AGÕæÈ˹ٷ½

STOCK TITAN

Expro Group Holdings N.V. Announces Second Quarter 2025 Results, Reaffirms Full-Year Guidance, and Remains Committed to Shareholder Return Targets

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

HOUSTON--(BUSINESS WIRE)-- Expro Group Holdings N.V. (NYSE: XPRO) (the “Company� or “Expro�) today reported financial and operational results for the three and six months ended June 30, 2025.

Second Quarter 2025 Highlights

Ìý

�

Third consecutive quarter of financial results above expectations, evidencing Expro’s continued operational execution

Ìý

�

Revenue was $423 million, exceeding the top end of the Company’s guidance range of $410 million

Ìý

�

Net income of $18 million, and net income margin of 4%

Ìý

�

Adjusted EBITDA1 of $94 million, exceeding the top end of the Company’s guidance range of $90 million

Ìý

�

Adjusted EBITDA margin1 of 22% marks a third consecutive record high and ranks among the top in our peer group

Ìý

�

Cash flow from operations of $48 million, or 11% of revenues

Ìý

�

Free cash flow1 was $27 million, and free cash flow margin1 of 6% and adjusted free cash flow1 of $36 million, and adjusted free cash flow margin1 of 9%

Ìý

�

Share repurchases of $5 million (~637,000 shares at an average $7.87 per share)

Ìý

�

Total order backlog of $2.3 billion recording second-highest new order awards of $595 million

Ìý

�

Reaffirming full-year guidance with revenue of circa $1.7 billion, Adjusted EBITDA of at least $350 million and Adjusted Free Cash Flow of ~7% of revenues, or ~$110 million

Ìý

�

Remain committed to returning approximately one-third, or ~$40 million, of adjusted free cash flow to shareholders annually

Michael Jardon, Chief Executive Officer, noted “We are pleased to report strong second quarter financial results, reflecting the continued resilience of our business and outstanding performance of our team. Second quarter Adjusted EBITDA margin of 22% represents our best second quarter performance ever and third consecutive quarter of margins at the highest levels in the company’s history. Additionally, we generated adjusted free cash flow of $36 million, and we remain committed to returning approximately one-third of our adjusted free cash flow, or ~$40 million, to shareholders annually.

“Expro’s results demonstrate the success of the organic and inorganic investments we have made to drive growth and expand margins, our progress on structural cost savings through our Drive25 initiatives, improved business activity mix and above all operational execution. Additionally, we are capitalizing on our diverse geographic footprint in key growth markets and benefitting from our significant exposure to offshore and international markets, with limited exposure in regions such as U.S. land, Mexico and offshore Saudi, markets that will continue to be soft in 2025.

“Innovation and safety are at the heart of everything we do and have been instrumental in driving Expro’s continued growth. We are dedicated to developing and profitably commercializing innovative technologies to ensure we remain at the forefront of our industry and deliver differentiated value to customers and superior returns for shareholders.

“The strength and diversity of our portfolio is reflected in the momentum of our regional activity and in our milestone quarter, recording the second-highest new order awards in Expro’s history. Our new business wins are a testament to the trust our customers place in Expro and highlights our commitment to safety, service quality, and the delivery of cost-effective, technology-driven solutions throughout the well lifecycle.

“We continue to focus on operational execution to deliver financial results. Given our line of sight on near-term customer activity, we are reaffirming full-year guidance with revenues of circa $1.7 billion and Adjusted EBITDA of at least $350 million and remain committed to returning approximately one-third of adjusted free cash flow to shareholders in 2025. Our focus will continue to be on adjusted free cash flow generation, by continuing to focus on expanding our margins and reducing the capital intensity of our business.�

1. A non-GAAP measure.

Notable Awards and Achievements

In the second quarter, Expro achieved three industry firsts, each focused on reducing the customer’s operational risk and elevating safety, with two breakthroughs leveraging advanced automation technology. This included the following:

Ìý

�

Introduction of the BRUTE® Armor Packer, which was designed to enhance deepwater well integrity and efficiency, by enabling the suspension of high-pressure wells, a critical capability that was previously unavailable on the market and now introduced by Expro. We expect customers to rapidly deploy this technology as two super majors have already successfully deployed the system in the Gulf of America.

Ìý

�

Fully automated Remote Clamp Installation System (RCIS) was developed with and partially sponsored by a super major with a focus on limiting personnel exposure to the hazardous areas of the rig floor and thereby improving safety and operational efficiency. Expro’s RCIS is currently the only mechanized, hands-free control line clamp installation solution available and can be applied to all intelligent and subsea completions. The technology was deployed in the North Sea where Expro successfully ran a fully hands-free upper completion and reduced each installation time by approximately 50% per clamp. Based on the success of the operation the customer has awarded additional jobs for future deployments.

Ìý

�

The world’s first fully remote five-plug cementing operation using the Generation-X� Remote Plug Launcher combined with the SkyHook� cement-line make-up device, further enhancing safety, reducing rig time, and expanding Expro’s scope for new applications. The deployment marks a major step forward in the company’s expansion of cementing services in the Middle East offshore and reflects the progression of the strategic initiatives for the region.

These technologies give Expro competitive advantages in highly specialized service offerings and create current future revenue opportunities by enabling scalable technology applications with improved margins.

Expro demonstrated strong performance across its global operations, securing a substantial multi-year, multi-rig contract in Guyana with revenues in excess of $120 million for completion and tubular running services (TRS). Additionally, the company was awarded a significant three-year contract by Woodside Energy for Mexico's first deepwater oil production facility.

In addition to previously mentioned achievements in NLA, Brazil experienced incremental activity, securing over $50 million in contracts in the second quarter focused on production optimization and well decommissioning solutions.

In the ESSA region, Expro successfully executed a multi-well campaign for a major operator in Angola, completing 11 clean-up and 12 well intervention operations totaling approximately 5,000 hours and achieving a notable 98% job performance rating. In the UK North Sea, the company continued its long-standing collaboration with a major operator, recently extending a three-year contract with revenues of approximately $30 million covering well intervention, well services, and well testing. This is further testament to Expro’s high service standards and enduring client partnerships.

Within the MENA region, Expro expanded its portfolio in production optimization, exemplified by a seven-year production contract with revenues of approximately $100 million for the delivery of a gas compression system on low pressure gas wells to maintain throughput at the processing facility. Additionally, as a result of the high service quality delivered to the customer, the team secured a six-month contract extension with revenues of approximately $60 million for early production facilities and gas compression services.

