ìý

(13,374

)

Ìý

(79)%

Ìý

n.m.

Adjusted net income (loss), excluding charges and credits(1)

Ìý

3,892

Ìý

Ìý

Ìý

5,537

Ìý

Ìý

Ìý

(1,873

)

Ìý

(30)%

Ìý

n.m.

Adjusted EBITDA(1)

Ìý

18,732

Ìý

Ìý

Ìý

18,734

Ìý

Ìý

Ìý

15,455

Ìý

Ìý

�%

Ìý

21%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues by segment:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore Manufactured Products

$

92,596

Ìý

Ìý

$

107,253

Ìý

Ìý

$

86,857

Ìý

Ìý

(14)%

Ìý

7%

Completion and Production Services

Ìý

34,519

Ìý

Ìý

Ìý

30,090

Ìý

Ìý

Ìý

47,292

Ìý

Ìý

15%

Ìý

(27)%

Downhole Technologies

Ìý

32,823

Ìý

Ìý

Ìý

27,252

Ìý

Ìý

Ìý

33,113

Ìý

Ìý

20%

Ìý

(1)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues by destination:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore and international

$

106,237

Ìý

Ìý

$

118,187

Ìý

Ìý

$

100,180

Ìý

Ìý

(10)%

Ìý

6%

U.S. land

Ìý

53,701

Ìý

Ìý

Ìý

46,408

Ìý

Ìý

Ìý

67,082

Ìý

Ìý

16%

Ìý

(20)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income (loss) by segment(2):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore Manufactured Products

$

14,276

Ìý

Ìý

$

21,009

Ìý

Ìý

$

10,603

Ìý

Ìý

(32)%

Ìý

35%

Completion and Production Services

Ìý

3,503

Ìý

Ìý

Ìý

(4,004

)

Ìý

Ìý

(419

)

Ìý

n.m.

Ìý

n.m.

Downhole Technologies

Ìý

(2,124

)

Ìý

Ìý

(4,031

)

Ìý

Ìý

(12,079

)

Ìý

47%

Ìý

82%

Corporate

Ìý

(10,016

)

Ìý

Ìý

5,510

Ìý

Ìý

Ìý

(9,282

)

Ìý

n.m.

Ìý

(8)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted Segment EBITDA(1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore Manufactured Products

$

17,926

Ìý

Ìý

$

24,748

Ìý

Ìý

$

15,800

Ìý

Ìý

(28)%

Ìý

13%

Completion and Production Services

Ìý

8,801

Ìý

Ìý

Ìý

3,545

Ìý

Ìý

Ìý

6,593

Ìý

Ìý

148%

Ìý

33%

Downhole Technologies

Ìý

1,905

Ìý

Ìý

Ìý

131

Ìý

Ìý

Ìý

2,191

Ìý

Ìý

n.m.

Ìý

(13)%

Corporate

Ìý

(9,900

)

Ìý

Ìý

(9,690

)

Ìý

Ìý

(9,129

)

Ìý

(2)%

Ìý

(8)%

___________________

(1)

These are non-GAAP measures. See “Reconciliations of GAAP to Non-GAAP Financial Information� tables below for reconciliations to their most comparable GAAP measures as well as further clarification and explanation.

(2)

Operating income (loss) included charges totaling: $0.9 million for the three months ended March 31, 2025; $3.1 million for the three months ended December 31, 2024; and $12.5 million for the three months ended March 31, 2024. Fourth quarter 2024 results also included a gain of $15.3 million associated with the sale of a previously idled facility. See “Segment Data� below for additional information.

Oil States International, Inc. reported net income of $3.2 million, or $0.05 per share, and Adjusted EBITDA of $18.7 million for the first quarter of 2025 on revenues of $159.9 million. Reported first quarter 2025 net income included charges of $0.9 million ($0.7 million after-tax or $0.01 per share) associated with the exit of U.S. land-based facilities closed in 2024. These results compare to revenues of $164.6 million, net income of $15.2 million, or $0.24 per share, and Adjusted EBITDA of $18.7 million reported in the fourth quarter of 2024, which included a gain of $15.3 million ($12.1 million after-tax or $0.20 per share) associated with the sale of a previously idled facility and charges of $3.1 million ($2.5 million after-tax or $0.04 per share) associated primarily with the restructuring of certain U.S. land-based operations and facility closures.

Oil States� President and Chief Executive Officer, Cindy B. Taylor, stated:

“Our first quarter consolidated results were supported by ongoing international and offshore activity through the addition of backlog along with benefits of our 2024 U.S. land-based optimization efforts and a strong recovery in our Gulf of America operations. We have historically reported negative cash flows from operations during the first quarter of the year due to seasonal working capital trends. However, we reversed that trend this quarter by generating $9 million of cash flow from operations.

