Biggest changeYear Ended December 31, Variance 2024 2023 $ % (1) Revenues Product sales $ 113,046 $ 100,447 $ 12,599 12.5 % Services 49,511 42,024 7,487 17.8 % Total revenues 162,557 142,471 20,086 14.1 % Cost of sales Cost of product sales, exclusive of depreciation and amortization expense shown below 70,446 64,242 6,204 9.7 % Cost of services, exclusive of depreciation and amortization expense shown below 24,650 22,626 2,024 8.9 % Total cost of sales, exclusive of depreciation and amortization expense shown below 95,096 86,868 8,228 9.5 % Selling, general and administrative expenses 57,820 56,518 1,302 2.3 % Depreciation 4,600 3,947 653 16.5 % Amortization 716 669 47 7.0 % Income (loss) from operations 4,325 (5,531 ) 9,856 178.2 % Other income (expense) Interest expense, net (414 ) (586 ) 172 29.4 % Provision for litigation, net of recoveries — (1,802 ) 1,802 100.0 % Other income, net 7,306 4,114 3,192 77.6 % Foreign currency exchange (loss) gain (2,963 ) 462 (3,425 ) NM Total other income 3,929 2,188 1,741 79.6 % Income (loss) before income tax 8,254 (3,343 ) 11,597 346.9 % Income tax expense (benefit) 116 (232 ) 348 150.0 % Net income (loss) 8,138 (3,111 ) 11,249 361.6 % Net income attributable to non-controlling interest 1,545 42 1,503 NM Net income (loss) attributable to NCS Multistage Holdings, Inc. $ 6,593 $ (3,153 ) $ 9,746 309.1 % (1) NM — Percentage not meaningful Year Ended December 31, Variance 2024 2023 $ % Gross Margin and Gross Margin Percentage: Cost of product sales, exclusive of depreciation and amortization expense $ 70,446 $ 64,242 $ 6,204 9.7 % Depreciation and amortization attributable to cost of product sales 1,911 1,613 298 18.5 % Cost of product sales 72,357 65,855 6,502 9.9 % Product sales gross profit $ 40,689 $ 34,592 $ 6,097 17.6 % Product sales gross margin 36.0 % 34.4 % Cost of services, exclusive of depreciation and amortization expense $ 24,650 $ 22,626 $ 2,024 8.9 % Depreciation and amortization attributable to cost of services 766 592 174 29.4 % Cost of services 25,416 23,218 2,198 9.5 % Services gross profit $ 24,095 $ 18,806 $ 5,289 28.1 % Services gross margin 48.7 % 44.8 % Total cost of sales $ 97,773 $ 89,073 $ 8,700 9.8 % Total gross profit $ 64,784 $ 53,398 $ 11,386 21.3 % Total gross margin 39.9 % 37.5 % 52 Table of Contents Year Ended December 31, Variance 2024 2023 $ % Revenues by Geographic Area: United States Product sales $ 34,082 $ 26,613 $ 7,469 28.1 % Services 9,570 11,206 (1,636 ) (14.6 )% Total United States 43,652 37,819 5,833 15.4 % Canada Product sales 74,654 71,946 2,708 3.8 % Services 27,781 26,161 1,620 6.2 % Total Canada 102,435 98,107 4,328 4.4 % Other Countries Product sales 4,310 1,888 2,422 128.3 % Services 12,160 4,657 7,503 161.1 % Total Other Countries 16,470 6,545 9,925 151.6 % Total Product sales 113,046 100,447 12,599 12.5 % Services 49,511 42,024 7,487 17.8 % Total revenues $ 162,557 $ 142,471 $ 20,086 14.1 % Year Ended December 31, 2024 compared to Year Ended December 31, 2023 Revenues Revenues were $162.6 million for the year ended December 31, 2024 compared to $142.5 million for the year ended December 31, 2023.
Biggest changeYear Ended December 31, Variance 2025 2024 $ % (1) Revenues Product sales $ 127,866 $ 113,046 $ 14,820 13.1 % Services 55,761 49,511 6,250 12.6 % Total revenues 183,627 162,557 21,070 13.0 % Cost of sales Cost of product sales, exclusive of depreciation and amortization expense shown below 78,459 70,446 8,013 11.4 % Cost of services, exclusive of depreciation and amortization expense shown below 29,742 24,650 5,092 20.7 % Total cost of sales, exclusive of depreciation and amortization expense shown below 108,201 95,096 13,105 13.8 % Selling, general and administrative expenses 58,845 57,820 1,025 1.8 % Depreciation 4,991 4,600 391 8.5 % Amortization 894 716 178 24.9 % Change in fair value of contingent consideration 156 — 156 100.0 % Income from operations 10,540 4,325 6,215 143.7 % Other income (expense) Interest expense, net (251 ) (414 ) 163 39.4 % Provision for litigation, net of recoveries 881 — 881 100.0 % Other income, net 4,759 7,306 (2,547 ) (34.9 )% Foreign currency exchange gain (loss) 891 (2,963 ) 3,854 130.1 % Total other income 6,280 3,929 2,351 59.8 % Income before income tax 16,820 8,254 8,566 103.8 % Income tax (benefit) expense (9,217 ) 116 (9,333 ) NM Net income 26,037 8,138 17,899 219.9 % Net income attributable to non-controlling interest 2,289 1,545 744 48.2 % Net income attributable to NCS Multistage Holdings, Inc. $ 23,748 $ 6,593 $ 17,155 260.2 % (1) NM — Percentage not meaningful Year Ended December 31, Variance 2025 2024 $ % Gross Margin and Gross Margin Percentage: Cost of product sales, exclusive of depreciation and amortization expense $ 78,459 $ 70,446 $ 8,013 11.4 % Depreciation and amortization attributable to cost of product sales 2,099 1,911 188 9.8 % Cost of product sales 80,558 72,357 8,201 11.3 % Product sales gross profit $ 47,308 $ 40,689 $ 6,619 16.3 % Product sales gross margin 37.0 % 36.0 % Cost of services, exclusive of depreciation and amortization expense $ 29,742 $ 24,650 $ 5,092 20.7 % Depreciation and amortization attributable to cost of services 914 766 148 19.3 % Cost of services 30,656 25,416 5,240 20.6 % Services gross profit $ 25,105 $ 24,095 $ 1,010 4.2 % Services gross margin 45.0 % 48.7 % Total cost of sales $ 111,214 $ 97,773 $ 13,441 13.7 % Total gross profit $ 72,413 $ 64,784 $ 7,629 11.8 % Total gross margin 39.4 % 39.9 % 52 Table of Contents Year Ended December 31, Variance 2025 2024 $ % Revenues by Geographic Area: United States Product sales $ 40,302 $ 34,082 $ 6,220 18.3 % Services 17,971 9,570 8,401 87.8 % Total United States 58,273 43,652 14,621 33.5 % Canada Product sales 77,819 74,654 3,165 4.2 % Services 29,412 27,781 1,631 5.9 % Total Canada 107,231 102,435 4,796 4.7 % Other Countries Product sales 9,745 4,310 5,435 126.1 % Services 8,378 12,160 (3,782 ) (31.1 )% Total Other Countries 18,123 16,470 1,653 10.0 % Total Product sales 127,866 113,046 14,820 13.1 % Services 55,761 49,511 6,250 12.6 % Total revenues $ 183,627 $ 162,557 $ 21,070 13.0 % Year Ended December 31, 2025 compared to Year Ended December 31, 2024 Revenues Revenues were $183.6 million for the year ended December 31, 2025 compared to $162.6 million for the year ended December 31, 2024.