In the APAC region, notably Indonesia, Expro secured four contracts with a single customer with revenues of approximately $15 million for well intervention and integrity services, contributing to brownfield production optimization through enhanced reservoir access, restoration of well integrity, and maximized hydrocarbon recovery. Furthermore, within TRS, Expro performed the first rigless conductor driving operation on a customer’s platform in over a decade underscoring our commitment to delivering cost-effective solutions to the region. The team successfully completed a six-slot conductor installation safely and ahead of schedule.

Free Cash Flow and Share Repurchases

Expro is focused on and committed to generating significant free cash flow, and we expect to continue to do so by further expanding the Company’s Adjusted EBITDA margin and reducing the capital intensity of the business. To further demonstrate comparability to our peers, the Company is redefining the free cash flow measure.

Expro defines free cash flow as net cash provided by (used in) operating activities (“CFFO�) minus capital expenditures. Expro will provide a revised adjusted definition in line with most market participants, including a majority of our peers. Expro defines adjusted free cash flow as free cash flow, adjusted for one-time items, including one-time gains and losses, one-time severance costs, and one-time transaction-related costs. It is important to note that both positive and negative one-time items will be adjusted under the new measure. The adjustment of these true one-time items is intended to measure the Company’s performance on a “steady state� without undue noise, thus making it in-line with corporate finance principles.

The Company intends to regularly disclose both free cash flow and adjusted free cash flow. In the second quarter of 2025, Expro generated $27 million of free cash flow, with a free cash flow margin of 6%. The Company’s adjusted free cash flow was $36 million, with a margin of 9%.

Expro’s commitment to share repurchases remains unwavering. We are reaffirming our commitment to repurchase shares using the same dollar amount as before. Nothing has changed in that regard. Under the old definition, that represented one-third of adjusted free cash flow, or circa $40 million.

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Total revenue

Ìý

$

422,740

Ìý

Ìý

$

813,612

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net cash provided by operating activities

Ìý

$

48,413

Ìý

Ìý

$

89,922

Ìý

Less: Capital expenditures

Ìý

Ìý

(21,204

)

Ìý

Ìý

(54,316

)

Free cash flow

Ìý

Ìý

27,209

Ìý

Ìý

Ìý

35,606

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free cash flow margin

Ìý

Ìý

6

%

Ìý

Ìý

4

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Add: Merger and integration expense (1)

Ìý

Ìý

2,267

Ìý

Ìý

Ìý

4,007

Ìý

Add: Severance and other expense (1)

Ìý

Ìý

6,711

Ìý

Ìý

Ìý

12,793

Ìý

Adjusted free cash flow

Ìý

$

36,187

Ìý

Ìý

$

52,406

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted free cash flow margin

Ìý

Ìý

9

%

Ìý

Ìý

6

%

(1)

Expenses directly referenced on the condensed consolidated Statements of Operations.

Other Financial Information

As of June 30, 2025, Expro’s consolidated cash and cash equivalents, including restricted cash, totaled $207 million, and the Company’s total liquidity stood at $343 million. Total liquidity includes $136 million available for drawdowns as loans under the Company’s revolving credit facility. The Company had outstanding long-term borrowings of $121 million as of June 30, 2025.

The Company’s capital expenditures totaled $21 million in the second quarter of 2025, of which approximately 90% were used for the purchase and manufacture of equipment to directly support customer-related activities and approximately 10% for other property, plant and equipment, inclusive of software costs. Expro plans for capital expenditures in the range of approximately $65 million to $75 million for the remaining six months of 2025.

The company is authorized to acquire up to $100 million of outstanding shares with $61 million remaining authorized for repurchase. During the three months ended June 30, 2025, the Company repurchased approximately 637,000 shares at an average price of $7.87 per share, for a total cost of approximately $5 million. The Company remains committed to returning one third of adjusted free cash flow to shareholders in 2025.

On July 23, 2025, we entered into a new senior secured revolving credit facility, which increased available revolving facility loan commitments to up to $400 million, maturing on July 30, 2029. Concurrently, the company established a $100 million 364-day bridge facility. Proceeds of the revolving facility may be used for general corporate and working capital purposes. Proceeds of the bridge facility may be used for acquisitions and investments and capital expenditure in relation to acquisitions.

The financial measures provided that are not presented in accordance with GAAP are defined and reconciled to their most directly comparable GAAP measures. Please see “Use of Non-GAAP Financial Measures� and the reconciliations to the nearest comparable GAAP measures.

Additionally, downloadable financials are available on the Investor section of .

Segment Results

Unless otherwise noted, the following discussion compares the quarterly results for the second quarter of 2025 to the results for the first quarter of 2025.

North and Latin America (NLA)

Revenue for the NLA segment was $143 million for the three months ended June 30, 2025, an increase of $8 million, or 6%, compared to $134 million for the three months ended March 31, 2025. The increase was primarily due to higher well construction revenue, partially offset by lower revenue from well flow management in Mexico and Brazil.

Segment EBITDA for the NLA segment was $34 million, or 24% of revenues, during the three months ended June 30, 2025, an increase of $4 million, or 12%, compared to $30 million, or 23%, of revenues during the three months ended March 31, 2025. The increase in Segment EBITDA and Segment EBITDA margin was primarily attributable to increased activity on higher margin projects.

Europe and Sub-Saharan Africa (ESSA)

Revenue for the ESSA segment was $132 million for the three months ended June 30, 2025, an increase of $20 million, or 18%, compared to $112 million for the three months ended March 31, 2025. The increase in revenues was primarily driven by higher revenue from all product lines, particularly in the North Sea within our well flow management and subsea well access product lines and in Angola in our well flow management and well construction product lines.

Segment EBITDA for the ESSA segment was $40 million, or 30% of revenues, for the three months ended June 30, 2025, an increase of $10 million, or 36%, compared to $29 million, or 26% of revenues, for the three months ended March 31, 2025. The increase in Segment EBITDA and Segment EBITDA margin was primarily attributable to higher activity and a favorable product mix.

Middle East and North Africa (MENA)

Revenue for the MENA segment was $91 million for the three months ended June 30, 2025, a decrease of $3 million, or 3%, compared to $94 million for the three months ended March 31, 2025. The decrease in revenue was driven by lower well construction revenue in the Kingdom of Saudi Arabia (“KSA�) and the UAE, partially offset by increased well flow management revenue in North Africa.