“Our Offshore Manufactured Products segment revenues totaled $93 million in what is traditionally a seasonally slower first quarter, while Adjusted Segment EBITDA totaled $18 million. Bookings increased 20% sequentially, yielding a quarterly book-to-bill ratio of 1.5x. Our backlog is at its highest level since September 2015.

“Operational performance within our Completion and Production Services and Downhole Technologies segments improved sequentially � driven by higher U.S. customer demand, both on land and offshore, along with benefits realized from our optimization actions taken in 2024. Collectively, the revenues and Adjusted Segment EBITDA of these two segments rose 17% and 191%, respectively, from the prior quarter.

“Our investments in technology and innovation were recognized for a fifth consecutive year by the Offshore Technology Conference, with the announcement that we received a 2025 Spotlight on New Technology® Award for our TowerLok� Wind Tower Connector.

“In April the spot price of WTI crude oil declined approximately 20% in response to the imposition of broad-based trade tariffs by the United States on imported goods, the introduction of retaliatory tariff increases by other countries and the announcement by OPEC+ of plans to increase crude oil production. While some trade tariffs have been temporarily paused, uncertainties remain regarding the broad future effect of actual and potential trade tariff disputes on the global economy as well as the future demand for and supply of crude oil. We are closely monitoring and adjusting our material sourcing strategies and customer pricing decisions during this volatile trade environment to minimize our costs while ensuring a stable supply of materials to support our customers� requirements.

“We remain focused on managing our cost structure, working capital, cash flow generation and debt levels while returning capital to our stockholders.�

Business Segment Results

(See Segment Data and Adjusted Segment EBITDA tables below)

Offshore Manufactured Products

Offshore Manufactured Products reported revenues of $92.6 million, operating income of $14.3 million and Adjusted Segment EBITDA of $17.9 million in the first quarter of 2025, compared to revenues of $107.3 million, operating income of $21.0 million and Adjusted Segment EBITDA of $24.7 million reported in the fourth quarter of 2024. Adjusted Segment EBITDA margin was 19% in the first quarter of 2025, compared to 23% in the fourth quarter of 2024.

Backlog totaled $357 million as of March 31, 2025, its highest level since September 2015. First quarter bookings increased 20%, totaling $136 million, compared to bookings of $113 million in the fourth quarter � yielding a quarterly book-to-bill ratio of 1.5x.

Completion and Production Services

Completion and Production Services reported revenues of $34.5 million, operating income of $3.5 million and Adjusted Segment EBITDA of $8.8 million in the first quarter of 2025, compared to revenues of $30.1 million, an operating loss of $4.0 million and Adjusted Segment EBITDA of $3.5 million reported in the fourth quarter of 2024. Adjusted Segment EBITDA margin was 25% in the first quarter of 2025, compared to 12% in the fourth quarter of 2024.

During the 2024, the segment implemented restructuring actions in its U.S. land-based businesses to reduce costs and improve future operating margins, which included the exit of two underperforming service offerings and the closure of multiple facilities leading to reductions in its U.S. workforce. As a result of these and other strategic actions previously taken, the segment’s operating loss for the fourth quarter of 2024 included $1.2 million of operating lease asset impairment charges and $1.9 million of costs associated with the exit of underperforming service locations. During the first quarter of 2025, the segment incurred charges of $0.9 million associated with the 2025 exit of facilities closed in 2024 and, to a lesser extent, additional headcount reductions.

Downhole Technologies

Downhole Technologies reported revenues of $32.8 million, an operating loss of $2.1 million and Adjusted Segment EBITDA of $1.9 million in the first quarter of 2025, compared to revenues of $27.3 million, an operating loss of $4.0 million and Adjusted Segment EBITDA of $0.1 million in the fourth quarter of 2024.

Corporate

Corporate operating expenses in the first quarter of 2025 totaled $10.0 million.

During the fourth quarter of 2024, the Company sold a previously idled facility (held-for-sale), resulting in the recognition of a gain of $15.3 million, which was included in operating income (loss) but excluded from Adjusted EBITDA.

Interest Expense, Net

Net interest expense totaled $1.6 million in the first quarter of 2025, which included $0.3 million of non-cash amortization of deferred debt issuance costs.

Income Taxes

During the first quarter of 2025, the Company recognized tax expense of $1.0 million on pre-tax income of $4.2 million, which included certain non-deductible expenses. The Company recognized income tax expense of $1.8 million on pre-tax income of $17.0 million, which included unfavorable changes in valuation allowances recorded against deferred tax assets and certain non-deductible expenses in the fourth quarter of 2024.

