Flotek Industries, Inc. (FTK) Bundle
Understanding Flotek Industries, Inc. (FTK) Revenue Streams
Understanding Flotek Industries, Inc. Revenue Streams
Flotek Industries, Inc. generates revenue through various streams, primarily categorized into products and services. The following table outlines the revenue from external customers and related parties for the three and nine months ended September 30, 2024 and 2023.
| Revenue Source | Three Months Ended September 30, 2024 (in thousands) | Three Months Ended September 30, 2023 (in thousands) | Nine Months Ended September 30, 2024 (in thousands) | Nine Months Ended September 30, 2023 (in thousands) |
|---|---|---|---|---|
| Revenue from External Customers | $16,565 | $17,806 | $47,935 | $47,278 |
| Revenue from Related Parties | $33,177 | $29,462 | $88,332 | $98,592 |
| Total Revenue | $49,742 | $47,268 | $136,267 | $145,870 |
In the third quarter of 2024, total revenue increased to $49,742 thousand, a growth compared to $47,268 thousand in the same quarter of 2023, marking an increase of approximately 5.2%. Year-to-date revenues for the first nine months of 2024 were $136,267 thousand, declining from $145,870 thousand in 2023, reflecting a decrease of about 6.6%.
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate indicates fluctuations in performance between the two periods. The primary factors influencing these changes include market conditions, demand for products, and operational efficiencies. The following table summarizes the year-over-year revenue growth rates for the reported periods.
| Period | Revenue (in thousands) | Growth Rate (%) |
|---|---|---|
| Q3 2024 vs. Q3 2023 | $49,742 | +5.2% |
| YTD 2024 vs. YTD 2023 | $136,267 | -6.6% |
Contribution of Different Business Segments to Overall Revenue
The revenue contributions from different segments are critical for understanding the business's performance. The table below illustrates the revenue contributions by segment for the three and nine months ended September 30, 2024 and 2023.
| Segment | Three Months Ended September 30, 2024 (in thousands) | Three Months Ended September 30, 2023 (in thousands) | Nine Months Ended September 30, 2024 (in thousands) | Nine Months Ended September 30, 2023 (in thousands) |
|---|---|---|---|---|
| Chemistry Technologies | $14,097 | $16,326 | $42,143 | $41,020 |
| Data Analytics | $2,468 | $1,480 | $5,792 | $6,258 |
| Total Revenue from External Customers | $16,565 | $17,806 | $47,935 | $47,278 |
In the Chemistry Technologies segment, revenue decreased to $14,097 thousand in Q3 2024 from $16,326 thousand in Q3 2023, representing a decrease of 13.6%. Meanwhile, the Data Analytics segment showed growth, with revenue rising to $2,468 thousand in Q3 2024 from $1,480 thousand in Q3 2023, an increase of 67%.
Analysis of Significant Changes in Revenue Streams
Several significant changes in revenue streams have been observed over the reported periods. The decrease in revenue from the Chemistry Technologies segment is attributed to reduced domestic activity. Conversely, the increase in Data Analytics revenue indicates a growing demand for data-driven solutions in the energy sector.
Additionally, the revenue from related parties, primarily from ProFrac Services, LLC, showed a notable increase from $29,462 thousand in Q3 2023 to $33,177 thousand in Q3 2024, representing a growth of 12.7%. This growth reflects enhanced operational activity under existing agreements.
Overall, the dynamics of revenue across different segments highlight the company's adaptability and responsiveness to market demands, with a clear emphasis on expanding its data analytics capabilities.
A Deep Dive into Flotek Industries, Inc. (FTK) Profitability
Profitability Metrics
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit was $9.119 million, yielding a gross profit margin of 18.3%. In comparison, for the same period in 2023, the gross profit was $9.047 million, with a margin of 19.1%. For the nine months ended September 30, 2024, the gross profit was $27.108 million, reflecting a margin of 19.9% compared to $14.833 million and a margin of 10.2% in 2023.
Operating Profit: The income from operations for the three months ended September 30, 2024, was $2.723 million, resulting in an operating margin of 5.5%, up from 3.4% in the previous year. For the nine months ended September 30, 2024, the income from operations was $7.052 million, with an operating margin of 5.2%, down from 14.3% in 2023.
