Profrac Holding Corp. balance sheet
At the end of fiscal 2025, Profrac Holding Corp. had total assets of $2.57bn, total liabilities of $1.69bn and shareholders' equity of $718m. It held $22.9m in cash against $1.05bn of debt: net debt of $1.03bn.
Balance sheet
| Fiscal year | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | 3 | 5 | 35 | 25 | 15 | 23 | 19 |
| Receivables | — | 162 | 536 | 346 | 313 | 267 | 334 |
| Inventory | — | 74 | 250 | 237 | 201 | 151 | 175 |
| Total current assets | — | 252 | 3 | 638 | 574 | 484 | 572 |
| Goodwill | — | — | 241 | 326 | 302 | 290 | 290 |
| Total assets | — | 665 | 1,282 | 3,071 | 2,988 | 2,573 | 2,508 |
| Accounts payable | — | 137 | 339 | 319 | 324 | 257 | 324 |
| Deferred revenue (current) | — | — | 23 | 7 | 7 | 1 | 2 |
| Total current liabilities | — | 247 | 3 | 649 | 660 | 597 | 677 |
| Short-term debt | — | 32 | 128 | 126 | 160 | 145 | 160 |
| Long-term debt | — | 270 | 798 | 942 | 944 | 876 | 918 |
| Total debt | 0 | 307 | 959 | 1,108 | 1,139 | 1,048 | 1,102 |
| Total liabilities | — | 517 | 3 | 1,742 | 1,849 | 1,692 | 1,791 |
| Shareholders' equity | — | 147 | −1,184 | 1,211 | 1,007 | 718 | 543 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | 2,463 | 117 | 133 | 163 | 175 |
| Net debt (negative = net cash) | −3 | 301 | 924 | 1,083 | 1,124 | 1,025 | 1,084 |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 358 | 313 | 406 | 334 | 269 | 267 | 319 | 334 |
| Inventory | 239 | 201 | 200 | 181 | 167 | 151 | 159 | 175 |
| Total current assets | 680 | 574 | 670 | 580 | 541 | 484 | 534 | 572 |
| Goodwill | 302 | 302 | 301 | 301 | 301 | 290 | 290 | 290 |
| Total assets | 3,136 | 2,988 | 3,021 | 2,831 | 2,742 | 2,573 | 2,551 | 2,508 |
| Accounts payable | 356 | 324 | 352 | 336 | 277 | 257 | 296 | 324 |
| Deferred revenue (current) | 2 | 7 | 3 | 1 | 1 | 1 | 2 | 2 |
| Total current liabilities | 715 | 660 | 685 | 640 | 596 | 597 | 651 | 677 |
| Short-term debt | 172 | 160 | 147 | 131 | 154 | 145 | 151 | 160 |
| Long-term debt | 1,001 | 944 | 975 | 948 | 912 | 876 | 908 | 918 |
| Total debt | 1,173 | 1,104 | 1,122 | 1,079 | 1,065 | 1,020 | 1,060 | 1,078 |
| Total liabilities | 1,906 | 1,849 | 1,897 | 1,812 | 1,721 | 1,692 | 1,766 | 1,791 |
| Shareholders' equity | 1,102 | 1,007 | 988 | 876 | 862 | 718 | 617 | 543 |
| Non-controlling interests and other (assets − liabilities − equity) | 128 | 133 | 136 | 143 | 159 | 163 | 168 | 175 |
Compare with peers
- RPC Inc balance sheet
- Bristow Group Inc. balance sheet
- Cactus, Inc. balance sheet
- Archrock, Inc. balance sheet
- Select Water Solutions, Inc. balance sheet
Head to head: ACDC vs RESACDC vs VTOLACDC vs WHD
More: Oil & Gas Equipment & Services stocks compared, Energy sector, rankings of US companies