Cash Flows

During the first quarter of 2025, cash flows provided by operations and free cash flows (a non-GAAP measure � see Note (E)) totaled $9.3 million each. Net debt (total debt less cash and cash equivalents) decreased by $1.4 million during the first quarter, after repurchasing $5.3 million of common stock.

Financial Condition

Cash on-hand totaled $66.8 million at March 31, 2025. No borrowings were outstanding under the Company’s asset-based revolving credit facility at March 31, 2025.

Other Highlights � Industry Award, Technology Deployments and Other Developments

  • Demonstrating Oil Statesâ€� constant commitment to advance the production of affordable and reliable energy, for a fifth consecutive year, the Company was honored by the Offshore Technology Conference in March 2025 as a recipient of the Spotlight on New Technology® Award for its TowerLokâ„� Wind Tower Connector. This enabling technology offers offshore and land wind turbine tower developers a unique solution to reduce risks associated with tower fatigue failures associated with studs and nuts loosening over time and other cycling stresses. This proprietary technology provides operators with flexibility and the opportunity to lower installation time and safety incidents through preassembly at the factory, quayside, or on a support vessel as well as hands-free landing for quick locking.
  • Customer acceptance of the Company’s field-proven Managed Pressure Drilling Integrated Riser Joint (“MPD IRJâ€�) continues to expand, with the award of another contract for its slim-line, rental MPD IRJ in the first quarter. Additionally, Oil States continues its collaboration with Seadrill to integrate its MPD IRJ technology with Seadrill’s deepwater drilling vessels. The Company’s MPD IRJ (recipient of a 2022 Spotlight on New Technology® Award) enhances the safe handling of gas influx and significantly reduces nonproductive time in deepwater MPD operations, while its compact design allows for safer, easier handling, and greater functionality, enabling on-deck function and pressure testing.
  • Oil States received a contract award exceeding $25 million for a deepwater production facility project in Brazil in the first quarter of 2025. Additionally, the Company continued to grow its local operations in Brazil, with the receipt of numerous, multi-year project awards totaling $26 million in the period.
  • The Company completed the manufacture of its third Merlinâ„� Mineral Riser system, designed for a water depth of 6,000 meters.
  • Oil States continued to invest in the expansion of its manufacturing capabilities and capacity in Batam, Indonesia during the quarter to meet growing international customer demand.

Conference Call Information

The call is scheduled for May 1, 2025 at 9:00 a.m. Central Daylight Time, is being webcast and can be accessed from the Company’s website at . Participants may also join the conference call by dialing 1 (888) 210-3346 in the United States or by dialing +1 (646) 960-0253 internationally and using the passcode 7534957. A replay of the conference call will be available approximately two hours after the completion of the call and can be accessed from the Company’s website at .

About Oil States

Oil States International, Inc. is a global provider of manufactured products and services to customers in the energy, industrial and military sectors. The Company’s manufactured products include highly engineered capital equipment and consumable products. Oil States is headquartered in Houston, Texas with manufacturing and service facilities strategically located across the globe. Oil States is publicly traded on the New York Stock Exchange under the symbol “OIS�.

For more information on the Company, please visit Oil States International’s website at .

Cautionary Language Concerning Forward Looking Statements

The foregoing contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are those that do not state historical facts and are, therefore, inherently subject to risks and uncertainties. The forward-looking statements included herein are based on current expectations and entail various risks and uncertainties that could cause actual results to differ materially from those forward-looking statements. Such risks and uncertainties include, among others, the impact of changes in tariffs and duties on imported materials and exported finished goods, the level of supply and demand for oil and natural gas, fluctuations in the current and future prices of oil and natural gas, the level of exploration, drilling and completion activity, general global economic conditions, the cyclical nature of the oil and natural gas industry, geopolitical conflicts and tensions, the financial health of our customers, the actions of the Organization of Petroleum Exporting Countries and other producing nations (“OPEC+�) with respect to crude oil production levels and pricing, supply chain disruptions, the impact of environmental matters, including executive actions and regulatory efforts to adopt environmental or climate change regulations that may result in increased operating costs or reduced oil and natural gas production or demand globally, consolidation of our customers, our ability to access and the cost of capital in the bank and capital markets, our ability to develop new competitive technologies and products, and other factors discussed in the “Business� and “Risk Factors� sections of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof, and, except as required by law, the Company undertakes no obligation to update those statements or to publicly announce the results of any revisions to any of those statements to reflect future events or developments.