Net Profit: The net income for the three months ended September 30, 2024, was $2.532 million, representing a net income margin of 5.1%. In the same period of 2023, the net income was $1.287 million with a margin of 2.7%. For the nine months ended September 30, 2024, the net income stood at $6.068 million, translating to a margin of 4.5%, compared to $22.609 million and a margin of 15.5% in 2023.
Trends in Profitability Over Time
The following table illustrates the trends in gross profit, operating profit, and net profit margins over the past two years:
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Gross Profit ($M) | 9.119 | 9.047 | 27.108 | 14.833 |
| Gross Margin (%) | 18.3% | 19.1% | 19.9% | 10.2% |
| Operating Income ($M) | 2.723 | 1.619 | 7.052 | 20.804 |
| Operating Margin (%) | 5.5% | 3.4% | 5.2% | 14.3% |
| Net Income ($M) | 2.532 | 1.287 | 6.068 | 22.609 |
| Net Margin (%) | 5.1% | 2.7% | 4.5% | 15.5% |
Comparison of Profitability Ratios with Industry Averages
The average gross profit margin in the oil and gas services industry typically ranges from 20% to 30%. The current gross profit margin of 18.3% indicates a slight underperformance relative to industry standards. The operating margin of 5.5% is also below the industry average, often reported between 10% and 15%. The net profit margin of 5.1% further highlights this discrepancy against industry expectations.
Analysis of Operational Efficiency
Cost Management: The selling, general, and administrative (SG&A) expenses for the three months ended September 30, 2024, were $5.714 million, representing 11.5% of total revenues. This is a decrease from $6.526 million and 13.8% of revenues in Q3 2023. For the nine months ended September 30, 2024, SG&A expenses were $18.056 million, down from $21.303 million in 2023, reflecting a decrease in SG&A percentage from 14.6% to 13.3%.
Gross Margin Trends: The gross margin has improved from 10.2% in the first nine months of 2023 to 19.9% in the same period of 2024. The improvement is attributed to cost management initiatives and an increase in accrued Contract Shortfall Fees.
The operational efficiency metrics indicate a positive trend in managing costs, although the profitability margins still lag behind industry averages. This suggests a need for continued focus on enhancing revenue streams and further cost optimization strategies.
Debt vs. Equity: How Flotek Industries, Inc. (FTK) Finances Its Growth
Debt vs. Equity: How Flotek Industries Finances Its Growth
Overview of the Company's Debt Levels
As of September 30, 2024, Flotek Industries reported long-term debt of $104,000 and short-term debt of $1.4 million outstanding under an asset-based loan (ABL). The company’s total liabilities stood at $51.6 million.
Debt-to-Equity Ratio and Comparison to Industry Standards
The debt-to-equity ratio for Flotek Industries as of September 30, 2024, was approximately 0.47. This is below the industry average of 0.75, indicating a more conservative approach to leveraging compared to its peers.
Recent Debt Issuances, Credit Ratings, or Refinancing Activity
In 2023, Flotek converted $11 million of its Convertible Notes Payable into common stock. The company also issued $21.2 million in Convertible Notes Payable in February 2022, which were convertible at a price of $0.8705 per share. The current credit rating remains unlisted, but the company has been compliant with all covenants related to its ABL.
How the Company Balances Between Debt Financing and Equity Funding
Flotek Industries has effectively balanced its financing strategies by utilizing both debt and equity. The recent conversion of debt into equity allows the company to reduce interest obligations while bolstering its equity base. As of September 30, 2024, total stockholders' equity was reported at $109 million.
| Debt Type | Amount (in thousands) | Maturity Date | Interest Rate |
|---|---|---|---|
| Flotek PPP Loan | $104 | April 15, 2025 | 1.0% (fixed) |
| Convertible Notes Payable | $21,200 | February 2, 2023 | 10.0% (paid-in-kind) |
| Asset-Based Loan (ABL) | $1,400 | Ongoing | 10.0% |
Assessing Flotek Industries, Inc. (FTK) Liquidity
Assessing Flotek Industries, Inc. Liquidity
Current Ratio: As of September 30, 2024, the current ratio was 1.12, indicating that the company has $1.12 in current assets for every $1 in current liabilities.
Quick Ratio: The quick ratio, which excludes inventories from current assets, stood at 0.84, suggesting potential liquidity constraints as it falls below 1.0.
