Flotek Industries Inc balance sheet
At the end of fiscal 2025, Flotek Industries Inc had total assets of $220m, total liabilities of $107m and shareholders' equity of $113m. It held $5.7m in cash against $43.3m of debt: net debt of $37.6m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 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 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 6 | 20 | 47 | 3 | 3 | 1 | 2 | 5 | 5 | 3 | 101 | 39 | 12 | 12 | 6 | 4 | 6 | 4 |
| Receivables | — | 27 | 45 | 42 | 65 | 79 | 36 | 47 | 35 | 37 | 16 | 12 | 12 | 19 | — | — | — | — |
| Inventory | — | 28 | 38 | 45 | 63 | 86 | 51 | 58 | 32 | 27 | 23 | 12 | 9 | 16 | 13 | 13 | 11 | 27 |
| Total current assets | — | 80 | 132 | 96 | 138 | 180 | 152 | 189 | 138 | 195 | 154 | 66 | 43 | 80 | 76 | 96 | 111 | 168 |
| Goodwill | — | 27 | 27 | 27 | 66 | 56 | 56 | 57 | 37 | 0 | 0 | 8 | 0 | — | — | — | — | — |
| Total assets | — | 185 | 232 | 220 | 376 | 423 | 403 | 383 | 330 | 286 | 231 | 86 | 50 | 165 | 158 | 171 | 220 | 268 |
| Accounts payable | — | 14 | 19 | 22 | 20 | 33 | 17 | 30 | 10 | 15 | 16 | 6 | 8 | 33 | 32 | 38 | 48 | 75 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total current liabilities | — | 34 | 34 | 42 | 63 | 66 | 67 | 88 | 65 | 84 | 41 | 29 | 19 | 151 | 48 | 50 | 62 | 94 |
| Short-term debt | — | — | — | 5 | 26 | 19 | 32 | 41 | 28 | 50 | 0 | 4 | 1 | — | — | — | — | — |
| Long-term debt | — | 28 | 100 | 22 | 36 | 25 | 18 | 8 | 0 | — | 0 | 2 | 3 | 3 | 0 | 0 | 40 | 40 |
| Total debt | 0 | 35 | 100 | 28 | 62 | 44 | 51 | 48 | 28 | 50 | 0 | 6 | 5 | 23 | 8 | 5 | 43 | 50 |
| Total liabilities | — | 188 | 154 | 65 | 126 | 117 | 109 | 96 | 65 | 84 | 59 | 39 | 30 | 162 | 56 | 57 | 107 | 139 |
| Shareholders' equity | 27 | −3 | 78 | 155 | 250 | 306 | 294 | 287 | 265 | 202 | 172 | 47 | 20 | 3 | 102 | 114 | 113 | 129 |
| Net debt (negative = net cash) | −6 | 15 | 53 | 25 | 59 | 43 | 48 | 44 | 23 | 47 | −101 | −33 | −7 | 10 | 2 | 0 | 38 | 46 |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | 13m | 30m | 30m | 30m | 36m |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Inventory | 13 | 13 | 14 | 12 | 13 | 11 | 14 | 27 |
| Total current assets | 86 | 96 | 97 | 87 | 100 | 111 | 126 | 168 |
| Total assets | 161 | 171 | 170 | 172 | 213 | 220 | 232 | 268 |
| Accounts payable | 37 | 38 | 39 | 36 | 35 | 48 | 53 | 75 |
| Deferred revenue (current) | 0 | 1 | 1 | — | — | 1 | 2 | 1 |
| Total current liabilities | 45 | 50 | 44 | 55 | 56 | 62 | 69 | 94 |
| Long-term debt | 0 | 0 | — | 40 | 40 | 40 | 40 | 40 |
| Total debt | 0 | 0 | — | 40 | 40 | 40 | 40 | 40 |
| Total liabilities | 52 | 57 | 51 | 100 | 102 | 107 | 114 | 139 |
| Shareholders' equity | 109 | 114 | 120 | 72 | 110 | 113 | 118 | 129 |
| Shares outstanding | 30m | 30m | 30m | 30m | 30m | 30m | 36m | 36m |
Compare with peers
- Luxfer Holdings PLC balance sheet
- Aemetis, Inc balance sheet
- Gevo, Inc. balance sheet
- Graftech International LTD balance sheet
- NLI Holdings, Inc. balance sheet
Head to head: FTK vs LXFRAMTX vs FTKFTK vs GEVO
More: Specialty Chemicals stocks compared, Materials sector, rankings of US companies