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands, Except Per Share Amounts)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Products

$

100,551

Ìý

Ìý

$

98,859

Ìý

Ìý

$

94,329

Ìý

Services

Ìý

59,387

Ìý

Ìý

Ìý

65,736

Ìý

Ìý

Ìý

72,933

Ìý

Ìý

Ìý

159,938

Ìý

Ìý

Ìý

164,595

Ìý

Ìý

Ìý

167,262

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Costs and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Product costs

Ìý

80,329

Ìý

Ìý

Ìý

77,821

Ìý

Ìý

Ìý

75,137

Ìý

Service costs

Ìý

42,348

Ìý

Ìý

Ìý

47,807

Ìý

Ìý

Ìý

56,814

Ìý

Cost of revenues (exclusive of depreciation and amortization expense presented below)

Ìý

122,677

Ìý

Ìý

Ìý

125,628

Ìý

Ìý

Ìý

131,951

Ìý

Selling, general and administrative expense

Ìý

22,530

Ìý

Ìý

Ìý

23,386

Ìý

Ìý

Ìý

22,496

Ìý

Depreciation and amortization expense

Ìý

12,025

Ìý

Ìý

Ìý

12,180

Ìý

Ìý

Ìý

14,195

Ìý

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

10,000

Ìý

Impairments of operating lease assets

Ìý

�

Ìý

Ìý

Ìý

1,188

Ìý

Ìý

Ìý

�

Ìý

Other operating income, net

Ìý

(2,933

)

Ìý

Ìý

(16,271

)

Ìý

Ìý

(203

)

Ìý

Ìý

154,299

Ìý

Ìý

Ìý

146,111

Ìý

Ìý

Ìý

178,439

Ìý

Operating income (loss)

Ìý

5,639

Ìý

Ìý

Ìý

18,484

Ìý

Ìý

Ìý

(11,177

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense, net

Ìý

(1,578

)

Ìý

Ìý

(1,745

)

Ìý

Ìý

(2,101

)

Other income (expense), net

Ìý

138

Ìý

Ìý

Ìý

257

Ìý

Ìý

Ìý

(72

)

Income (loss) before income taxes

Ìý

4,199

Ìý

Ìý

Ìý

16,996

Ìý

Ìý

Ìý

(13,350

)

Income tax provision

Ìý

(1,041

)

Ìý

Ìý

(1,832

)

Ìý

Ìý

(24

)

Net income (loss)

$

3,158

Ìý

Ìý

$

15,164

Ìý

Ìý

$

(13,374

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss) per share:

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

0.05

Ìý

Ìý

$

0.24

Ìý

Ìý

$

(0.21

)

Diluted

Ìý

0.05

Ìý

Ìý

Ìý

0.24

Ìý

Ìý

Ìý

(0.21

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average number of common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

60,167

Ìý

Ìý

Ìý

60,947

Ìý

Ìý

Ìý

62,503

Ìý

Diluted

Ìý

60,167

Ìý

Ìý

Ìý

61,392

Ìý

Ìý

Ìý

62,503

Ìý

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

CONSOLIDATED BALANCE SHEETS

(In Thousands)

Ìý

Ìý

March 31, 2025

Ìý

December 31, 2024

Ìý

(Unaudited)

Ìý

Ìý

ASSETS

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Cash and cash equivalents

$

66,828

Ìý

Ìý

$

65,363

Ìý

Accounts receivable, net

Ìý

183,539

Ìý

Ìý

Ìý

194,336

Ìý

Inventories, net

Ìý

215,702

Ìý

Ìý

Ìý

214,836

Ìý

Prepaid expenses and other current assets

Ìý

21,584

Ìý

Ìý

Ìý

23,691

Ìý

Total current assets

Ìý

487,653

Ìý

Ìý

Ìý

498,226

Ìý

Ìý

Ìý

Ìý

Ìý

Property, plant, and equipment, net

Ìý

268,021

Ìý

Ìý

Ìý

266,871

Ìý

Operating lease assets, net

Ìý

18,406

Ìý

Ìý

Ìý

19,537

Ìý

Goodwill, net

Ìý

70,058

Ìý

Ìý

Ìý

69,709

Ìý

Other intangible assets, net

Ìý

122,238

Ìý

Ìý

Ìý

125,862

Ìý

Other noncurrent assets

Ìý

24,359

Ìý

Ìý

Ìý

24,903

Ìý

Total assets

$

990,735

Ìý

Ìý

$

1,005,108

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND STOCKHOLDERS� EQUITY

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Current portion of long-term debt