Although we believe our estimates to be reasonable, we cannot assure that our reserves will be adequate to cover potential losses, or that we will have recoveries, if there are significant changes in market preferences or technological advancements by our competitors that render a portion of our current inventory as obsolete.
Although we believe our estimates to be reasonable, we cannot assure that our reserves will be adequate to cover potential losses, or that we will have recoveries, if there are significant changes in market preferences or technological advancements by our competitors that render a portion of our current inventory obsolete.
We provide our products and services primarily to E&P companies for use in onshore and offshore wells, predominantly wells that have been drilled with horizontal laterals in both unconventional and conventional oil and natural gas formations.
We provide our products and services primarily to E&P companies for use in onshore and offshore wells, predominantly those that have been drilled with horizontal laterals in both unconventional and conventional oil and natural gas formations.
For the year ended December 31, 2024, we recognized an impairment charge of less than $0.1 million related to an indefinite-lived intangible asset that was no longer deemed to provide a future benefit. See “Note 8. Goodwill and Identifiable Intangibles” to our consolidated financial statements for additional details.
For the year ended December 31, 2024, we recognized an impairment charge of less than $0.1 million related to an indefinite-lived intangible asset that was no longer deemed to provide a future benefit. See “Note 9. Goodwill and Identifiable Intangibles” to our consolidated financial statements for additional details.
Our fracturing systems products and services can be used in both cemented and open-hole wellbores and enable our customers to precisely place stimulation treatments in a more controlled and repeatable manner as compared with traditional completion techniques. Our fracturing systems products and services are utilized in conjunction with third-party providers of pressure pumping, coiled tubing and other services.
Our fracturing systems products and services can be used in both cemented and open-hole wellbores and enable our customers to precisely place stimulation treatments in a more controlled and repeatable manner as compared with alternative completion techniques. Our fracturing systems products and services are utilized in conjunction with third-party providers of pressure pumping, coiled tubing and other services.
These general operating costs include, but are not limited to: rent and occupancy for our facilities, information technology infrastructure services, software licensing, advertising and marketing, third party research and development, risk insurance and professional service fees for audit, legal and other consulting services. Our SG&A expenses also include litigation expenses, severance expenses and expected credit losses.
Our general operating costs include but are not limited to rent and occupancy for our facilities, information technology infrastructure services, software licensing, advertising and marketing, third party research and development, risk insurance and professional service fees for audit, legal and other consulting services. Our SG&A expenses also include litigation expenses and expected credit losses.
The amount available to be drawn under the ABL Facility may decline from current levels due to reductions in our borrowing base or a springing financial covenant if our business were to be adversely impacted by a decline in market conditions. We were in compliance with our debt covenants at December 31, 2024.
The amount available to be drawn under the ABL Facility may decline from current levels due to reductions in our borrowing base or a springing financial covenant if our business were to be adversely impacted by a decline in market conditions. We were in compliance with our debt covenants at December 31, 2025.
As an extension of fracturing systems, we offer enhanced recovery systems, which enable our customers to inject water, other fluids, or gases in a controlled manner with the objective of increasing the number of hydrocarbons produced from their assets.
As an extension of fracturing systems, we offer enhanced recovery systems, which enable our customers to inject water, other fluids, or gases in a controlled manner with the objective of increasing the amount of hydrocarbons produced from their assets.
Net borrowings and repayments under the Repeat Promissory Note had no relative impact on cash flows from financing activities for the years ended December 31, 2024 and 2023. Material Cash Requirements Our material cash requirements include the following contractual and other obligations.
Net borrowings and repayments under the Repeat Promissory Note had no relative impact on cash flows from financing activities for the years ended December 31, 2025 and 2024. Material Cash Requirements Our material cash requirements include the following contractual and other obligations.
Purchase Obligations Our purchase obligations totaled $6.7 million as of December 31, 2024, and primarily represented commitments to purchase goods or services to be utilized in the normal course of business, of which $2.0 million is accrued on the accompanying consolidated balance sheet, and $4.7 million did not meet the criteria to accrue, as the products or services were not received or incurred as of this date, but are expected to meet this criteria within the next 12 months.
Purchase Obligations Our purchase obligations totaled $7.6 million as of December 31, 2025, and primarily represented commitments to purchase goods or services to be utilized in the normal course of business, of which $0.6 million is accrued on the accompanying consolidated balance sheet, and $7.0 million did not meet the criteria to accrue, as the products or services were not received or incurred as of this date, but are expected to meet this criteria within the next 12 months.