Segment EBITDA for the MENA segment was $33 million, or 36% of revenues, for the three months ended June 30, 2025, a decrease of $2 million, or 5%, compared to $34 million, or 37% of revenues, for the three months ended March 31, 2025. The decrease in Segment EBITDA and Segment EBITDA margin is consistent with the decrease in revenue.

Asia Pacific (APAC)

Revenue for the APAC segment was $57 million for the three months ended June 30, 2025, an increase of $6 million, or 12%, compared to $51 million for the three months ended March 31, 2025. The increase in revenue was primarily due to higher well flow management revenue in Malaysia, Indonesia and Brunei and higher well flow integrity and intervention revenue in Malaysia and Brunei, partially offset by lower subsea well access revenue in Malaysia.

Segment EBITDA for the APAC segment was $15 million, or 26% of revenues, for the three months ended June 30, 2025, an increase of $4 million, or 36%, compared to $11 million, or 21% of revenues, for the three months ended March 31, 2025. The increase in Segment EBITDA and Segment EBITDA margin is attributable primarily to higher activity and a favorable product mix.

Conference Call

The Company will host a conference call to discuss second quarter 2025 results on Tuesday, July 29, 2025, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

Participants may also join the conference call by dialing:

U.S.: +1 (833) 470-1428
International: +1 (404) 975-4839
Access ID: 588182

To listen via live webcast, please visit the Investor section of .

The second quarter 2025 Investor Presentation is available on the Investor section of .

An audio replay of the webcast will be available on the Investor section of the Company’s website approximately three hours after the conclusion of the call and will remain available for a period of two weeks.

To access the audio replay telephonically:

Dial-In: U.S. +1 (866) 813-9403 or +1 (929) 458-6194
Access ID: 914615
Start Date: July 29, 2025, 1:00 p.m. CT
End Date: August 12, 2025, 10:59 p.m. CT

A transcript of the conference call will be posted to the Investor relations section of the Company’s website as soon as practicable after the conclusion of the call.

ABOUT EXPRO

Working for clients across the entire well life cycle, Expro is a leading provider of energy services, offering cost-effective, innovative solutions and what the Company considers to be best-in-class safety and service quality. The Company’s extensive portfolio of capabilities spans well construction, well flow management, subsea well access, and well intervention and integrity solutions.

With roots dating to 1938, Expro has approximately 8,500 employees and provides services and solutions to leading exploration and production companies in both onshore and offshore environments in more than 50 countries.

For more information, please visit: and connect with Expro on X @ExproGroup and LinkedIn @Expro.

Forward-Looking Statements

This release 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. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this release include statements, estimates and projections regarding the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections, guidance and operating results. These statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Such assumptions, risks and uncertainties include the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations (including the ability to recover, and to the extent necessary, service and/or economically repair any equipment located on the seabed), political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry, global or national health concerns, including health epidemics, the possibility of a swift and material decline in global crude oil demand and crude oil prices for an uncertain period of time, future actions of foreign oil producers such as Saudi Arabia and Russia, inflationary pressures, international trade laws, tariffs, the impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations, and other guidance.

Such assumptions, risks and uncertainties also include the factors discussed or referenced in the “Risk Factors� section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC, as well as other risks and uncertainties set forth from time to time in the reports the Company files with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events, historical practice or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.

Use of Non-GAAP Financial Measures

This press release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss), and adjusted net income (loss) per diluted share, which may be used periodically by management when discussing financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management believes these metrics provide additional information relative to the performance of the business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of Expro from period to period and to compare such performance with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share in isolation or as a substitute for analysis of Expro’s results as reported under GAAP. Because Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share may be defined differently by other companies in the industry, the presentation of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

Expro defines Adjusted EBITDA as net income (loss) adjusted for (a) income tax expense, (b) depreciation and amortization expense, (c) severance and other expense, (d) merger and integration expense, (e) gain on disposal of assets, (f) other (income) expense, net, (g) stock-based compensation expense, (h) foreign exchange (gains) losses and (i) interest and finance (income) expense, net. Adjusted EBITDA margin reflects Adjusted EBITDA expressed as a percentage of total revenue.

Contribution is defined as total revenue less cost of revenue excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in cost of revenue. Contribution margin is defined as contribution divided by total revenue, expressed as a percentage.

Free cash flow is defined as cash provided by (used in) operating activities less capital expenditures. Free cash flow margin is defined as free cash flow divided by total revenue, expressed as a percentage. Adjusted free cash flow is defined as cash provided by (used in) operating activities less capital expenditures, add back merger and integration expense and severance and other expense (income). Adjusted free cash flow margin is defined as adjusted free cash flow divided by total revenue, expressed as a percentage.

The Company defines adjusted net income (loss) as net income (loss) before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items. The Company defines adjusted net income (loss) per diluted share as net income (loss) per diluted share before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items, divided by diluted weighted average common shares.

Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

Ìý

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share data)

(Unaudited)

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Total revenue

Ìý

$

422,740

Ìý

Ìý

$

390,872

Ìý

Ìý

$

469,642

Ìý

Ìý

$

813,612

Ìý

Ìý

$

853,131

Ìý

Operating costs and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of revenue, excluding depreciation and amortization expense

Ìý

Ìý

(319,981

)

Ìý

Ìý

(305,492

)

Ìý

Ìý

(366,520

)

Ìý

Ìý

(625,473

)

Ìý

Ìý

(675,007

)

General and administrative expense, excluding depreciation and amortization expense

Ìý

Ìý

(14,499

)

Ìý

Ìý

(21,814

)

Ìý

Ìý

(26,225

)

Ìý

Ìý

(36,313

)

Ìý

Ìý

(45,438

)

Depreciation and amortization expense

Ìý

Ìý

(46,716

)

Ìý

Ìý

(45,421

)

Ìý

Ìý

(40,647

)

Ìý

Ìý

(92,137

)

Ìý

Ìý

(80,793

)

Merger and integration expense

Ìý

Ìý

(2,267

)

Ìý

Ìý

(1,740

)

Ìý

Ìý

(8,789

)

Ìý

Ìý

(4,007

)

Ìý

Ìý

(10,950

)

Severance and other expense

Ìý

Ìý

(6,711

)

Ìý

Ìý

(6,082

)

Ìý

Ìý

236

Ìý

Ìý

Ìý

(12,793

)