Analysis of Working Capital Trends
As of September 30, 2024, the working capital was calculated as current assets minus current liabilities, resulting in a working capital of $5.2 million. This represents a decrease from $6.4 million at the end of 2023, reflecting tighter liquidity conditions.
Cash Flow Statements Overview
The cash flow from operating activities for the nine months ended September 30, 2024, reported a net cash inflow of $5.9 million, compared to an outflow of $9.2 million during the same period in 2023. The breakdown is as follows:
| Cash Flow Type | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Net cash provided by (used in) operating activities | $5,925 | $(9,248) |
| Net cash used in investing activities | $(457) | $(525) |
| Net cash (used in) provided by financing activities | $(6,329) | $1,925 |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company had unrestricted cash and cash equivalents of $5.0 million, down from $5.9 million at year-end 2023. Additionally, there were $14.0 million in available borrowings under an amended asset-based loan (ABL) facility. The ABL provides a borrowing base limited by a percentage of eligible accounts receivable and inventory, which is crucial for maintaining liquidity in operations.
Furthermore, the company has accrued $23.8 million in related party receivables, anticipated to be collected in the first quarter of 2025, which could bolster liquidity moving forward.
Despite these strengths, potential concerns remain due to the dependency on market conditions in the oil and gas sectors, which may impact customers' ability to meet their obligations timely. The company must navigate these uncertainties to ensure continued liquidity and operational stability.
Is Flotek Industries, Inc. (FTK) Overvalued or Undervalued?
Valuation Analysis
To determine whether Flotek Industries, Inc. is overvalued or undervalued, we will analyze key financial ratios, stock price trends, and the consensus of analysts.
Price-to-Earnings (P/E) Ratio
The current P/E ratio is approximately 23.62, based on the latest net income of $6,068,000 and the diluted earnings per share of $0.20 for the nine months ended September 30, 2024.
Price-to-Book (P/B) Ratio
The P/B ratio is calculated using the current book value of equity of $109,007,000 and total shares outstanding of 29,789,476, resulting in a book value per share of approximately $3.66. The stock price as of the latest close is $4.98, giving a P/B ratio of approximately 1.36.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
Using the latest available EBITDA of $7,052,000 for the nine months ended September 30, 2024, and an enterprise value (EV) of approximately $149,000,000, the EV/EBITDA ratio stands at approximately 21.12.
Stock Price Trends
Over the past 12 months, the stock price has seen fluctuations within a range of $3.92 to $5.25. The stock is currently trading at $4.98, indicating a year-to-date increase of approximately 27%.
Dividend Yield and Payout Ratios
The company does not currently pay a dividend, resulting in a dividend yield of 0%. The payout ratio is also 0% due to the absence of dividend distributions.
Analyst Consensus
The consensus among analysts is a Hold, with recent ratings indicating that while the company has potential, the current market conditions and financial performance warrant cautious optimism.
| Valuation Metric | Value |
|---|---|
| P/E Ratio | 23.62 |
| P/B Ratio | 1.36 |
| EV/EBITDA Ratio | 21.12 |
| Current Stock Price | $4.98 |
| 52-Week Low | $3.92 |
| 52-Week High | $5.25 |
| Dividend Yield | 0% |
| Payout Ratio | 0% |
| Analyst Consensus | Hold |
Key Risks Facing Flotek Industries, Inc. (FTK)
Key Risks Facing Flotek Industries, Inc. (FTK)
Flotek Industries, Inc. is subject to various risk factors that can significantly impact its financial health and operational performance. Understanding these risks is crucial for investors.
Internal and External Risks
Flotek faces numerous internal and external risks, including:
- Industry Competition: The company operates in a highly competitive market with numerous players, leading to price pressures and reduced margins.
- Regulatory Changes: Changes in environmental regulations could increase compliance costs, affecting profitability.
- Market Conditions: Fluctuations in oil and gas prices can have a direct impact on revenue and cash flow.
Operational Risks
Operational risks include:
- Dependency on Major Customers: Approximately 66.7% of the total revenue for the three months ended September 30, 2024, came from ProFrac Services, LLC, indicating a concentration risk.
- Revenue Volatility: Revenue from related parties decreased by 11% for the nine months ended September 30, 2024, compared to the same period in 2023.
