Skip to main content

Oceaneering Reports Fourth Quarter and Full Year 2025 Results

Oceaneering International, Inc. ("Oceaneering") (NYSE: OII) today reported fourth quarter and full year 2025 results.

Fourth Quarter 2025 Results

  • As compared to the fourth quarter of 2024:
    • Revenue was $669 million, a decrease of 6%.
    • Operating income was $65.4 million, a decrease of 16%.
    • Net income was $178 million, an increase of 217%, which included a discrete tax benefit due to the release of valuation allowances for deferred tax assets.
    • Adjusted EBITDA was $90.5 million, a decrease of 11%.
  • Cash Flow and Share Repurchases
    • Cash flow provided by operating activities was $221 million.
    • Free cash flow was $191 million.
    • Shares repurchased were 419,005 for approximately $10.1 million.

Full Year 2025 Results

  • As compared to the full year 2024:
    • Revenue was $2.8 billion, an increase of 5%.
    • Operating income was $305 million, an increase of 24%.
    • Net income was $354 million, an increase of 140%.
    • Adjusted EBITDA was $401 million, an increase of 16%.
  • Cash Flow and Share Repurchases
    • Cash flow provided by operating activities was $319 million.
    • Free cash flow was $208 million.
    • Year-end cash and cash equivalents totaled $689 million, compared to $498 million at the end of 2024.
    • Shares repurchased were 1,810,732 for approximately $40.3 million. Approximately 5.4 million shares remain under the current repurchase authorization.

Rod Larson, Oceaneering's President and Chief Executive Officer, commented, "Our team concluded 2025 with strong operational execution, delivering fourth quarter adjusted EBITDA at the high end of our guidance range. We generated robust free cash flow of $191 million, driven primarily by the timing of customer collections. As expected, revenue and adjusted EBITDA declined compared to the fourth quarter of 2024 due to the unusually high level of international intervention and installation projects in our Offshore Projects Group segment (OPG) in the prior year.

"For the full year, we delivered solid financial results despite a challenging environment. Consolidated revenue and adjusted EBITDA both increased, making 2025 our seventh consecutive year of adjusted EBITDA growth. All of our operating segments achieved EBITDA improvements, with Manufactured Products and Aerospace and Defense Technologies (ADTech) recording the largest percentage increases. We secured $3.7 billion of orders in 2025 and ended the year with an enterprise-wide book-to-bill ratio of 1.33. Our backlog includes multi-year contracts in several segments, highlighted by a landmark ADTech award representing the largest initial contract value in our history.

"Looking ahead to 2026, we expect ADTech to be our primary growth engine, supported by our existing backlog and increased spending across defense and government markets. We anticipate results in our energy-focused businesses to be weighted towards the second half of the year as offshore activity improves. Based on these market dynamics and our current backlog, we are issuing our full year 2026 guidance."

Full Year 2026 Guidance

  • Net income is expected to be in the range of $178 million to $203 million.
  • Consolidated EBITDA is projected to be in the range of $390 million to $440 million.
  • Free cash flow generation is forecasted to be in the range of $100 million to $120 million.
  • Capital expenditures are expected to be in the range of $105 million to $115 million.
  • Share repurchase activity is expected to continue.

Fourth Quarter 2025 Segment Results

As compared to the fourth quarter of 2024:

  • Subsea Robotics (SSR) revenue of $212 million was essentially flat while operating income improved 7% to $67.8 million, and EBITDA margin improved to 38%. Margin expansion was driven by a 7% increase in ROV revenue per day utilized to $11,550, more than offsetting a decrease in ROV fleet utilization from 66% to 62%.
  • Manufactured Products operating income of $20.4 million improved significantly and operating income margin expanded to 15% on 7% less revenue. Backlog was $511 million on December 31, 2025. The book-to-bill ratio was 0.84 for the 12-month period ending on December 31, 2025.
  • OPG operating income of $15.0 million represented a year-over-year decrease of 62% on a 29% decrease in revenue. Operating income margin declined to 11%. These results reflect fewer high-margin international projects that positively benefited the fourth quarter of 2024.
  • Integrity Management and Digital Solutions (IMDS) revenue decreased by 11%, with operating income and operating income margin declining significantly. The revenue decline largely reflects lower activity in Europe and West Africa, while the operating income decline was due to the revenue decline plus a loss realized as the result of the resolution of a commercial dispute.
  • ADTech operating income increased 43% to $14.2 million on a 29% increase in revenue. Operating income margin was relatively flat at 11%.
  • At the corporate level, Unallocated Expenses increased 26% to $52.0 million, due to additional accruals for performance-based compensation.