Ìý

Ìý

(4,826

)

Total operating cost and expenses

Ìý

Ìý

(390,174

)

Ìý

Ìý

(380,549

)

Ìý

Ìý

(441,945

)

Ìý

Ìý

(770,723

)

Ìý

Ìý

(817,014

)

Operating income

Ìý

Ìý

32,566

Ìý

Ìý

Ìý

10,323

Ìý

Ìý

Ìý

27,697

Ìý

Ìý

Ìý

42,889

Ìý

Ìý

Ìý

36,117

Ìý

Other income, net

Ìý

Ìý

280

Ìý

Ìý

Ìý

1,654

Ìý

Ìý

Ìý

334

Ìý

Ìý

Ìý

1,934

Ìý

Ìý

Ìý

819

Ìý

Interest and finance expense, net

Ìý

Ìý

(4,279

)

Ìý

Ìý

(3,451

)

Ìý

Ìý

(3,666

)

Ìý

Ìý

(7,730

)

Ìý

Ìý

(6,818

)

Income before taxes and equity in income of joint ventures

Ìý

Ìý

28,567

Ìý

Ìý

Ìý

8,526

Ìý

Ìý

Ìý

24,365

Ìý

Ìý

Ìý

37,093

Ìý

Ìý

Ìý

30,118

Ìý

Equity in income of joint ventures

Ìý

Ìý

3,395

Ìý

Ìý

Ìý

3,706

Ìý

Ìý

Ìý

4,856

Ìý

Ìý

Ìý

7,101

Ìý

Ìý

Ìý

8,714

Ìý

Income before income taxes

Ìý

Ìý

31,962

Ìý

Ìý

Ìý

12,232

Ìý

Ìý

Ìý

29,221

Ìý

Ìý

Ìý

44,194

Ìý

Ìý

Ìý

38,832

Ìý

Income tax (expense) benefit

Ìý

Ìý

(13,959

)

Ìý

Ìý

1,716

Ìý

Ìý

Ìý

(13,935

)

Ìý

Ìý

(12,243

)

Ìý

Ìý

(26,223

)

Net income

Ìý

$

18,003

Ìý

Ìý

$

13,948

Ìý

Ìý

$

15,286

Ìý

Ìý

$

31,951

Ìý

Ìý

$

12,609

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

0.16

Ìý

Ìý

$

0.12

Ìý

Ìý

$

0.13

Ìý

Ìý

$

0.28

Ìý

Ìý

$

0.11

Ìý

Diluted

Ìý

$

0.16

Ìý

Ìý

$

0.12

Ìý

Ìý

$

0.13

Ìý

Ìý

$

0.27

Ìý

Ìý

$

0.11

Ìý

Weighted average common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

115,444,915

Ìý

Ìý

Ìý

116,217,794

Ìý

Ìý

Ìý

113,979,860

Ìý

Ìý

Ìý

115,829,219

Ìý

Ìý

Ìý

112,078,160

Ìý

Diluted

Ìý

Ìý

115,508,918

Ìý

Ìý

Ìý

116,929,082

Ìý

Ìý

Ìý

114,923,702

Ìý

Ìý

Ìý

116,216,865

Ìý

Ìý

Ìý

113,688,752

Ìý

Ìý

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

Ìý

Ìý

June 30,

Ìý

Ìý

December 31,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

206,831

Ìý

Ìý

$

183,036

Ìý

Restricted cash

Ìý

Ìý

655

Ìý

Ìý

Ìý

1,627

Ìý

Accounts receivable, net

Ìý

Ìý

505,107

Ìý

Ìý

Ìý

517,570

Ìý

Inventories

Ìý

Ìý

168,060

Ìý

Ìý

Ìý

159,040

Ìý

Income tax receivables

Ìý

Ìý

36,691

Ìý

Ìý

Ìý

28,641

Ìý

Other current assets

Ìý

Ìý

84,827

Ìý

Ìý

Ìý

74,132

Ìý

Total current assets

Ìý

Ìý

1,002,171

Ìý

Ìý

Ìý

964,046

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property, plant and equipment, net

Ìý

Ìý

540,410

Ìý

Ìý

Ìý

563,697

Ìý

Investments in joint ventures

Ìý

Ìý

79,615

Ìý

Ìý

Ìý

73,012

Ìý

Intangible assets, net

Ìý

Ìý

273,457

Ìý

Ìý

Ìý

298,856

Ìý

Goodwill

Ìý

Ìý

348,558

Ìý

Ìý

Ìý

348,918

Ìý

Operating lease right-of-use assets

Ìý

Ìý

74,346

Ìý

Ìý

Ìý

66,640

Ìý

Non-current accounts receivable, net

Ìý

Ìý

7,432

Ìý

Ìý

Ìý

7,432

Ìý

Other non-current assets

Ìý

Ìý

12,233

Ìý

Ìý

Ìý

10,940

Ìý

Total assets

Ìý

$

2,338,222

Ìý

Ìý

$

2,333,541

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and stockholders� equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable and accrued liabilities

Ìý

$

316,778

Ìý

Ìý

$

340,298

Ìý

Income tax liabilities

Ìý

Ìý

48,854

Ìý

Ìý

Ìý

52,436

Ìý

Finance lease liabilities

Ìý

Ìý

2,395

Ìý

Ìý

Ìý

2,234

Ìý

Operating lease liabilities

Ìý

Ìý

17,455

Ìý

Ìý

Ìý

17,253

Ìý

Other current liabilities

Ìý

Ìý

82,888

Ìý

Ìý

Ìý

72,209

Ìý

Total current liabilities

Ìý

Ìý

468,370

Ìý

Ìý

Ìý

484,430

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term borrowings

Ìý

Ìý

121,065

Ìý

Ìý

Ìý

121,065

Ìý

Deferred tax liabilities, net

Ìý

Ìý

22,799

Ìý

Ìý

Ìý

44,310

Ìý

Post-retirement benefits

Ìý

Ìý

7,798

Ìý

Ìý

Ìý

10,430

Ìý

Non-current finance lease liabilities

Ìý

Ìý

13,788

Ìý

Ìý

Ìý

14,006

Ìý

Non-current operating lease liabilities

Ìý

Ìý

58,720

Ìý

Ìý

Ìý

48,488

Ìý

Uncertain tax positions

Ìý

Ìý

79,559

Ìý

Ìý

Ìý

74,526

Ìý

Other non-current liabilities

Ìý

Ìý

46,135

Ìý

Ìý

Ìý

44,802

Ìý

Total liabilities

Ìý

Ìý

818,234

Ìý

Ìý

Ìý

842,057

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock

Ìý

Ìý

8,556

Ìý

Ìý

Ìý

8,488

Ìý

Treasury stock

Ìý

Ìý

(101,878

)