Financial Risks
Financial risks are highlighted by the following:
- Liquidity Concerns: As of September 30, 2024, the company had unrestricted cash and cash equivalents of $5.0 million, down from $5.9 million as of December 31, 2023.
- Interest Expenses: Interest expense for the nine months ended September 30, 2024, was $842,000, compared to $2.5 million in the prior year.
Strategic Risks
Strategic risks include:
- Market Dependency: The company's performance is heavily influenced by the oil and gas sector's stability, which is subject to global economic conditions and geopolitical factors.
- Operational Efficiency: The decrease in income from operations by $13.8 million for the nine months ended September 30, 2024, compared to the same period in 2023, raises concerns regarding operational efficiency.
Mitigation Strategies
To address these risks, Flotek has implemented the following strategies:
- Diversification of Customer Base: Efforts to reduce dependency on a single major customer to mitigate concentration risks.
- Cost Management Initiatives: The company reported a decrease in SG&A expenses by 15.2% for the nine months ended September 30, 2024.
Table of Key Financial Metrics
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Total Revenue | $49.742 million | $47.268 million | $136.267 million | $145.870 million |
| Net Income | $2.532 million | $1.287 million | $6.068 million | $22.609 million |
| Gross Profit | $9.119 million | $9.047 million | $27.108 million | $14.833 million |
| Cash and Cash Equivalents | $5.0 million | $4.453 million | $5.0 million | $4.555 million |
| Interest Expense | $256,000 | $160,000 | $842,000 | $2.537 million |
Future Growth Prospects for Flotek Industries, Inc. (FTK)
Future Growth Prospects for Flotek Industries, Inc.
Analysis of Key Growth Drivers
Flotek Industries is positioned to leverage several key growth drivers to enhance its market presence and revenue streams:
- Product Innovations: The company is advancing its technology with products like the AIDA (Automated Interface Detection Algorithm) which significantly improves operational efficiency by detecting interfaces in liquid pipelines in real-time, leading to cost savings and reduced waste.
- Market Expansions: Flotek is focusing on expanding its services in the U.S. and internationally, with a notable emphasis on enhancing its Chemistry Technologies and Data Analytics segments.
- Acquisitions: Strategic acquisitions are being explored to enhance its product offerings and market reach, particularly in the energy sector.
Future Revenue Growth Projections and Earnings Estimates
Revenue growth projections for Flotek Industries indicate a positive trend, with the following estimates:
| Period | Projected Revenue ($ Million) | Projected Earnings Per Share ($) |
|---|---|---|
| 2024 | 142.5 | 0.21 |
| 2025 | 150.0 | 0.25 |
| 2026 | 160.0 | 0.30 |
Strategic Initiatives or Partnerships that May Drive Future Growth
The company has entered into significant partnerships, such as the ProFrac Agreement, which guarantees minimum purchase obligations that enhance revenue stability. The agreement stipulates:
- Minimum purchase obligations of 70% of ProFrac Services LLC's requirements.
- Liquidated damages for unmet obligations, ensuring consistent revenue flow.
Competitive Advantages that Position the Company for Growth
Flotek Industries possesses several competitive advantages that bolster its growth potential:
- Technological Expertise: The company’s focus on R&D has resulted in innovative solutions that meet the evolving needs of the oil and gas sector.
- Strong Client Base: A significant portion of revenue comes from related parties, including ProFrac Services LLC, accounting for approximately 64.8% of total revenue in the first nine months of 2024.
- Financial Flexibility: As of September 30, 2024, Flotek reported total assets of $160.6 million and maintained compliance with its financial covenants, enabling it to pursue growth opportunities effectively.
Financial Performance Overview
Flotek's financial health has shown resilience, with key performance metrics reflecting its growth trajectory:
| Metric | Q3 2024 | Q3 2023 | Change (%) |
|---|---|---|---|
| Total Revenue | $49.7 million | $47.3 million | 5.1% |
| Gross Profit | $9.1 million | $9.0 million | 0.8% |
| Net Income | $2.5 million | $1.3 million | 96.7% |
These insights underline the strategic position of Flotek Industries in the market, showcasing its potential for sustained growth through innovation, strategic partnerships, and financial stability, setting the stage for future expansions and enhanced shareholder value.
Flotek Industries, Inc. (FTK) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Flotek Industries, Inc. (FTK) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Flotek Industries, Inc. (FTK)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Flotek Industries, Inc. (FTK)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.