Overview and Outlook We are a leading provider of highly engineered products and support services that facilitate the optimization of oil and natural gas well construction, well completions and field development strategies.
Overview and Outlook We are a leading provider of highly engineered products and support services that facilitate the optimization of oil and natural gas well construction, well completion and field development strategies.
The percentage of our operating costs denominated in Canadian dollars (including cost of sales and SG&A expenses but excluding depreciation and amortization expense) approximated 26% and 28%, for the years ended December 31, 2024 and 2023, respectively. 51 Table of Contents Results of Operations The following tables summarize our results of operations, gross margins and revenues by geographic area for the years ended December 31, 2024 and 2023.
The percentage of our operating costs denominated in Canadian dollars (including cost of sales and SG&A expenses but excluding depreciation and amortization expense) approximated 25% and 26% for the years ended December 31, 2025 and 2024, respectively. 51 Table of Contents Results of Operations The following tables summarize our results of operations, gross margins and revenues by geographic area for the years ended December 31, 2025 and 2024.
Manufacturing cost of sales includes payments made to our suppliers for raw materials and payments made to machine shops for the manufacture of product components and finished assemblies and costs related to our employees that perform quality control analysis, assemble and test our products.
Manufacturing cost of sales includes payments made to our suppliers for raw materials, such as steel, and payments made to machine shops for the manufacture of product components and finished assemblies and costs related to our employees that perform quality control analysis, assemble and test our products.
As of December 31, 2024, Repeat Precision had no outstanding indebtedness under the promissory note. See “Note 10. Debt” to our consolidated financial statements for additional details regarding our credit agreement and the promissory note. Leases We have operating and finance leases for facilities, vehicles, equipment, and software.
As of December 31, 2025, Repeat Precision had no outstanding indebtedness under the promissory note. See “Note 11. Debt” to our consolidated financial statements for additional details regarding our credit agreement and the promissory note. Leases We have operating and finance leases for facilities, vehicles, equipment, and software.
The percentages of our revenues derived from sales in Canada and denominated in Canadian dollars were approximately 63% and 69% for the years ended December 31, 2024 and 2023, respectively. Our Canadian contracts are typically invoiced in Canadian dollars; therefore, the effects of foreign currency fluctuations impact our revenues and are regularly monitored.
The percentages of our revenues derived from sales in Canada and denominated in Canadian dollars were approximately 58% and 63% for the years ended December 31, 2025 and 2024, respectively. Our Canadian contracts are typically invoiced in Canadian dollars; therefore, the effects of foreign currency fluctuations impact our revenues and are regularly monitored.
We currently expect U.S. rig counts and completion activity for 2025 to be slightly lower than the comparable data for 2024, but we expect the Canadian activity level to remain stable or slightly higher than the activity level for the prior year. A substantial portion of our business is subject to seasonality, which results in quarterly variability.
We currently expect U.S. rig counts and completion activity for 2026 to be slightly lower than the comparable data for 2025, but we expect the Canadian activity level to remain stable compared to the prior year. A substantial portion of our business is subject to seasonality, which results in quarterly variability.
Future settlements which result in loss or awards could be material to our financial statements and cannot be predicted with certainty. See “Note 11. Commitments and Contingencies” of our consolidated financial statements for further information regarding our legal proceedings. 58 Table of Contents Recently Issued Accounting Pronouncements See “Note 2.
Future settlements which result in loss or awards could be material to our financial statements and cannot be predicted with certainty. See “Note 12. Commitments and Contingencies” of our consolidated financial statements for further information regarding our legal proceedings. Recently Issued Accounting Pronouncements See “Note 2.
At December 31, 2024, our available borrowing base under the ABL Facility was $20.1 million and we had no outstanding indebtedness under the ABL Facility. 56 Table of Contents Repeat Precision also has an outstanding promissory note with an aggregate borrowing capacity of up to $2.5 million as of December 31, 2024, subject to a borrowing base.
At December 31, 2025, our available borrowing base under the ABL Facility was $24.4 million and we had no outstanding indebtedness under the ABL Facility. 56 Table of Contents Repeat Precision also has an outstanding promissory note with an aggregate borrowing capacity of up to $2.5 million as of December 31, 2025, subject to a borrowing base.
We have recorded valuation allowances to reduce our deferred tax assets as of December 31, 2024 and 2023, based upon our overall assessment of the likelihood of the realization of those deferred tax assets when considering the positive and negative evidence available, including forecasts of future taxable income in the jurisdictions in which these deferred tax assets are recorded.
Historically, we have recorded valuation allowances to reduce our deferred tax assets based upon our overall assessment of the likelihood of the realization of those deferred tax assets when considering the positive and negative evidence available, including forecasts of future taxable income in the jurisdictions in which these deferred tax assets are recorded.
Product sales represented 70% and 71% of our revenues for the years ended December 31, 2024 and 2023, respectively. Most of our sales are on a just-in-time basis, as specified in individual purchase orders, with a fixed price for our products. We occasionally supply our customers with large orders that may be filled on negotiated terms.
Product sales represented 70% of our revenues for each of the years ended December 31, 2025 and 2024. Most of our sales are on a just-in-time basis, as specified in individual purchase orders, with a fixed price for our products. We occasionally supply our customers with large orders that may be fulfilled on negotiated terms.
Our revenues are also impacted by well complexity, since wells with more stages typically result in longer jobs, which may increase revenue attributable to the use of more sliding sleeves or increase composite frac plug sales and increase the volume of services we provide.
Our revenues are also impacted by the well complexity, since wells with more stages typically result in longer jobs, which may increase revenue due to the use of more sliding sleeves or more frac plugs and increase the volume of services we provide.
Services represented 30% and 29% of our revenues for the years ended December 31, 2024 and 2023, respectively. Services include tool charges and associated personnel services related to fracturing systems and tracer diagnostics services.
Services represented 30% of our revenues for each of the years ended December 31, 2025 and 2024. Services include tool charges and associated personnel services related to fracturing systems and tracer diagnostics services.
The liability method is used in accounting for deferred income taxes. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when these differences are expected to reverse.