Ìý

Ìý

(83,420

)

Additional paid-in capital

Ìý

Ìý

2,094,226

Ìý

Ìý

Ìý

2,079,161

Ìý

Accumulated other comprehensive income

Ìý

Ìý

14,348

Ìý

Ìý

Ìý

14,470

Ìý

Accumulated deficit

Ìý

Ìý

(495,264

)

Ìý

Ìý

(527,215

)

Total stockholders� equity

Ìý

Ìý

1,519,988

Ìý

Ìý

Ìý

1,491,484

Ìý

Total liabilities and stockholders� equity

Ìý

$

2,338,222

Ìý

Ìý

$

2,333,541

Ìý

Ìý

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

Ìý

Ìý

Six Months Ended June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

31,951

Ìý

Ìý

$

12,609

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

Ìý

92,137

Ìý

Ìý

Ìý

80,793

Ìý

Equity in income of joint ventures

Ìý

Ìý

(7,101

)

Ìý

Ìý

(8,714

)

Stock-based compensation expense

Ìý

Ìý

14,282

Ìý

Ìý

Ìý

12,420

Ìý

Elimination of unrealized loss on sales to joint ventures

Ìý

Ìý

-

Ìý

Ìý

Ìý

(315

)

Changes in fair value of contingent consideration

Ìý

Ìý

-

Ìý

Ìý

Ìý

(6,172

)

Deferred taxes

Ìý

Ìý

(16,049

)

Ìý

Ìý

(618

)

Unrealized foreign exchange (gain) loss

Ìý

Ìý

(6,047

)

Ìý

Ìý

5,413

Ìý

Changes in assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable, net

Ìý

Ìý

15,118

Ìý

Ìý

Ìý

(33,756

)

Inventories

Ìý

Ìý

(9,020

)

Ìý

Ìý

(7,521

)

Other assets

Ìý

Ìý

(11,557

)

Ìý

Ìý

(14,127

)

Accounts payable and accrued liabilities

Ìý

Ìý

(17,289

)

Ìý

Ìý

(11,129

)

Other liabilities

Ìý

Ìý

12,931

Ìý

Ìý

Ìý

(12,805

)

Income taxes, net

Ìý

Ìý

(6,599

)

Ìý

Ìý

3,432

Ìý

Dividends received from joint ventures

Ìý

Ìý

498

Ìý

Ìý

Ìý

-

Ìý

Other

Ìý

Ìý

(3,333

)

Ìý

Ìý

(2,745

)

Net cash provided by operating activities

Ìý

Ìý

89,922

Ìý

Ìý

Ìý

16,765

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Capital expenditures

Ìý

Ìý

(54,316

)

Ìý

Ìý

(67,107

)

Payment for acquisition of business, net of cash acquired

Ìý

Ìý

-

Ìý

Ìý

Ìý

(32,458

)

Proceeds from disposal of assets

Ìý

Ìý

5,000

Ìý

Ìý

Ìý

2,900

Ìý

Net cash used in investing activities

Ìý

Ìý

(49,316

)

Ìý

Ìý

(96,665

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Cash pledged for) release of collateral deposits, net

Ìý

Ìý

(415

)

Ìý

Ìý

557

Ìý

Proceeds from borrowings

Ìý

Ìý

-

Ìý

Ìý

Ìý

117,269

Ìý

Repayment of borrowings

Ìý

Ìý

-

Ìý

Ìý

Ìý

(44,351

)

Repurchase of common stock

Ìý

Ìý

(15,033

)

Ìý

Ìý

-

Ìý

Payment of withholding taxes on stock-based compensation plans

Ìý

Ìý

(2,588

)

Ìý

Ìý

(4,352

)

Repayment of financed insurance premium

Ìý

Ìý

(4,955

)

Ìý

Ìý

(3,203

)

Repayments of finance leases

Ìý

Ìý

(887

)

Ìý

Ìý

(1,042

)

Net cash (used in) provided by financing activities

Ìý

Ìý

(23,878

)

Ìý

Ìý

64,878

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Effect of exchange rate changes on cash and cash equivalents

Ìý

Ìý

6,095

Ìý

Ìý

Ìý

(2,691

)

Net increase (decrease) to cash and cash equivalents and restricted cash

Ìý

Ìý

22,823

Ìý

Ìý

Ìý

(17,713

)

Cash and cash equivalents and restricted cash at beginning of period

Ìý

Ìý

184,663

Ìý

Ìý

Ìý

153,166

Ìý

Cash and cash equivalents and restricted cash at end of period

Ìý

$

207,486

Ìý

Ìý

$

135,453

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Supplemental disclosure of cash flow information:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash paid for income taxes, net of refunds

Ìý

$

34,692

Ìý

Ìý

$

22,672

Ìý

Cash paid for interest, net

Ìý

Ìý

5,243

Ìý

Ìý

Ìý

5,629

Ìý

Change in accounts payable and accrued expenses related to capital expenditures

Ìý

Ìý

6,967

Ìý

Ìý

Ìý

6,306

Ìý

Ìý

EXPRO GROUP HOLDINGS N.V.

SELECTED OPERATING SEGMENT DATA AND REVENUE BY AREAS OF CAPABILITIES

(In thousands)

(Unaudited)

Segment Revenue and Segment Revenue as Percentage of Total Revenue:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

