ProFrac Holding Corp. (ACDCW) Annual Margin Report - Discounting Cash Flows
ACDCW
ProFrac Holding Corp.
ACDCW (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 21
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,754 1,960 2,191 2,630 2,426 768.4 547.7
Revenue Growth Rate 33.63% -10.54% -16.7% 8.43% 215.7% 40.3% -35.39%
Cost of Revenue 1,502 1,883 1,937 2,178 1,724 710.8 577.7
Gross Profit 251.9 77.2 253.6 451.5 701.5 57.6 -30
Gross Margin 10.6% 3.94% 11.58% 17.17% 28.92% 7.5% -5.48%
Operating Income 40.28 -163.9 -60.4 166.6 412.4 -18 -95
Operating Margin -1.25% -8.36% -2.76% 6.33% 17% -2.34% -17.35%
Net Income -92.13 -329.3 -215.1 -97.7 91.5 0 -2.2
Net Margin -4.49% -16.8% -9.82% -3.72% 3.77% 0% -0.402%

Monetary values in USD

amounts except #

Average LTM
Feb 21
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,754 1,960 2,191 2,630 2,426 768.4 547.7
Cash From Operating Activities Margin 13.32% 11.05% 16.76% 21.05% 17.12% 5.71% 8.23%
Cash From Operating Activities 273.6 216.5 367.3 553.5 415.2 43.9 45.1
Free Cash Flow Margin 2.21% 1.02% 5.13% 10.89% 2.43% -5.66% -0.529%
Free Cash Flow 71.9 20 112.3 286.5 59 -43.5 -2.9
Depreciation and Amortization Margin 14.41% 21.79% 19.31% 16.06% 11% 18.28% 0%
Depreciation and Amortization 279.9 427 423.1 422.3 266.8 140.5 0
Capital Expenditure Margin -11.11% -10.03% -11.64% -10.15% -14.69% -11.37% -8.76%
Capital Expenditure -201.7 -196.5 -255 -267 -356.2 -87.4 -48
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program