Under this method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when these differences are expected to reverse.
Financing Activities Net cash used in financing activities for the years ended December 31, 2024 and 2023 was $4.3 million and $2.4 million, respectively.
Financing Activities Net cash used in financing activities for the years ended December 31, 2025 and 2024 was $5.3 million and $4.3 million, respectively.
As of December 31, 2024, we had cash and cash equivalents of $25.9 million, and total outstanding indebtedness of $8.1 million related to finance lease obligations, of which $2.1 million is due within 12 months. Our ABL Facility consists of an asset-based revolving credit facility in an aggregate principal amount of $35.0 million.
As of December 31, 2025, we had cash and cash equivalents of $36.7 million, and total outstanding indebtedness of $7.6 million related to finance lease obligations, of which $2.4 million is due within 12 months. Our ABL Facility consists of an asset-based revolving credit facility in an aggregate principal amount of $35.0 million.
As of December 31, 2024, we had lease payment obligations, including interest payments for finance leases of $17.1 million, with $4.6 million payable within 12 months. See “Note 2. Summary of Significant Accounting Policies” and “Note 15. Leases” to our consolidated financial statements for additional information on lease obligations and maturities.
As of December 31, 2025, we had lease payment obligations, including interest payments for finance leases of $14.9 million, with $4.7 million payable within 12 months. See “Note 2. Summary of Significant Accounting Policies” and “Note 16. Leases” to our consolidated financial statements for additional information on lease obligations and maturities.
We believe that the estimates and assumptions used in our impairment assessments are reasonable. However, if market conditions change dramatically, the impact on our forecasts and projections may be significant which could result in future impairments for our reportable units with long-term assets including goodwill. Income Taxes We are taxed as a corporation as defined under the Internal Revenue Code.
We believe that the estimates and assumptions used in our impairment assessments are reasonable. However, if market conditions change dramatically, the impact on our forecasts and projections may be significant which could result in future impairments for our reportable units with long-term assets including goodwill.
Department of Energy: Average Price Quarter Ended WTI Crude (per Bbl) Brent Crude (per Bbl) Henry Hub Natural Gas (per MMBtu) 3/31/2023 $ 75.93 $ 81.07 $ 2.64 6/30/2023 73.54 77.99 2.16 9/30/2023 82.25 86.65 2.59 12/31/2023 78.53 84.01 2.74 3/31/2024 77.50 82.92 2.15 6/30/2024 81.81 84.68 2.07 9/30/2024 76.43 80.01 2.11 12/31/2024 70.73 74.66 2.44 47 Table of Contents 48 Table of Contents Listed and depicted below are the average number of operating onshore rigs in the United States and in Canada per quarter since the first quarter of 2023, as provided by Baker Hughes.
Department of Energy: Average Price Quarter Ended WTI Crude (per Bbl) Brent Crude (per Bbl) Henry Hub Natural Gas (per MMBtu) 3/31/2024 $ 77.50 $ 82.92 $ 2.15 6/30/2024 81.81 84.68 2.07 9/30/2024 76.43 80.01 2.11 12/31/2024 70.73 74.66 2.44 3/31/2025 71.78 75.87 4.14 6/30/2025 64.57 68.07 3.19 9/30/2025 65.78 69.03 3.03 12/31/2025 59.62 63.65 3.73 48 Table of Contents Listed and depicted below are the average number of operating onshore rigs in the United States and in Canada per quarter since the first quarter of 2024, as provided by Baker Hughes.
Strengthening of the U.S. dollar, our reporting currency, relative to the Canadian dollar, would result in lower reported revenues, partially offset by lower reported cost of sales and SG&A expenses.
Strengthening of the U.S. dollar, our reporting currency, relative to the Canadian dollar, would result in lower reported revenues, partially offset by lower reported cost of sales and selling, general and administrative (“SG&A”) expenses.
Our products and services are utilized in oil and natural gas basins throughout North America and in selected international markets, including the North Sea, the Middle East, Argentina and China. We provided our products and services to over 200 customers in 2024, including leading large independent oil and natural gas companies and major oil companies.
Our products and services are utilized in oil and natural gas basins throughout North America and in selected international markets, including the North Sea, the Middle East and Argentina. We provided our products and services to more than 230 customers in 2025, including large independent oil and natural gas companies and major oil companies.
Prices for certain raw materials, including steel and chemicals and for purchased components and outsourced services, have increased in recent years due to inflation, exacerbated by the impacts resulting from Russia’s continuing invasion of Ukraine although steel pricing has since declined from recent highs.
Prices for certain raw materials, including steel and chemicals, and for purchased components and outsourced services, have increased in recent years due to inflation, exacerbated by the impacts resulting from Russia’s continuing invasion of Ukraine. Although steel pricing has declined from recent highs, tariffs have increased prices and threaten to further impact our supply chain as described above.
Actual results may not align with these assumptions, and our expectations regarding future net cash flows may change such that a material impairment could result. Historically, we have recorded impairments associated with property and equipment, identifiable intangible assets and goodwill.
Actual results may not align with these assumptions, and our expectations regarding future net cash flows may change such that a material impairment could result. Historically, we have recorded impairments associated with property and equipment, identifiable intangible assets and goodwill. For the year ended December 31, 2025, we did not record any impairment charges.
Sustained significant declines in commodity prices, or sustained periods when the local pricing received in regional markets is below benchmark pricing, known in the industry as high differentials, would be expected to lead North American E&P companies to reduce drilling and completion activity, which could negatively impact our business.
These factors were partially offset by higher production. 47 Table of Contents Sustained significant declines in commodity prices, or sustained periods when the local pricing received in regional markets is below benchmark pricing, known in the industry as high differentials, which could be the result of tariffs, would be expected to lead North American E&P companies to reduce drilling and completion activity, which could negatively impact our business.
We plan to incur approximately $1.5 million to $2.0 million in capital expenditures during 2025, which includes (i) upgrades to our Repeat Precision manufacturing facilities, (ii) upgrades to our tracer diagnostics deployment, sampling and laboratory equipment and (iii) upgrades to our manufacturing and field service equipment to support North American fracturing systems and well construction businesses.