NLA

Ìý

$

142,582

Ìý

Ìý

Ìý

34

%

Ìý

$

134,278

Ìý

Ìý

Ìý

34

%

Ìý

$

156,990

Ìý

Ìý

Ìý

34

%

Ìý

$

276,860

Ìý

Ìý

Ìý

34

%

Ìý

$

287,379

Ìý

Ìý

Ìý

34

%

ESSA

Ìý

Ìý

132,367

Ìý

Ìý

Ìý

31

%

Ìý

Ìý

112,373

Ìý

Ìý

Ìý

29

%

Ìý

Ìý

168,431

Ìý

Ìý

Ìý

36

%

Ìý

Ìý

244,740

Ìý

Ìý

Ìý

30

%

Ìý

Ìý

290,177

Ìý

Ìý

Ìý

34

%

MENA

Ìý

Ìý

91,016

Ìý

Ìý

Ìý

22

%

Ìý

Ìý

93,554

Ìý

Ìý

Ìý

24

%

Ìý

Ìý

81,429

Ìý

Ìý

Ìý

17

%

Ìý

Ìý

184,570

Ìý

Ìý

Ìý

23

%

Ìý

Ìý

152,923

Ìý

Ìý

Ìý

18

%

APAC

Ìý

Ìý

56,775

Ìý

Ìý

Ìý

13

%

Ìý

Ìý

50,667

Ìý

Ìý

Ìý

13

%

Ìý

Ìý

62,792

Ìý

Ìý

Ìý

13

%

Ìý

Ìý

107,442

Ìý

Ìý

Ìý

13

%

Ìý

Ìý

122,652

Ìý

Ìý

Ìý

14

%

Total

Ìý

$

422,740

Ìý

Ìý

Ìý

100

%

Ìý

$

390,872

Ìý

Ìý

Ìý

100

%

Ìý

$

469,642

Ìý

Ìý

Ìý

100

%

Ìý

$

813,612

Ìý

Ìý

Ìý

100

%

Ìý

$

853,131

Ìý

Ìý

Ìý

100

%

Segment EBITDA(1), Segment EBITDA Margin(2), Adjusted EBITDA and Adjusted EBITDA Margin(3):

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

NLA

Ìý

$

33,909

Ìý

Ìý

Ìý

24

%

Ìý

$

30,386

Ìý

Ìý

Ìý

23

%

Ìý

$

44,474

Ìý

Ìý

Ìý

28

%

Ìý

$

64,294

Ìý

Ìý

Ìý

23

%

Ìý

$

78,851

Ìý

Ìý

Ìý

27

%

ESSA

Ìý

Ìý

39,635

Ìý

Ìý

Ìý

30

%

Ìý

Ìý

29,188

Ìý

Ìý

Ìý

26

%

Ìý

Ìý

34,997

Ìý

Ìý

Ìý

21

%

Ìý

Ìý

68,823

Ìý

Ìý

Ìý

28

%

Ìý

$

60,198

Ìý

Ìý

Ìý

21

%

MENA

Ìý

Ìý

32,571

Ìý

Ìý

Ìý

36

%

Ìý

Ìý

34,168

Ìý

Ìý

Ìý

37

%

Ìý

Ìý

28,611

Ìý

Ìý

Ìý

35

%

Ìý

Ìý

66,739

Ìý

Ìý

Ìý

36

%

Ìý

$

53,149

Ìý

Ìý

Ìý

35

%

APAC

Ìý

Ìý

14,794

Ìý

Ìý

Ìý

26

%

Ìý

Ìý

10,862

Ìý

Ìý

Ìý

21

%

Ìý

Ìý

15,248

Ìý

Ìý

Ìý

24

%

Ìý

Ìý

25,656

Ìý

Ìý

Ìý

24

%

Ìý

$

26,034

Ìý

Ìý

Ìý

21

%

Total Segment EBITDA

Ìý

Ìý

120,909

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

104,604

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

123,330

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

225,512

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

218,232

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate costs(4)

Ìý

Ìý

(29,853

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(32,082

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(33,636

)

Ìý

Ìý

Ìý

Ìý

Ìý

(61,934

)

Ìý

Ìý

Ìý

Ìý

Ìý

(64,936

)

Ìý

Ìý

Ìý

Ìý

Equity in income of joint ventures

Ìý

Ìý

3,395

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3,706

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

4,856

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

7,101

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

8,714

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA

Ìý

$

94,451

Ìý

Ìý

Ìý

22

%

Ìý

$

76,228

Ìý

Ìý

Ìý

20

%

Ìý

$

94,550

Ìý

Ìý

Ìý

20

%

Ìý

$

170,679

Ìý

Ìý

Ìý

21

%

Ìý

$

162,010

Ìý

Ìý

Ìý

19

%

(1)

Ìý

Expro evaluates its business segment operating performance using Segment Revenue, Segment EBITDA and Segment EBITDA margin. Expro�s management believes Segment EBITDA and Segment EBITDA margin are useful operating performance measures as they exclude transactions not related to its core operating activities, corporate costs and certain non-cash items and allows Expro to meaningfully analyze the trends and performance of its core operations by segment as well as to make decisions regarding the allocation of resources to segments.

Ìý

Ìý

Ìý

(2)

Ìý

Expro defines Segment EBITDA margin as Segment EBITDA divided by Segment Revenue, expressed as a percentage.

Ìý

Ìý

Ìý

(3)

Ìý

Expro defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue, expressed as a percentage.

Ìý

Ìý

Ìý

(4)

Ìý

Corporate costs include the costs of running our corporate head office and other central functions that support the operating segments, including research, engineering and development, logistics, sales and marketing and health and safety and are not attributable to a particular operating segment.

Revenue by areas of capabilities:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Well Construction

Ìý

$

141,623

Ìý

Ìý

Ìý

34

%

Ìý

$

130,413

Ìý

Ìý

Ìý

33

%

Ìý

$

148,476

Ìý

Ìý

Ìý

32

%

Ìý

$

272,036

Ìý

Ìý

Ìý

33

%

Ìý

$

268,507

Ìý

Ìý

Ìý

31

%

Well Management (1)

Ìý

Ìý

281,117

Ìý

Ìý

Ìý

66

%

Ìý

Ìý

260,459

Ìý

Ìý

Ìý

67

%

Ìý

Ìý

321,166

Ìý

Ìý

Ìý

68

%

Ìý

Ìý

541,576

Ìý

Ìý

Ìý

67

%

Ìý

Ìý

584,624

Ìý

Ìý

Ìý

69

%

Total

Ìý

$

422,740

Ìý

Ìý

Ìý

100

%

Ìý

$

390,872

Ìý

Ìý

Ìý

100

%

Ìý

$

469,642

Ìý

Ìý

Ìý

100

%

Ìý

$

813,612

Ìý

Ìý

Ìý

100

%

Ìý

$

853,131

Ìý

Ìý

Ìý

100

%

(1)

Well Management consists of well flow management, subsea well access, and well intervention and integrity.

Ìý

EXPRO GROUP HOLDINGS N.V.

