Forum Energy Technologies, Inc. balance sheet
At the end of fiscal 2025, Forum Energy Technologies, Inc. had total assets of $752m, total liabilities of $461m and shareholders' equity of $291m. It held $34.7m in cash against $142m of debt: net debt of $107m.
Balance sheet
| Fiscal year | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 20 | 21 | 41 | 40 | 77 | 109 | 234 | 115 | 47 | 58 | 129 | 47 | 51 | 46 | 45 | 35 | 35 |
| Receivables | — | 229 | 229 | 250 | 287 | 139 | 105 | 200 | 206 | 154 | 81 | 124 | 154 | 147 | 154 | 142 | 178 |
| Inventory | — | 325 | 455 | 441 | 462 | 424 | 339 | 443 | 479 | 415 | 252 | 242 | 270 | 300 | 265 | 239 | 245 |
| Total current assets | — | 619 | 775 | 809 | 895 | 718 | 750 | 790 | 766 | 666 | 490 | 447 | 513 | 530 | 496 | 449 | 499 |
| Goodwill | 294 | 601 | 696 | 802 | 798 | 669 | 653 | 755 | 470 | 0 | — | — | — | 0 | 62 | 65 | 77 |
| Total assets | — | 1,607 | 1,893 | 2,169 | 2,214 | 1,886 | 1,835 | 2,195 | 1,830 | 1,160 | 890 | 791 | 835 | 821 | 816 | 752 | 808 |
| Accounts payable | — | 98 | 99 | 100 | 128 | 77 | 74 | 138 | 143 | 99 | 46 | 99 | 118 | 126 | 110 | 95 | 133 |
| Deferred revenue (current) | — | 13 | 34 | 16 | 11 | 7 | 8 | 9 | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | 255 | 273 | 220 | 282 | 152 | 142 | 216 | 237 | 197 | 125 | 176 | 210 | 204 | 202 | 207 | 244 |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
| Long-term debt | — | 660 | 400 | 512 | 420 | 396 | 397 | 507 | 518 | 399 | 293 | 232 | 239 | 130 | 187 | 135 | 127 |
| Total debt | 0 | 666 | 421 | 513 | 421 | 400 | 400 | 511 | 521 | 402 | 332 | 258 | 259 | 137 | 194 | 142 | 132 |
| Total liabilities | — | 952 | 731 | 838 | 818 | 629 | 599 | 786 | 800 | 674 | 484 | 462 | 528 | 408 | 496 | 461 | 490 |
| Shareholders' equity | 463 | 654 | 1,161 | 1,330 | 1,395 | 1,257 | 1,235 | 1,409 | 1,030 | 486 | 406 | 329 | 307 | 413 | 320 | 291 | 318 |
| Net debt (negative = net cash) | −20 | 645 | 380 | 473 | 345 | 291 | 166 | 395 | 473 | 344 | 204 | 211 | 208 | 91 | 149 | 107 | 97 |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 154 | 154 | 155 | 147 | 142 | 155 | 174 | 178 |
| Inventory | 265 | 264 | 260 | 248 | 239 | 236 | 233 | 245 |
| Total current assets | 496 | 479 | 488 | 459 | 449 | 464 | 484 | 499 |
| Goodwill | 62 | 62 | 65 | 64 | 65 | 64 | 63 | 77 |
| Total assets | 816 | 790 | 810 | 770 | 752 | 763 | 771 | 808 |
| Accounts payable | 110 | 107 | 106 | 114 | 95 | 115 | 119 | 133 |
| Total current liabilities | 202 | 195 | 202 | 210 | 207 | 209 | 221 | 244 |
| Short-term debt | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| Long-term debt | 187 | 170 | 158 | 139 | 135 | 152 | 142 | 127 |
| Total debt | 188 | 171 | 159 | 140 | 136 | 154 | 144 | 128 |
| Total liabilities | 496 | 470 | 476 | 473 | 461 | 482 | 481 | 490 |
| Shareholders' equity | 320 | 320 | 334 | 297 | 291 | 281 | 290 | 318 |
Compare with peers
- Team Inc balance sheet
- North American Construction Group Ltd. balance sheet
- Solaris Energy Infrastructure, Inc. balance sheet
- Atlas Energy Solutions Inc. balance sheet
- Tetra Technologies Inc balance sheet
Head to head: FET vs TISIFET vs NOAFET vs SEI
More: Oil & Gas Equipment & Services stocks compared, Energy sector, rankings of US companies