We plan to incur approximately $1.4 million to $1.8 million in capital expenditures during 2026, which includes (i) upgrades to our Repeat Precision manufacturing facilities, (ii) upgrades to our tracer diagnostics deployment, sampling and laboratory equipment, (iii) upgrades to our manufacturing and field service equipment to support North American fracturing systems and well construction businesses and (iv) additional research and development equipment for product development.
We own a 50% interest in Repeat Precision, which sells composite and dissolvable frac plugs, setting tools, perforating guns and related products. We provide tracer diagnostics services for well completion and reservoir characterization that utilize downhole chemical and radioactive tracers. We sell products for well construction, including casing buoyancy systems, liner hanger systems and toe initiation sleeves.
We own a 50% interest in Repeat Precision, which sells composite and dissolvable frac plugs, setting tools, perforating guns and related products. We provide tracer diagnostics services for well completion and reservoir characterization that utilize downhole chemical tracers.
Smaller Reporting Company Status We are a “smaller reporting company” as defined by Section 12b-2 of the Exchange Act, meaning that we are not an investment company, an asset-backed issuer, or a majority-owned subsidiary of a parent company that is not a smaller reporting company and have a public float of less than $250 million.
Smaller Reporting Company Status We are a “smaller reporting company” as defined by Rule 12b-2 under the Exchange Act, because we are not an investment company, an asset-backed issuer, or a majority-owned subsidiary of a parent company that is not a smaller reporting company and have a public float of less than $250 million as of the last business day of our most recently completed second fiscal quarter.
These international sales are made through local NCS entities or to our local operating partners typically on a free on board or free carrier basis with a point of sale in the United States. Some of the locations in which we have operating partners or sales representatives include the Middle East and China.
These international sales are made through local NCS entities or to our local operating partners, primarily in the Middle East, usually on a free on board or free carrier basis with a point of sale in the United States.
To the extent we require additional liquidity to fund our capital requirements, including our finance lease obligations, or repay existing indebtedness, we would expect to obtain it through the incurrence of additional indebtedness, the proceeds of equity issuances, or a combination thereof.
To the extent we require additional liquidity to fund an acquisition or our capital requirements, we would expect to obtain this funding through the incurrence of additional indebtedness, the proceeds of equity issuances, or a combination thereof.
Our primary uses of funds during the years ended December 31, 2024 and 2023 were principal payments of $2.0 million and $1.6 million, respectively, related to our finance leases, payments of $0.3 million for 2024 and 2023 for treasury shares withheld to settle withholding tax requirements for equity-settled share-based compensation, and distributions of $2.1 million and $0.5 million, respectively, to Repeat Precision’s other joint venture partner.
Our primary uses of funds during the years ended December 31, 2025 and 2024 were principal payments related to our finance lease obligations totaling $2.2 million and $2.0 million, respectively, payments of $0.3 million for each of the years ended 2025 and 2024 for treasury shares withheld to settle withholding tax requirements for equity-settled awards, and cash distributions of $2.7 million and $2.1 million, respectively, to our joint venture partner.
Oil and natural gas drilling and completion activity is directly influenced by oil and natural gas prices. For 2025, industry forecasts and announced capital budgets from E&P companies indicate varying regional trends in drilling and completion activity. In Canada, we anticipate activity levels to remain stable or increase marginally compared to 2024.
For 2026, industry forecasts and announced capital budgets from E&P companies indicate varying regional trends in drilling and completion activity. In Canada, we anticipate activity levels to remain stable compared to 2025.
Our SG&A expenses are comprised of compensation expense, which includes compensation and benefit-related expenses for our employees who are not directly involved in revenue generating activities, including those involved in our research and development activities, as well as our general operating costs.
Our SG&A expenses include general operating costs and compensation expense, primarily the compensation and benefits for our employees who are not directly involved in revenue generating activities, including those involved in research and development activities.
An increase of obsolescence expense by 10%, or $0.1 million, would not be deemed material to our financial statements. 57 Table of Contents Impairments We evaluate our property and equipment and identifiable intangible assets for impairment whenever changes in circumstances indicate that the carrying amount of an asset group may not be recoverable or if there are potential indicators of impairment.
Impairments We evaluate our property and equipment and identifiable intangible assets for impairment whenever changes in circumstances indicate that the carrying amount of an asset group may not be recoverable or if there are potential indicators of impairment.
In some years, customers in both the United States and Canada may exhaust their capital budgets before year-end or reduce their activities during the winter holidays in late December, resulting in lower drilling and completion activity during the fourth quarter.
In some years, customers in both the United States and Canada may exhaust their capital budgets before year-end or reduce their activities during the winter holidays in late December, which can result in lower drilling and completion activity during the fourth quarter. How We Generate Revenues We derive our revenues from the sale of products and provision of services.
As of December 31, 2024, Repeat Precision has no outstanding indebtedness under the promissory note. We believe that our cash on hand, cash flows from operations and potential borrowings under our ABL Facility and the Repeat Precision Promissory Note will be sufficient to fund our capital expenditure and liquidity requirements for the next twelve months and after.
We expect to renew the Repeat Precision Promissory Note prior to its maturity. We believe that our cash on hand, cash flows from operations and potential borrowings under our ABL Facility will be sufficient to fund our capital expenditure and liquidity requirements for at least the next twelve months.
Land Canada Land North America Land 3/31/2023 744 221 965 6/30/2023 699 116 815 9/30/2023 630 187 817 12/31/2023 601 180 781 3/31/2024 602 208 810 6/30/2024 583 134 717 9/30/2024 566 207 773 12/31/2024 571 194 765 49 Table of Contents Over the past several years, North American E&P companies have been able to reduce their cost structures and have also utilized technologies, including ours, to increase efficiency and improve well performance.