GROSS PROFIT, GROSS MARGIN, CONTRIBUTION, AND CONTRIBUTION MARGIN

(In thousands)

(Unaudited)

Gross Profit, Contribution(1), Gross Margin and Contribution Margin(2):

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Total revenue

Ìý

$

422,740

Ìý

Ìý

$

390,872

Ìý

Ìý

$

469,642

Ìý

Ìý

$

813,612

Ìý

Ìý

$

853,131

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Less: Cost of revenue, excluding depreciation and amortization

Ìý

Ìý

(319,981

)

Ìý

Ìý

(305,492

)

Ìý

Ìý

(366,520

)

Ìý

Ìý

(625,473

)

Ìý

Ìý

(675,007

)

Less: Depreciation and amortization related to cost of revenue

Ìý

Ìý

(46,580

)

Ìý

Ìý

(45,310

)

Ìý

Ìý

(40,571

)

Ìý

Ìý

(91,890

)

Ìý

Ìý

(80,641

)

Gross profit

Ìý

Ìý

56,179

Ìý

Ìý

Ìý

40,070

Ìý

Ìý

Ìý

62,551

Ìý

Ìý

Ìý

96,249

Ìý

Ìý

Ìý

97,483

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Add: Indirect costs (included in cost of revenue)

Ìý

Ìý

68,834

Ìý

Ìý

Ìý

70,026

Ìý

Ìý

Ìý

69,645

Ìý

Ìý

Ìý

138,860

Ìý

Ìý

Ìý

138,079

Ìý

Add: Stock-based compensation expenses

Ìý

Ìý

2,633

Ìý

Ìý

Ìý

2,194

Ìý

Ìý

Ìý

2,785

Ìý

Ìý

Ìý

4,827

Ìý

Ìý

Ìý

4,431

Ìý

Add: Depreciation and amortization related to cost of revenue

Ìý

Ìý

46,580

Ìý

Ìý

Ìý

45,310

Ìý

Ìý

Ìý

40,571

Ìý

Ìý

Ìý

91,890

Ìý

Ìý

Ìý

80,641

Ìý

Contribution

Ìý

$

174,226

Ìý

Ìý

$

157,600

Ìý

Ìý

$

175,552

Ìý

Ìý

$

331,826

Ìý

Ìý

$

320,634

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross margin

Ìý

Ìý

13

%

Ìý

Ìý

10

%

Ìý

Ìý

13

%

Ìý

Ìý

12

%

Ìý

Ìý

11

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contribution margin

Ìý

Ìý

41

%

Ìý

Ìý

40

%

Ìý

Ìý

37

%

Ìý

Ìý

41

%

Ìý

Ìý

38

%

(1)

Expro defines Contribution as Total Revenue less Cost of Revenue, excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in Cost of Revenue.

Ìý

Ìý

(2)

Contribution margin is defined as Contribution as a percentage of Revenue.

Ìý

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

Adjusted EBITDA Reconciliation and Adjusted EBITDA Margin:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Total revenue

Ìý

$

422,740

Ìý

Ìý

$

390,872

Ìý

Ìý

$

469,642

Ìý

Ìý

$

813,612

Ìý

Ìý

$

853,131

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

18,003

Ìý

Ìý

$

13,948

Ìý

Ìý

$

15,286

Ìý

Ìý

$

31,951

Ìý

Ìý

$

12,609

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense (benefit)

Ìý

Ìý

13,959

Ìý

Ìý

Ìý

(1,716

)

Ìý

Ìý

13,935

Ìý

Ìý

Ìý

12,243

Ìý

Ìý

Ìý

26,223

Ìý

Depreciation and amortization expense

Ìý

Ìý

46,716

Ìý

Ìý

Ìý

45,421

Ìý

Ìý

Ìý

40,647

Ìý

Ìý

Ìý

92,137

Ìý

Ìý

Ìý

80,793

Ìý

Severance and other expense

Ìý

Ìý

6,711

Ìý

Ìý

Ìý

6,082

Ìý

Ìý

Ìý

(236

)

Ìý

Ìý

12,793

Ìý

Ìý

Ìý

4,826

Ìý

Merger and integration expense

Ìý

Ìý

2,267

Ìý

Ìý

Ìý

1,740

Ìý

Ìý

Ìý

8,789

Ìý

Ìý

Ìý

4,007

Ìý

Ìý

Ìý

10,950

Ìý

Other income, net

Ìý

Ìý

(280

)

Ìý

Ìý

(1,654

)

Ìý

Ìý

(334

)

Ìý

Ìý

(1,934

)

Ìý

Ìý

(819

)

Stock-based compensation expense

Ìý

Ìý

7,314

Ìý

Ìý

Ìý

6,968

Ìý

Ìý

Ìý

7,350

Ìý

Ìý

Ìý

14,282

Ìý

Ìý

Ìý

12,420

Ìý

Foreign exchange (gain) loss

Ìý

Ìý

(4,518

)

Ìý

Ìý

1,988

Ìý

Ìý

Ìý

5,447

Ìý

Ìý

Ìý

(2,530

)

Ìý

Ìý

8,190

Ìý

Interest and finance expense, net

Ìý

Ìý

4,279

Ìý

Ìý

Ìý

3,451

Ìý

Ìý

Ìý

3,666

Ìý

Ìý

Ìý

7,730

Ìý

Ìý

Ìý

6,818

Ìý

Adjusted EBITDA

Ìý

$

94,451

Ìý

Ìý

$

76,228

Ìý

Ìý

$

94,550

Ìý

Ìý

$

170,679

Ìý

Ìý

$

162,010

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income margin

Ìý

Ìý

4

%

Ìý

Ìý

4

%

Ìý

Ìý

3

%

Ìý

Ìý

4

%

Ìý

Ìý

1

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA margin

Ìý

Ìý

22

%

Ìý

Ìý

20

%

Ìý

Ìý

20

%

Ìý

Ìý

21

%

Ìý

Ìý

19

%

Free Cash Flow Reconciliation, Free Cash Flow Margin, Adjusted Free Cash Flow Reconciliation and Adjusted Free Cash Flow Margin:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Total revenue

Ìý

$

422,740

Ìý

Ìý

$

390,872

Ìý

Ìý

$

469,642

Ìý

Ìý

$

813,612

Ìý

Ìý

$

853,131

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net cash provided by (used in) operating activities

Ìý

$

48,413

Ìý

Ìý

$

41,509

Ìý

Ìý

$

(13,173

)