First Quarter 2026 Guidance

As compared to the first quarter of 2025, consolidated first quarter 2026 revenue is expected to be lower and EBITDA is expected to be in the range of $80 million to $90 million. This is driven by lower activity levels in energy markets at the start of 2026, which are expected to improve as the year progresses.

At the segment level, for the first quarter of 2026, as compared to the first quarter of 2025:

  • SSR revenue is expected to increase slightly while operating income is expected to decrease due to changes in geographic mix.
  • Manufactured Products operating income is forecasted to increase significantly on slightly lower revenue.
  • OPG revenue and operating income are projected to decrease significantly due to year-over-year changes in volume and project mix.
  • IMDS revenue and operating income are expected to be relatively flat.
  • ADTech revenue is forecasted to increase significantly while operating income will expand marginally on project mix.
  • Unallocated Expenses are expected to be in the $50 million range, due to higher costs associated with wage inflation, increased information technology costs, and foreign exchange impacts.

Oceaneering will provide more specific guidance on its expectations for 2026 during its fourth quarter 2025 conference call.

Non-GAAP Financial Measures

Adjusted net income (loss) and earnings (loss) per share; EBITDA and adjusted EBITDA on a consolidated and on a segment basis (as well as EBITDA and adjusted EBITDA margins); and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and Adjusted EBITDA and Margins, Free Cash Flow, First Quarter 2026 Consolidated EBITDA Estimate, 2026 Consolidated EBITDA Estimate, 2026 Free Cash Flow Estimate, and EBITDA and Adjusted EBITDA and Margins by Segment. These tables are included below under the caption Reconciliations of Non-GAAP to GAAP Financial Information.

Conference Call Details

Oceaneering has scheduled a conference call and webcast on Thursday, February 19, 2026 at 10:00 a.m. Central Time (11:00 a.m. Eastern Time), to discuss its results for the fourth quarter and full year of 2025, as well as its guidance for the first quarter and full year of 2026. A link to the webcast will be posted on Oceaneering's Investor Relations website. A replay of the conference call will be made available on the website approximately two hours following the conclusion of the live call.

Forward-Looking Statements

This release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs, future expected business, and financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s expectations regarding: ADTech and offshore markets for 2026; first quarter 2026 guidance for consolidated revenue, consolidated EBITDA, revenue and operating income by segment, and Unallocated Expenses; full-year 2026 guidance for net income, consolidated EBITDA, free cash flow, capital expenditures, and that share purchase activity will continue in 2026; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamics, robotics markets, offshore energy activity levels (including by geographic location), pricing levels, day rates, ROV days utilized, average ROV revenue per day utilized, vessel utilization, growth, bidding activity, outlook, performance, opportunities, and future financials, including as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, considerable, healthy, or significant (which is used herein to indicate a change of 20% or greater).

The forward-looking statements included in this release are based on Oceaneering's current expectations and are subject to certain risks, assumptions, trends, and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. Factors that could cause actual results to differ materially include: factors affecting the level of activity in the oil and gas industry, including worldwide demand for and prices of oil and natural gas, oil and natural gas production growth, and the supply and demand of offshore drilling rigs; the indirect consequences of climate change and climate-related business trends; actions by members of OPEC and other oil exporting countries; decisions about offshore developments to be made by oil and gas exploration, development, and production companies; the use of subsea completions and our ability to capture associated market share; future budgetary and fiscal constraints imposed by the United States government, including the risk of government shutdowns; general economic and business conditions and industry trends and uncertainty, including those related to tariffs and retaliatory tariffs; the strength of the industry segments in which we are involved; cancellations of contracts, customer contract disputes, change orders, and other contractual modifications, force majeure declarations, and the exercise of contractual suspension rights and the resulting adjustments to our backlog; collections from our customers; our future financial performance, including as a result of the availability, terms, and deployment of capital; the consequences of significant changes in currency exchange rates; the volatility and uncertainties of credit markets; changes in data privacy and security laws, regulations, and standards; changes in tax laws, regulations, and interpretation by taxing authorities; changes in, or our ability to comply with, other laws and governmental regulations, including those relating to the environment; the continued availability of qualified personnel; our ability to obtain raw materials and parts on a timely basis and, in some cases, from limited sources; operating risks normally incident to offshore exploration, development, and production operations; hurricanes and other adverse weather and sea conditions; cost and time associated with drydocking of our vessels; the highly competitive nature of our businesses; adverse outcomes from legal or regulatory proceedings; the risks associated with integrating businesses we acquire; rapid technological changes; and social, political, military, and economic situations in foreign countries where we do business and the possibilities of civil disturbances, war, other armed conflicts, or terrorist attacks. For a more complete discussion of these and other risk factors, please see Oceaneering’s latest annual report on Form 10-K and subsequent quarterly reports on Form 10-Q filed with the Securities and Exchange Commission. You should not place undue reliance on forward-looking statements. Except to the extent required by applicable law, Oceaneering undertakes no obligation to update or revise any forward-looking statement.