Land Canada Land North America Land 3/31/2024 602 208 810 6/30/2024 583 134 717 9/30/2024 566 207 773 12/31/2024 571 194 765 3/31/2025 574 214 788 6/30/2025 559 127 686 9/30/2025 527 176 703 12/31/2025 530 185 715 49 Table of Contents Over the past several years, North American E&P companies have been able to reduce their cost structures and have also utiliz ed technologies, including ours, to increase efficiency and improve well performance.
Cost of product sales was $72.4 million or 64.0% of product sales revenue, and cost of services was $25.4 million or 51.3% of services revenue for the year ended December 31, 2024.
For the year ended December 31, 2024, cost of product sales was $72.4 million or 64.0% of product sales revenue, and cost of services was $25.4 million or 51.3% of services revenue. 53 Table of Contents Selling, general and administrative expenses Selling, general and administrative expenses were $58.8 million for the year ended December 31, 2025 compared to $57.8 million for the year ended December 31, 2024.
For the year ended December 31, 2023, cost of product sales was $65.9 million or 65.6% of product sales revenue, and cost of services was $23.2 million or 55.2% of services revenue.
Cost of product sales was $80.6 million or 63.0% of product sales revenue, and cost of services was $30.7 million or 55% of services revenue for the year ended December 31, 2025.
Inventories Inventories of raw material, work in progress and finished goods are maintained and valued at the lower of cost or estimated net realizable value, with cost determined at standard costs which approximates the first-in, first-out or average cost basis.
A 10% change in the level of concessions incurred within a fiscal year would not be deemed significant to our results of operations. 57 Table of Contents Inventories Inventories of raw material, work in progress and finished goods are maintained and valued at the lower of cost or estimated net realizable value, with cost determined at standard costs which approximates the first-in, first-out or average cost basis.
Foreign currency exchange gain (loss) Foreign currency exchange loss was $3.0 million for the year ended December 31, 2024 compared to a gain of $0.5 million for the year ended December 31, 2023. The change was due to the movement in the foreign currency exchange rates, primarily due to the strengthening of the U.S. dollar relative to the Canadian dollar.
The change was due to the movement in the foreign currency exchange rates during the periods, primarily the impact of the Canadian dollar relative to the U.S. dollar. Income tax (benefit) expense Income tax benefit was $9.2 million for the year ended December 31, 2025 compared to income tax expense of $0.1 million for the year ended December 31, 2024.
Canadian completions activity can be impacted by wildfires that are usually experienced in the spring and summer seasons, but weather and wildfire conditions in 2024 were favorable compared to 2023. Our business activity can also be affected by customer spending patterns.
Canadian completions activity can be impacted by wildfires that are usually experienced in the spring and summer seasons, as well as shortages of water available to oil and gas operators. Our business activity can also be affected by customer spending patterns.
How We Generate Revenues We derive our revenues from the sale of our fracturing systems and enhanced recovery systems products and the provision of related services, casing buoyancy systems, liner hanger systems and toe initiation sleeves products and from sales of our tracer diagnostics services in addition to the sale of composite and dissolvable frac plugs, setting tools, perforating guns and related products through Repeat Precision.
Our products include fracturing systems and enhanced recovery systems, casing buoyancy systems, liner hanger systems, and toe initiation sleeves, as well as composite and dissolvable frac plugs, setting tools, and perforating guns sold through Repeat Precision. Our services include fracturing systems field services and tracer diagnostics.
A valuation allowance to reduce deferred tax assets is established when it is more likely than not that some portion or all the deferred tax assets will not be realized. We have incurred operating losses in certain tax jurisdictions during each of the years ended December 31, 2024 and 2023.
A valuation allowance to reduce deferred tax assets is established when it is more likely than not that some portion or all the deferred tax assets will not be realized.
In addition, Repeat Precision operates a manufacturing facility with supporting personnel in Mexico, which has allowed us to reduce our costs for certain product categories. We review forecasted activity levels in our business and either directly procure or support our vendors in procuring the required raw materials with sufficient lead time to meet our business requirements.
We review forecasted activity levels in our business and either directly procure or support our vendors in procuring the required raw materials with sufficient lead time to meet our business requirements.
Litigation In the ordinary course of business, from time to time, we have various claims, lawsuits and administrative proceedings that are pending or threatened with respect to commercial, intellectual property and employee matters. We accrue for contingencies where the occurrence of a material loss is probable and can be reasonably estimated, based on our estimate of the expected liability.
Income Taxes” of our consolidated financial statements for further information. Litigation In the ordinary course of business, from time to time, we have various claims, lawsuits and administrative proceedings that are pending or threatened with respect to commercial, intellectual property and employee matters.
Also, as a majority of our sliding sleeves and other components sold in Canada are assembled in the United States, retaliatory tariffs implemented by Canada on goods entering from the United States could increase our product costs in Canada.
Most of our sliding sleeves and other products sold in Canada are sourced from the United States; therefore, any retaliatory tariffs imposed by the Canadian government on goods imported from the United States could further increase our product costs in Canada.
As a smaller reporting company, we may take advantage of specified reduced reporting and other burdens that are otherwise applicable generally to public companies that do not qualify for the classification, including among other things, providing only two years of audited financial statements.
As a smaller reporting company, we may take advantage of specified reduced reporting and other requirements that are otherwise applicable generally to public companies, including among other things, being exempt from the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act, providing only two years of audited financial statements, and providing reduced disclosure obligations regarding executive compensation. 58 Table of Contents
Realized natural gas prices for U.S. producers in West Texas and for Canadian E&P customers are typically at a discount to U.S. Henry Hub pricing.
Realized natural gas prices for U.S. producers in West Texas and for Canadian E&P customers are typically at a discount to U.S. Henry Hub pricing. The natural gas price increase in 2025 was driven by colder winter temperatures, a late-year polar vortex event, and higher demand associated with expanded U.S.
We operate in one reportable segment that has been identified based on how our chief operating decision maker manages our business. Our products and services are primarily sold to North American E&P companies and our ability to generate revenues from our products and services depends upon oil and natural gas drilling and completion activity in North America.
Our products and services are primarily sold to North American E&P companies. Our ability to generate revenues from our products and services depends largely upon oil and natural gas drilling and completion activity in North America. Oil and natural gas drilling and completion activity is directly influenced by oil and natural gas prices.