$

620

Ìý

Ìý

$

633

Ìý

Accounts payable

Ìý

49,909

Ìý

Ìý

Ìý

57,708

Ìý

Accrued liabilities

Ìý

31,858

Ìý

Ìý

Ìý

36,861

Ìý

Current operating lease liabilities

Ìý

7,111

Ìý

Ìý

Ìý

7,284

Ìý

Income taxes payable

Ìý

2,071

Ìý

Ìý

Ìý

2,818

Ìý

Deferred revenue

Ìý

50,908

Ìý

Ìý

Ìý

52,399

Ìý

Total current liabilities

Ìý

142,477

Ìý

Ìý

Ìý

157,703

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term debt

Ìý

124,728

Ìý

Ìý

Ìý

124,654

Ìý

Long-term operating lease liabilities

Ìý

16,478

Ìý

Ìý

Ìý

17,989

Ìý

Deferred income taxes

Ìý

5,578

Ìý

Ìý

Ìý

5,350

Ìý

Other noncurrent liabilities

Ìý

18,063

Ìý

Ìý

Ìý

18,758

Ìý

Total liabilities

Ìý

307,324

Ìý

Ìý

Ìý

324,454

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders� equity:

Ìý

Ìý

Ìý

Common stock

Ìý

805

Ìý

Ìý

Ìý

786

Ìý

Additional paid-in capital

Ìý

1,139,768

Ìý

Ìý

Ìý

1,137,949

Ìý

Retained earnings

Ìý

276,818

Ìý

Ìý

Ìý

273,660

Ìý

Accumulated other comprehensive loss

Ìý

(73,993

)

Ìý

Ìý

(79,532

)

Treasury stock

Ìý

(659,987

)

Ìý

Ìý

(652,209

)

Total stockholders� equity

Ìý

683,411

Ìý

Ìý

Ìý

680,654

Ìý

Total liabilities and stockholders� equity

$

990,735

Ìý

Ìý

$

1,005,108

Ìý

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

(Unaudited)

Ìý

Ìý

Three Months Ended March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income (loss)

$

3,158

Ìý

Ìý

$

(13,374

)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

12,025

Ìý

Ìý

Ìý

14,195

Ìý

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

10,000

Ìý

Stock-based compensation expense

Ìý

1,838

Ìý

Ìý

Ìý

1,752

Ìý

Amortization of deferred financing costs

Ìý

332

Ìý

Ìý

Ìý

513

Ìý

Deferred income tax provision (benefit)

Ìý

175

Ìý

Ìý

Ìý

(1,122

)

Gains on disposals of assets

Ìý

(2,189

)

Ìý

Ìý

(1,245

)

Other, net

Ìý

(442

)

Ìý

Ìý

(300

)

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Accounts receivable

Ìý

12,382

Ìý

Ìý

Ìý

1,579

Ìý

Inventories

Ìý

237

Ìý

Ìý

Ìý

(8,909

)

Accounts payable and accrued liabilities

Ìý

(11,497

)

Ìý

Ìý

(19,355

)

Deferred revenue

Ìý

(1,491

)

Ìý

Ìý

4,771

Ìý

Other operating assets and liabilities, net

Ìý

(5,233

)

Ìý

Ìý

135

Ìý

Net cash flows provided by (used in) operating activities

Ìý

9,295

Ìý

Ìý

Ìý

(11,360

)

Ìý

Ìý

Ìý

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Capital expenditures

Ìý

(9,158

)

Ìý

Ìý

(10,092

)

Proceeds from disposition of property and equipment

Ìý

1,685

Ìý

Ìý

Ìý

2,295

Ìý

Proceeds from disposition of assets held for sale

Ìý

7,500

Ìý

Ìý

Ìý

�

Ìý

Other, net

Ìý

(34

)

Ìý

Ìý

(31

)

Net cash flows used in investing activities

Ìý

(7

)

Ìý

Ìý

(7,828

)

Ìý

Ìý

Ìý

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Revolving credit facility borrowings

Ìý

170

Ìý

Ìý

Ìý

1,894

Ìý

Revolving credit facility repayments

Ìý

(170

)

Ìý

Ìý

(1,894

)

Other debt and finance lease repayments

Ìý

(171

)

Ìý

Ìý

(154

)

Payment of financing costs

Ìý

(6

)

Ìý

Ìý

(954

)

Purchases of treasury stock

Ìý

(5,346

)

Ìý

Ìý

�

Ìý

Shares added to treasury stock as a result of net share settlements due to vesting of stock awards

Ìý

(2,432

)

Ìý

Ìý

(2,578

)