About Oceaneering

Oceaneering is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, and manufacturing industries.

For more information, please visit www.oceaneering.com.

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

Dec 31, 2025

Dec 31, 2024

 

(in thousands)

ASSETS

 

 

Current assets (including cash and cash equivalents of $688,874 and $497,516)

$

1,512,400

$

1,387,896

Net property and equipment

 

451,693

 

 

420,098

 

Other assets

 

703,161

 

 

528,353

 

Total Assets

$

2,667,254

 

$

2,336,347

 

 

 

 

LIABILITIES AND EQUITY

 

 

Current liabilities

$

761,726

 

$

796,938

 

Long-term debt

 

487,417

 

 

482,009

 

Other long-term liabilities

 

341,448

 

 

337,078

 

Equity

 

1,076,663

 

 

720,322

 

Total Liabilities and Equity

$

2,667,254

 

$

2,336,347

 

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

For the Three Months Ended

For the Year Ended

 

Dec 31, 2025

Dec 31, 2024

Sep 30, 2025

Dec 31, 2025

Dec 31, 2024

 

(in thousands, except per share amounts)

 

 

 

 

 

 

Revenue

$

668,574

 

$

713,450

 

$

742,898

 

$

2,784,156

 

$

2,661,161

 

Cost of services and products

 

536,302

 

 

571,513

 

 

590,166

 

 

2,215,714

 

 

2,175,667

 

Gross margin

 

132,272

 

 

141,937

 

 

152,732

 

 

568,442

 

 

485,494

 

Selling, general and administrative expense

 

66,889

 

 

64,057

 

 

66,224

 

 

263,890

 

 

239,224

 

Operating income (loss)

 

65,383

 

 

77,880

 

 

86,508

 

 

304,552

 

 

246,270

 

Interest income

 

4,118

 

 

3,407

 

 

3,704

 

 

14,483

 

 

12,124

 

Interest expense, net of amounts capitalized

 

(9,049

)

 

(9,741

)

 

(9,381

)

 

(36,977

)

 

(37,917

)

Equity in income (losses) of unconsolidated affiliates

 

276

 

 

142

 

 

97

 

 

1,046

 

 

929

 

Other income (expense), net

 

(2,529

)

 

(2,862

)

 

(1,021

)

 

2,796

 

 

3,510

 

Income (loss) before income taxes

 

58,199

 

 

68,826

 

 

79,907

 

 

285,900

 

 

224,916

 

Provision (benefit) for income taxes

 

(119,454

)

 

12,727

 

 

8,618

 

 

(67,861

)

 

77,448

 

Net Income (Loss)

$

177,653

 

$

56,099

 

$

71,289

 

$

353,761

 

$

147,468

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

100,760

 

 

102,140

 

 

101,057

 

 

101,262

 

 

102,369

 

Diluted earnings (loss) per share

$

1.76

 

$

0.55

 

$

0.71

 

$

3.49

 

$

1.44

 

 

 

 

 

 

 

The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q.

 

 

 

 

 

 

SEGMENT INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

 

 

Dec 31, 2025

 

Dec 31, 2024

 

Sep 30, 2025

 

Dec 31, 2025

 

Dec 31, 2024

 

 

 

 

($ in thousands)

Subsea Robotics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

211,687

 

 

$

212,190

 

 

$

218,767

 

 

$

855,216

 

 

$

829,822

 

Operating income (loss)

 

$

67,828

 

 

$

63,526

 

 

$

65,142

 

 

$

257,107

 

 

$

235,211

 

Operating income (loss) %

 

 

32

%

 

 

30

%

 

 

30

%

 

 

30

%

 

 

28

%

 

ROV days available

 

 

23,000

 

 

 

23,000

 

 

 

23,000

 

 

 

91,250

 

 

 

91,500

 

 

ROV days utilized

 

 

14,285

 

 

 

15,211

 

 

 

14,962

 

 

 

59,629

 

 

 

61,382

 

 

ROV utilization

 

 

62

%

 

 

66

%

 

 

65

%

 

 