The quarterly changes, particularly for the second quarter Canadian land rig count, are partially attributable to seasonality of activity in that market: Average Drilling Rig Count Quarter Ended U.S.
The quarterly changes are impacted by seasonality, particularly the effect of the spring break-up during the second quarter on the Canadian land rig count: Average Drilling Rig Count Quarter Ended U.S.
We have incurred charges to cost of sales related to obsolescence of $1.1 million and $1.2 million for the years ended December 31, 2024 and 2023, respectively.
We have incurred charges to cost of sales related to obsolescence of $0.9 million and $1.1 million for the years ended December 31, 2025 and 2024, respectively. An increase of obsolescence expense by 10%, or $0.1 million, would not be deemed material to our financial statements.
For the years ended December 31, 2024 and 2023, we recorded a provision for credit losses of less than $0.1 million and $0.2 million, respectively. Further, to the extent deemed necessary by management, and depending on the circumstances, we may issue customer credits or concessions which reduce our revenues, but do not impact our expected credit losses.
Further, to the extent deemed necessary by management, and depending on the circumstances, we may issue customer credits or concessions which reduce our revenues, but do not impact our expected credit losses. The nature of these concessions may be to maintain a customer relationship. Historically, these concessions have not been significant to our financial condition or results of operations.
The average U.S. land rig count and completion activity has decreased from the highs reached during the fourth quarter of 2022. In the fourth quarter of 2024, the average U.S. land rig count was 571, a decline of 5% compared to the fourth quarter of 2023, but relatively stable compared to the third quarter of 2024.
In the fourth quarter of 2025, the average U.S. land rig count was 530, a decline of 7% compared to the fourth quarter of 2024, but relatively stable compared to the third quarter of 2025. The average land rig count in Canada for the fourth quarter of 2025 was 5% lower compared to the same period in 2024.
The increase is primarily associated with assets placed in service during the year ended December 31, 2024 , primarily light vehicles and trucks under finance leases through our leasing program with a fleet mana gement company. Provision for litigation, net of recoveries The provision for litigation, net of recoveries totaled $1.8 million for the year ended December 31, 2023.
The increase is primarily associated with assets placed in service during the year ended December 31, 2025 , including light vehicles under finance lease arrangements through our leasing program with a fleet mana gement company, as well as fixed assets added in connection with the ResMetrics acquisition.
Total borrowings available to us under the ABL Facility may be limited subject to a borrowing base calculated on the sum of cash in a specified pledged account, eligible accounts receivables and eligible inventory, provided it does not include the assets of Repeat Precision.
Financing Arrangements Our ABL Facility consists of a revolving credit facility in an aggregate principal amount of $35.0 million. Total borrowings available to us under the ABL Facility may be limited subject to a borrowing base calculated based on eligible accounts receivable and inventory, provided such eligible balances cannot include the assets of Repeat Precision.
Investing Activities Net cash provided by (used in) investing activities was $0.5 million and $(1.7) million for the years ended December 31, 2024 and 2023, respectively.
Investing Activities Net cash (used in) provided by investing activities was $(6.3) million and $0.5 million for the years ended December 31, 2025 and 2024, respectively, of which $5.8 million was used to acquire ResMetrics in July 2025. See “Note 3. Acquisition” to our consolidated financial statements.
Our net income was $11.2 million higher in 2024 compared to 2023. This improved performance reflects an increase in revenue for the year of 2024 compared to the same period in 2023. The increase in sales impacts the timing of trade receivable billings and collections, our inventory levels, and payments for materials and components.
Additionally, the revenue increase for the year ended 2025 compared to the same period in 2024 impacted our working capital, including the timing of trade receivable billings and collections, inventory levels and payments for materials and other components.
Our products and services face significant competitive pressures across all offerings, which has and may continue to have a negative impact on market share and operating margins for certain product lines. This competitive pressure constrains our ability to raise prices necessary to offset rising costs, particularly during periods of higher cost inflation, including from tariffs.
See further discussion below on oil and natural gas pricing. 46 Table of Contents Our products and services face significant competitive pressures across all offerings, which has, and may continue to have, a negative impact on market share and operating margins for certain product lines.
We obtain certain chemicals utilized in our tracer diagnostics services business from suppliers in China, which are subject to tariffs that increase our costs.
We obtain certain chemicals utilized in our tracer diagnostics services business from suppliers in China, which are subject to tariffs that increase our costs. In addition, Repeat Precision operates a manufacturing facility with supporting personnel in Mexico, which has allowed us to reduce our costs for certain product categories. We also source certain product categories from other international suppliers.
If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell equity to finance such acquisitions, which could result in incremental expenses or dilution. 55 Table of Contents Cash Flows The following table provides a summary of cash flows from operating, investing and financing activities for the periods presented (in thousands): Year Ended December 31, 2024 2023 Net cash provided by operating activities $ 12,725 $ 4,774 Net cash provided by (used in) investing activities 479 (1,683 ) Net cash used in financing activities (4,269 ) (2,441 ) Effect of exchange rate changes on cash and cash equivalents 225 (164 ) Net change in cash and cash equivalents $ 9,160 $ 486 Operating Activities Net cash provided by operating activities was $12.7 million compared to $4.8 million for the years ended December 31, 2024 and 2023, respectively.
Accordingly, we cannot provide assurance that our business will generate sufficient cash flow from operations or that funds will be available from additional indebtedness, the capital markets or otherwise to meet our liquidity needs. 55 Table of Contents Cash Flows The following table provides a summary of cash flows from operating, investing and financing activities for the periods presented (in thousands): Year Ended December 31, 2025 2024 Net cash provided by operating activities $ 22,175 $ 12,725 Net cash (used in) provided by investing activities (6,293 ) 479 Net cash used in financing activities (5,303 ) (4,269 ) Effect of exchange rate changes on cash and cash equivalents 266 225 Net change in cash and cash equivalents $ 10,845 $ 9,160 Operating Activities Net cash provided by operating activities was $22.2 million compared to $12.7 million for the years ended December 31, 2025 and 2024, respectively.