Ìý

$

89,922

Ìý

Ìý

$

16,765

Ìý

Less: Capital expenditures

Ìý

Ìý

(21,204

)

Ìý

Ìý

(33,112

)

Ìý

Ìý

(36,368

)

Ìý

Ìý

(54,316

)

Ìý

Ìý

(67,107

)

Free cash flow

Ìý

Ìý

27,209

Ìý

Ìý

Ìý

8,397

Ìý

Ìý

Ìý

(49,541

)

Ìý

Ìý

35,606

Ìý

Ìý

Ìý

(50,342

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free cash flow margin

Ìý

Ìý

6

%

Ìý

Ìý

2

%

Ìý

Ìý

(11

%)

Ìý

Ìý

4

%

Ìý

Ìý

(6

%)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Add: Merger and integration expense (1)

Ìý

Ìý

2,267

Ìý

Ìý

Ìý

1,740

Ìý

Ìý

Ìý

8,789

Ìý

Ìý

Ìý

4,007

Ìý

Ìý

Ìý

10,950

Ìý

Add: Severance and other expense (income) (1)

Ìý

Ìý

6,711

Ìý

Ìý

Ìý

6,082

Ìý

Ìý

Ìý

(236

)

Ìý

Ìý

12,793

Ìý

Ìý

Ìý

4,826

Ìý

Adjusted free cash flow

Ìý

$

36,187

Ìý

Ìý

$

16,219

Ìý

Ìý

$

(40,988

)

Ìý

$

52,406

Ìý

Ìý

$

(34,566

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted free cash flow margin

Ìý

Ìý

9

%

Ìý

Ìý

4

%

Ìý

Ìý

(9

%)

Ìý

Ìý

6

%

Ìý

Ìý

(4

%)

(1)

Ìý

Expenses directly referenced on the condensed consolidated Statements of Operations.

Ìý

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands, except per share amounts)

(Unaudited)

Ìý

Reconciliation of Adjusted Net Income:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Net income

Ìý

$

18,003

Ìý

Ìý

$

13,948

Ìý

Ìý

$

15,286

Ìý

Ìý

$

31,951

Ìý

Ìý

$

12,609

Ìý

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Merger and integration expense

Ìý

Ìý

2,267

Ìý

Ìý

Ìý

1,740

Ìý

Ìý

Ìý

8,789

Ìý

Ìý

Ìý

4,007

Ìý

Ìý

Ìý

10,950

Ìý

Severance and other expense (income)

Ìý

Ìý

6,711

Ìý

Ìý

Ìý

6,082

Ìý

Ìý

Ìý

(236

)

Ìý

Ìý

12,793

Ìý

Ìý

Ìý

4,826

Ìý

Stock-based compensation expense

Ìý

Ìý

7,314

Ìý

Ìý

Ìý

6,968

Ìý

Ìý

Ìý

7,350

Ìý

Ìý

Ìý

14,282

Ìý

Ìý

Ìý

12,420

Ìý

Total adjustments, before taxes

Ìý

Ìý

16,292

Ìý

Ìý

Ìý

14,790

Ìý

Ìý

Ìý

15,903

Ìý

Ìý

Ìý

31,082

Ìý

Ìý

Ìý

28,196

Ìý

Tax benefit

Ìý

Ìý

(44

)

Ìý

Ìý

(65

)

Ìý

Ìý

(75

)

Ìý

Ìý

(109

)

Ìý

Ìý

(84

)

Total adjustments, net of taxes

Ìý

Ìý

16,248

Ìý

Ìý

Ìý

14,725

Ìý

Ìý

Ìý

15,828

Ìý

Ìý

Ìý

30,973

Ìý

Ìý

Ìý

28,112

Ìý

Adjusted net income

Ìý

$

34,251

Ìý

Ìý

$

28,673

Ìý

Ìý

$

31,114

Ìý

Ìý

$

62,924

Ìý

Ìý

$

40,721

Ìý

Reconciliation of Adjusted Net Income per Diluted Share:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,

Ìý

Ìý

March 31,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Net income

Ìý

$

0.16

Ìý

Ìý

$

0.12

Ìý

Ìý

$

0.13

Ìý

Ìý

$

0.27

Ìý

Ìý

$

0.11

Ìý

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Merger and integration expense

Ìý

Ìý

0.02

Ìý

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

0.08

Ìý

Ìý

Ìý

0.03

Ìý

Ìý

Ìý

0.10

Ìý

Severance and other expense (income)

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

0.05

Ìý

Ìý

Ìý

(0.00

)

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

0.04

Ìý

Stock-based compensation expense

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

0.06

Ìý

Ìý

Ìý

0.12

Ìý

Ìý

Ìý

0.11

Ìý

Total adjustments, before taxes

Ìý

Ìý

0.14

Ìý

Ìý

Ìý

0.13

Ìý

Ìý

Ìý

0.14

Ìý

Ìý

Ìý

0.27

Ìý

Ìý

Ìý

0.25

Ìý

Tax benefit

Ìý

Ìý

(0.00

)

Ìý

Ìý

(0.00

)

Ìý

Ìý

(0.00

)

Ìý

Ìý

(0.00

)

Ìý

Ìý

(0.00

)

Total adjustments, net of taxes

Ìý

Ìý

0.14

Ìý

Ìý

Ìý

0.13

Ìý

Ìý

Ìý

0.14

Ìý

Ìý

Ìý

0.27

Ìý

Ìý

Ìý

0.25

Ìý

Adjusted net income

Ìý

$

0.30

Ìý

Ìý

$

0.25

Ìý

Ìý

$

0.27

Ìý

Ìý

$

0.54

Ìý

Ìý

$

0.36

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As reported diluted weighted average common shares outstanding

Ìý

Ìý

115,508,918

Ìý

Ìý

Ìý

116,929,082

Ìý

Ìý

Ìý

114,923,702

Ìý

Ìý

Ìý

116,216,865

Ìý

Ìý

Ìý

113,688,752

Ìý

Ìý

Chad Stephenson � Director Investor Relations

+1 (713) 463-9776

[email protected]

Source: Expro

Expro Group Holdings Nv

NYSE:XPRO

XPRO Rankings

XPRO Latest News

XPRO Latest SEC Filings

XPRO Stock Data

1.21B
113.90M
1.44%
96.3%
5.55%
Oil & Gas Equipment & Services
Oil & Gas Field Services, Nec
United States
HOUSTON