65

%

 

 

67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manufactured Products

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

132,405

 

 

$

142,999

 

 

$

156,395

 

 

$

568,971

 

 

$

555,500

 

Operating income (loss)

 

$

20,370

 

 

$

4,163

 

 

$

24,651

 

 

$

72,460

 

 

$

43,000

 

Operating income (loss) %

 

 

15

%

 

 

3

%

 

 

16

%

 

 

13

%

 

 

8

%

Backlog at end of period

 

$

511,000

 

 

$

604,000

 

 

$

568,000

 

 

$

511,000

 

 

$

604,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Offshore Projects Group

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

130,777

 

 

$

184,386

 

 

$

171,046

 

 

$

616,045

 

 

$

591,037

 

Operating income (loss)

 

$

15,037

 

 

$

39,313

 

 

$

23,692

 

 

$

96,058

 

 

$

73,699

 

Operating income (loss) %

 

 

11

%

 

 

21

%

 

 

14

%

 

 

16

%

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Integrity Management & Digital Solutions

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

66,454

 

 

$

75,062

 

 

$

70,781

 

 

$

284,020

 

 

$

291,866

 

Operating income (loss)

 

$

(124

)

 

$

2,025

 

 

$

2,756

 

 

$

10,741

 

 

$

9,827

 

Operating income (loss) %

 

 

%

 

 

3

%

 

 

4

%

 

 

4

%

 

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace and Defense Technologies

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

127,251

 

 

$

98,813

 

 

$

125,909

 

 

$

459,904

 

 

$

392,936

 

Operating income (loss)

 

$

14,223

 

 

$

9,930

 

 

$

16,557

 

 

$

57,744

 

 

$

42,201

 

Operating income (loss) %

 

 

11

%

 

 

10

%

 

 

13

%

 

 

13

%

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Unallocated Expenses

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

(51,951

)

 

$

(41,077

)

 

$

(46,290

)

 

$

(189,558

)

 

$

(157,668

)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

668,574

 

 

$

713,450

 

 

$

742,898

 

 

$

2,784,156

 

 

$

2,661,161

 

Operating income (loss)

 

$

65,383

 

 

$

77,880

 

 

$

86,508

 

 

$

304,552

 

 

$

246,270

 

Operating income (loss) %

 

 

10

%

 

 

11

%

 

 

12

%

 

 

11

%

 

 

9

%

 

The above Segment Information does not include adjustments for non-recurring transactions. See the tables below under the caption "Reconciliations of Non-GAAP to GAAP Financial Information" for financial measures that our management considers in evaluating our ongoing operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SELECTED CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

 

Dec 31, 2025

 

Dec 31, 2024

 

Sep 30, 2025

 

Dec 31, 2025

 

Dec 31, 2024

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures, including acquisitions

 

 

$

30,440

 

$

61,023

 

$

24,215

 

$

111,015

 

$

134,285

Capitalized cloud-based service contract costs

 

 

 

5,588

 

 

 

 

7,161

 

 

17,012

 

 

Total Capital Expenditures

 

 

$

36,028

 

$

61,023

 

$

31,376

 

$

128,027

 

$

134,285

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

 

 

Energy Services and Products

 

 

 

 

 

 

 

 

 

 

 

Subsea Robotics

 

 

$

13,388

 

$

12,049

 

$

13,283

 

$

50,792

 

$

48,916

Manufactured Products

 

 

 

2,765

 

 

2,979

 

 

2,768

 

 

10,924

 

 

12,452

Offshore Projects Group

 

 

 

4,389

 

 

5,033

 

 

4,290

 

 

18,031

 

 

22,451

Integrity Management & Digital Solutions

 

 

 

1,887

 

 

1,615

 

 

1,830

 

 

7,286

 

 

6,025

Total Energy Services and Products

 

 

 

22,429

 

 

21,676

 

 

22,171

 

 

87,033

 

 

89,844

Aerospace and Defense Technologies

 

 

 

904

 

 

705

 

 

1,082

 

 

3,719

 

 

2,620

Unallocated Expenses

 

 

 

2,951

 

 

2,761

 

 

2,870

 

 

11,503

 

 

10,979

Total Depreciation and Amortization

 

 

$

26,284

 

$

25,142

 

$

26,123

 

$

102,255

 