In addition, the Repeat Precision Promissory Note with Security State Bank & Trust, Fredericksburg has total aggregate borrowing capacity of $2.5 million, lowered from an aggregate borrowing capacity of $4.3 million upon renewal in May 2024, as discussed at “Note 10. Debt, Repeat Precision Promissory Note ” to our consolidated financial statements.
In addition, the Repeat Precision Promissory Note with Security State Bank & Trust, Fredericksburg has total aggregate borrowing capacity of $2.5 million, a reduction from $4.3 million in the prior year, with a maturity date in May 2026 and has no borrowings outstanding as of December 31, 2025.
The U.S. market is expected to experience a modest decline in activity, driven by conservative oil production growth targets and ongoing consolidation within the E&P sector. While overall industry spending in international markets may be relatively flat, certain markets that NCS participates in, including the North Sea, the Middle East and Argentina, could experience increases in activity and spending.
The U.S. market is expected to experience a slight decline in activity relative to 2025, driven by conservative oil production growth targets and ongoing consolidation within the E&P sector, partially offset by expected potential increases in activity targeting natural gas.
Income tax expense (benefit) Income tax expense was $0.1 million for the year ended December 31, 2024 compared to a tax benefit of $0.2 million for the year ended December 31, 2023. Our effective tax rate (“ETR”) from continuing operations was 1.4% and 6.9% for the years ended December 31, 2024 and 2023, respectively.
Our effective tax rate (“ETR”) from continuing operations was (54.8%) and 1.4% for the years ended December 31, 2025 and 2024, respectively. The income tax (benefit) expense for these periods primarily relates to results generated by our businesses in the United States, Canada, and certain other foreign jurisdictions.
Services revenue was $49.5 million for the year ended December 31, 2024 compared to $42.0 million for the year ended December 31, 2023. Cost of sales Cost of sales was $97.8 million, or 60.1% of revenues, for the year ended December 31, 2024 as compared to $89.1 million, or 62.5% of revenues, for the year ended December 31, 2023.
Product sales for the year ended December 31, 2025 were $127.9 million compared to $113.1 million for the year ended December 31, 2024. Services revenue was $55.7 million for the year ended December 31, 2025 compared to $49.5 million for the year ended December 31, 2024.
Since 2022 and continuing into 2024, to address the uncertain outlook for the global economy and, specifically the oil markets, and to reduce the potential of an oil and gas inventory build, members of OPEC+ agreed to several collective voluntary oil production reductions beginning in November 2022.
These downward pressures were partially offset by geopolitical tensions and low, but rising, inventory levels. Over the past few years, OPEC+ implemented several collective voluntary oil production reductions to address the uncertain outlook for the global economy and, specifically the oil markets, and to reduce the potential for an oversupply of oil and gas inventory.
The voluntary production cuts have been extended and are expected to be phased out starting in April 2025 through the end of 2026. Natural gas pricing continues to be volatile and decreased in 2024 to an average level of $2.19 per MMBtu compared to an average level of $2.53 per MMBtu during 2023.
In March 2026, OPEC+ announced it would resume the gradual unwinding of voluntary production cuts beginning in April 2026, while emphasizing flexibility to adjust production levels in response to evolving market and geopolitical conditions. Natural gas pricing continues to be volatile and increased in 2025 to an average level of $3.52 per MMBtu compared to $2.19 per MMBtu during 2024.
While inflationary cost pressures moderated since the latter half of 2023, the anticipated implementation of new tariffs in 2025 could lead to additional costs that we may not be able to recover through price increases. 46 Table of Contents Over the past few years, we have experienced modest supply chain disruptions and higher prices for certain raw materials, including steel and chemicals, as well as purchased components and outsourced services.
While inflationary cost pressures moderated somewhat in 2024 and 2025, the implementation of new tariffs, including steel and aluminum, and the continued threats of additional tariffs have led to additional costs that we may not be able to recover through price increases.
Our capital expenditures, including the purchase and development of software and technology, for the years ended December 31, 2024 and 2023 were $1.4 million and $2.2 million, respectively.
Our capital expenditures, including the purchase and development of software and technology, for the years ended December 31, 2025 and 2024 were $1.3 million and $1.4 million, respectively. If we decide to pursue one or more significant acquisitions, we may incur additional debt or sell equity to finance such acquisitions, which could result in incremental expenses or dilution.
Summary of Significant Accounting Policies, Income Taxes ” to the accompanying consolidated financial statements. 54 Table of Contents Liquidity and Capital Resources Our primary sources of liquidity are our existing cash and cash equivalents, cash flows from operations and potential borrowings under our ABL Facility and the Repeat Precision Promissory Note.
For both of the years ended December 31, 2025 and 2024, due to the impact of the valuation allowances on tax expense, significant variations exist in the customary relationship between income tax expense and pretax book income . 54 Table of Contents Liquidity and Capital Resources Our primary sources of liquidity are our existing cash and cash equivalents, cash flows from operations, and potential borrowings under our ABL Facility.
Other income, net Other income, net was $7.3 million for the year ended December 31, 2024 compared to $4.1 million for the year ended December 31, 2023. The increase in other income was primarily attributable to royalty income from licensees and an increase in the benefit associated with our technical services and assistance agreement with our local partner in Oman.
Other income, net Other income, net was $4.8 million for the year ended December 31, 2025 compared to $7.3 million for the year ended December 31, 2024.
Total borrowings are limited to a borrowing base calculated on the sum of cash in a specified pledged account, eligible accounts receivable and eligible inventory, provided it does not include credit for the assets of Repeat Precision. At December 31, 2024, our available borrowing base under the ABL Facility was $20.1 million, with no outstanding borrowings.
Total borrowings available under the ABL Facility may be limited subject to a borrowing base calculated based on eligible accounts receivable and inventory, provided such eligible balances cannot include the assets of Repeat Precision. Following the integration of ResMetrics into NCS and with lender approval, the borrowing base now includes eligible accounts receivable and inventory associated with ResMetrics.