Net cash flows used in financing activities

Ìý

(7,955

)

Ìý

Ìý

(3,686

)

Ìý

Ìý

Ìý

Ìý

Effect of exchange rate changes on cash and cash equivalents

Ìý

132

Ìý

Ìý

Ìý

(178

)

Net change in cash and cash equivalents

Ìý

1,465

Ìý

Ìý

Ìý

(23,052

)

Cash and cash equivalents, beginning of period

Ìý

65,363

Ìý

Ìý

Ìý

47,111

Ìý

Cash and cash equivalents, end of period

$

66,828

Ìý

Ìý

$

24,059

Ìý

Ìý

Ìý

Ìý

Ìý

Cash paid for:

Ìý

Ìý

Ìý

Interest

$

307

Ìý

Ìý

$

306

Ìý

Income taxes, net

Ìý

708

Ìý

Ìý

Ìý

599

Ìý

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

SEGMENT DATA

(In Thousands)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore Manufactured Products

Ìý

Ìý

Ìý

Ìý

Ìý

Project-driven:

Ìý

Ìý

Ìý

Ìý

Ìý

Products

$

59,124

Ìý

Ìý

$

61,814

Ìý

Ìý

$

53,137

Ìý

Services

Ìý

24,424

Ìý

Ìý

Ìý

34,895

Ìý

Ìý

Ìý

25,233

Ìý

Ìý

Ìý

83,548

Ìý

Ìý

Ìý

96,709

Ìý

Ìý

Ìý

78,370

Ìý

Military and other products

Ìý

9,048

Ìý

Ìý

Ìý

10,544

Ìý

Ìý

Ìý

8,487

Ìý

Total Offshore Manufactured Products

Ìý

92,596

Ìý

Ìý

Ìý

107,253

Ìý

Ìý

Ìý

86,857

Ìý

Completion and Production Services

Ìý

34,519

Ìý

Ìý

Ìý

30,090

Ìý

Ìý

Ìý

47,292

Ìý

Downhole Technologies

Ìý

32,823

Ìý

Ìý

Ìý

27,252

Ìý

Ìý

Ìý

33,113

Ìý

Total revenues

$

159,938

Ìý

Ìý

$

164,595

Ìý

Ìý

$

167,262

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income (loss):

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore Manufactured Products(1)

$

14,276

Ìý

Ìý

$

21,009

Ìý

Ìý

$

10,603

Ìý

Completion and Production Services(2)

Ìý

3,503

Ìý

Ìý

Ìý

(4,004

)

Ìý

Ìý

(419

)

Downhole Technologies(3)

Ìý

(2,124

)

Ìý

Ìý

(4,031

)

Ìý

Ìý

(12,079

)

Corporate(4)

Ìý

(10,016

)

Ìý

Ìý

5,510

Ìý

Ìý

Ìý

(9,282

)

Total operating income (loss)

$

5,639

Ìý

Ìý

$

18,484

Ìý

Ìý

$

(11,177

)

________________

(1)

Operating income for the three months ended March 31, 2024 included facility consolidation charges of $1.5 million associated with the consolidation and relocation of certain manufacturing and service locations.

(2)

Operating income (loss) for the three months ended March 31, 2025, December 31, 2024 and March 31, 2024 included $0.9 million, $3.0 million, and $0.7 million, respectively, in costs associated with consolidation and exit of certain underperforming service offerings and locations. Additionally, during the three months ended December 31, 2024 and March 31, 2024, the segment incurred $0.1 million and $0.4 million, respectively, of costs associated with the defense of certain patents related to proprietary technologies.

(3)

Operating loss for the three months ended March 31, 2024 included a non-cash goodwill impairment charge of $10.0 million, recognized in connection with the first quarter 2024 realignment of segment components.

(4)

Operating income (loss) for the three months ended December 31, 2024 included a $15.3 million gain on sale of a previously idled facility.

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION

ADJUSTED EBITDA (A)

(In Thousands)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss)

$

3,158

Ìý

$

15,164

Ìý

Ìý

$

(13,374

)

Interest expense, net

Ìý

1,578

Ìý

Ìý

1,745

Ìý

Ìý

Ìý

2,101

Ìý

Income tax provision

Ìý

1,041

Ìý

Ìý

1,832

Ìý

Ìý

Ìý

24

Ìý

Depreciation and amortization expense

Ìý

12,025

Ìý

Ìý

12,180

Ìý

Ìý

Ìý

14,195

Ìý

Impairment of goodwill

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

10,000

Ìý

Impairments of operating lease assets

Ìý

�

Ìý

Ìý

1,188

Ìý

Ìý

Ìý

�

Ìý

Facility consolidation/closure and other charges

Ìý

930

Ìý

Ìý

1,941

Ìý

Ìý

Ìý

2,509

Ìý

Gain on disposal of property held for sale

Ìý

�

Ìý

Ìý

(15,316

)

Ìý

Ìý

�

Ìý

Adjusted EBITDA

$

18,732

Ìý

$

18,734

Ìý

Ìý

$

15,455

Ìý

________________

(A)

The term Adjusted EBITDA consists of net income (loss) plus net interest expense, taxes, depreciation and amortization expense, impairments of goodwill and operating lease assets, and facility consolidation/closure and other charges, less a gain on the sale of a previously idled property. Adjusted EBITDA is not a measure of financial performance under generally accepted accounting principles (“GAAP�) and should not be considered in isolation from or as a substitute for net income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included Adjusted EBITDA as a supplemental disclosure because its management believes that Adjusted EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses Adjusted EBITDA to compare and to monitor the performance of the Company and its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. The table above sets forth reconciliations of Adjusted EBITDA to net income (loss), which is the most directly comparable measure of financial performance calculated under GAAP.

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION

ADJUSTED SEGMENT EBITDA (B)

(In Thousands)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Offshore Manufactured Products:

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

$

14,276

Ìý

Ìý

$

21,009

Ìý

Ìý

$

10,603

Ìý

Other income, net

Ìý

42

Ìý

Ìý

Ìý

105

Ìý

Ìý

Ìý

41

Ìý

Depreciation and amortization expense

Ìý

3,608

Ìý

Ìý

Ìý

3,634

Ìý

Ìý

Ìý

3,693

Ìý

Facility consolidation/closure and other charges

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,463

Ìý

Adjusted Segment EBITDA

$

17,926

Ìý

Ìý

$

24,748

Ìý

Ìý

$

15,800

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Completion and Production Services:

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income (loss)

$

3,503

Ìý

Ìý

$

(4,004

)

Ìý

$

(419

)

Other income (expense), net

Ìý

96

Ìý

Ìý

Ìý

152

Ìý

Ìý

Ìý

(113

)

Depreciation and amortization expense

Ìý

4,272

Ìý

Ìý

Ìý

4,268

Ìý

Ìý

Ìý

6,079

Ìý

Impairments of operating lease assets

Ìý

�

Ìý

Ìý

Ìý

1,188

Ìý

Ìý

Ìý

�

Ìý

Facility consolidation/closure and other charges

Ìý

930

Ìý

Ìý

Ìý

1,941

Ìý

Ìý

Ìý

1,046

Ìý

Adjusted Segment EBITDA

$

8,801

Ìý

Ìý

$

3,545

Ìý

Ìý

$

6,593

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Downhole Technologies:

Ìý

Ìý

Ìý

Ìý

Ìý

Operating loss

$

(2,124

)

Ìý

$

(4,031

)

Ìý

$

(12,079

)

Depreciation and amortization expense

Ìý

4,029

Ìý

Ìý

Ìý

4,162

Ìý

Ìý

Ìý

4,270

Ìý

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

10,000

Ìý

Adjusted Segment EBITDA

$

1,905

Ìý

Ìý

$

131

Ìý

Ìý

$

2,191

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate:

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income (loss)

$

(10,016

)

Ìý

$

5,510

Ìý

Ìý

$

(9,282

)

Depreciation and amortization expense

Ìý

116

Ìý

Ìý

Ìý

116

Ìý

Ìý

Ìý

153

Ìý

Gain on disposal of property held for sale

Ìý

�

Ìý

Ìý

Ìý

(15,316

)

Ìý

Ìý

�

Ìý

Adjusted Segment EBITDA

$

(9,900

)

Ìý

$

(9,690

)

Ìý

$

(9,129

)

________________

(B)

The term Adjusted Segment EBITDA consists of operating income (loss) plus other income (expense), depreciation and amortization expense, impairments of goodwill and operating lease assets, and facility consolidation/closure and other charges, less a gain on the sale of a previously idled property. Adjusted Segment EBITDA is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for operating income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity. Additionally, Adjusted Segment EBITDA may not be comparable to other similarly titled measures of other companies. The Company has included Adjusted Segment EBITDA as supplemental disclosure because its management believes that Adjusted Segment EBITDA provides useful information regarding its ability to service debt and to fund capital expenditures and provides investors a helpful measure for comparing its operating performance with the performance of other companies that have different financing and capital structures or tax rates. The Company uses Adjusted Segment EBITDA to compare and to monitor the performance of its business segments to other comparable public companies and as a benchmark for the award of incentive compensation under its annual incentive compensation plan. The table above sets forth reconciliations of Adjusted Segment EBITDA to operating income (loss), which is the most directly comparable measure of financial performance calculated under GAAP.

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION

ADJUSTED NET INCOME (LOSS), EXCLUDING CHARGES AND CREDITS (C) AND

ADJUSTED NET INCOME (LOSS) PER SHARE, EXCLUDING CHARGES AND CREDITS (D)

(In Thousands, Except Per Share Amounts)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss)

$

3,158

Ìý

Ìý

$

15,164

Ìý

Ìý

$

(13,374

)

Impairment of goodwill

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

10,000

Ìý

Impairments of operating lease assets

Ìý

�

Ìý

Ìý

Ìý

1,188

Ìý

Ìý

Ìý

�

Ìý

Facility consolidation/closure and other charges

Ìý

930

Ìý

Ìý

Ìý

1,941

Ìý

Ìý

Ìý

2,509

Ìý

Gain on disposal of property held for sale

Ìý

�

Ìý

Ìý

Ìý

(15,316

)

Ìý

Ìý

�

Ìý

Total adjustments, before taxes

Ìý

930

Ìý

Ìý

Ìý

(12,187

)

Ìý

Ìý

12,509

Ìý

Tax provision (benefit)

Ìý

(196

)

Ìý

Ìý

2,560

Ìý

Ìý

Ìý

(1,008

)

Total adjustments, net of taxes

Ìý

734

Ìý

Ìý

Ìý

(9,627

)

Ìý

Ìý

11,501

Ìý

Adjusted net income (loss), excluding charges and credits

$

3,892

Ìý

Ìý

$

5,537

Ìý

Ìý

$

(1,873

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average number of diluted common shares outstanding

Ìý

60,167

Ìý

Ìý

Ìý

61,392

Ìý

Ìý

Ìý

62,503

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted diluted net income (loss) per share, excluding charges and credits

$

0.06

Ìý

Ìý

$

0.09

Ìý

Ìý

$

(0.03

)

________________

(C)

Adjusted net income (loss), excluding charges and credits consists of net income (loss) plus impairments of goodwill and operating lease assets, and facility consolidation/closure and other charges, less a gain on the sale of a previously idled property. Adjusted net income (loss), excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for net income (loss) as prepared in accordance with GAAP. The Company has included adjusted net income (loss), excluding charges and credits as a supplemental disclosure because its management believes that adjusted net income (loss), excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods.

(D)

Adjusted net income (loss) per share, excluding charges and credits is calculated as adjusted net income (loss), excluding charges and credits divided by the weighted average number of common shares outstanding. Adjusted net income (loss) per share, excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for net income (loss) per share as prepared in accordance with GAAP. The Company has included adjusted net income (loss) per share, excluding charges and credits as a supplemental disclosure because its management believes that adjusted net income (loss) per share, excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods.

Ìý

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION

FREE CASH FLOW (E)

(In Thousands)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

March 31,
2025

Ìý

March 31,
2024

Ìý

Ìý

Ìý

Ìý

Net cash flows provided by (used in) operating activities

$

9,295

Ìý

Ìý

$

(11,360

)

Less: Capital expenditures

Ìý

(9,158

)

Ìý

Ìý

(10,092

)

Plus: Proceeds from disposition of property and equipment

Ìý

1,685

Ìý

Ìý

Ìý

2,295

Ìý

Proceeds from disposition of assets held for sale

Ìý

7,500

Ìý

Ìý

Ìý

�

Ìý

Free cash flow

$

9,322

Ìý

Ìý

$

(19,157

)

________________

(E)

The term free cash flow consists of net cash flows provided by operating activities less capital expenditures plus proceeds from the disposition of property and equipment and assets held for sale. Free cash flow is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for cash flow measures prepared in accordance with GAAP. The table above sets forth reconciliations of free cash flow to net cash flows provided by operating activities, which is the most directly comparable measure of financial performance calculated under GAAP.

Ìý

Company Contact:

Lloyd A. Hajdik

Oil States International, Inc.

Executive Vice President, Chief Financial Officer and Treasurer

(713) 652-0582

Source: Oil States International, Inc.

Oil States Intl

NYSE:OIS

OIS Rankings

OIS Latest News

OIS Latest SEC Filings

OIS Stock Data

331.00M
57.46M
6.94%
81.88%
1.84%
Oil & Gas Equipment & Services
Oil & Gas Field Machinery & Equipment
United States
HOUSTON