$

103,443

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

In addition to financial results determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this press release also includes non-GAAP financial measures (as defined under certain rules and regulations promulgated by the Securities and Exchange Commission). We have included adjusted net income (loss) and diluted earnings (loss) per Share (EPS), each of which excludes the effects of certain specified items, as set forth in the tables that follow. As a result, these amounts are non-GAAP financial measures. We believe these are useful measures for investors to review because they provide consistent measures of the underlying results of our ongoing business. Furthermore, our management uses these measures as measures of the performance of our operations. We have also included disclosures of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), EBITDA Margins, 2025 consolidated adjusted EBITDA, consolidated adjusted EBITDA Margins, and free cash flow, and 2026 consolidated EBITDA and free cash flow estimates, as well as the following by segment: EBITDA, EBITDA margins, adjusted EBITDA, and adjusted EBITDA margins. We define EBITDA margin as EBITDA divided by revenue. Adjusted EBITDA and adjusted EBITDA margins and related information by segment exclude the effects of certain specified items, as set forth in the tables that follow. Due to the forward-looking nature of EBITDA for the first quarter of 2026, and for the full year of 2026, we cannot reliably predict certain of the necessary line items for the reconciliations to net income and, accordingly, have excluded such line items in the reconciliation. EBITDA and EBITDA margins, adjusted EBITDA and adjusted EBITDA margins, and related information by segment are each non-GAAP financial measures. We define free cash flow as cash flow provided by operating activities less organic capital expenditures (i.e., purchases of property and equipment other than those in business acquisitions). We have included these disclosures in this press release because EBITDA, EBITDA margins, and free cash flow are widely used by investors for valuation purposes and for comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA margins, and free cash flow (and the adjusted amounts thereof) may not be comparable to similarly titled measures that other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows, or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

Dec 31, 2025

Dec 31, 2024

Sep 30, 2025

 

 

Net Income (Loss)

 

Diluted EPS

 

Net Income (Loss)

 

Diluted EPS

 

Net Income (Loss)

 

Diluted EPS

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

Net income (loss) and diluted EPS as reported in accordance with GAAP

 

$

177,653

 

 

$

1.76

 

$

56,099

 

 

$

0.55

 

$

71,289

 

 

$

0.71

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

2,721

 

 

 

 

 

2,789

 

 

 

 

 

999

 

 

 

Total pre-tax adjustments

 

 

2,721

 

 

 

 

 

2,789

 

 

 

 

 

999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

 

 

(1,389

)

 

 

 

 

77

 

 

 

 

 

(902

)

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

 

 

 

 

 

(9

)

 

 

 

 

(4

)

 

 

Uncertain tax positions

 

 

1,044

 

 

 

 

 

2,744

 

 

 

 

 

(1,106

)

 

 

Valuation allowances

 

 

(155,503

)

 

 

 

 

(24,058

)

 

 

 

 

(6,279

)

 

 

Other

 

 

21,091

 

 

 

 

 

(182

)

 

 

 

 

(8,236

)

 

 

Total discrete tax adjustments

 

 

(133,368

)

 

 

 

 

(21,505

)

 

 

 

 

(15,625

)

 

 

Total of adjustments

 

 

(132,036

)

 

 

 

 

(18,639

)

 

 

 

 

(15,528

)

 

 

Adjusted Net Income (Loss)

 

$

45,617

 

 

$

0.45

 

$

37,460

 

 

$

0.37

 

$

55,761

 

 

$

0.55

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

 

 

 

 

100,760

 

 

 

 

102,140

 

 

 

 

101,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

Dec 31, 2025

Dec 31, 2024

 

 

 

 

 

 

Net Income (Loss)

 

Diluted EPS

 

Net Income (Loss)

 

Diluted EPS

 

 

 

 

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

Net income (loss) and diluted EPS as reported in accordance with GAAP

 

 

 

 

 

$

353,761

 

 

$

3.49

 

$

147,468

 

 

$

1.44

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

(2,760

)

 

 

 

 

(866

)

 

 

Total pre-tax adjustments

 

 

 

 

 

 

(2,760

)

 

 

 

 

(866

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

 

 

 

 

 

 

3,846

 

 

 

 

 

1,540

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

 

 

 

 

(1,109

)

 

 

 

 

(1,985

)

 

 

Uncertain tax positions

 

 

 

 

 

 

(2,482

)

 

 

 

 

3,123

 

 

 

Valuation allowances

 

 

 

 

 

 

(167,496

)

 

 

 

 

(20,726

)

 

 

Other

 

 

 

 

 

 

11,426

 

 

 

 

 

(11,410

)

 

 

Total discrete tax adjustments

 

 

 

 

 

 

(159,661

)

 

 

 

 

(30,998

)

 

 

Total of adjustments

 

 

 

 

 

 

(158,575

)

 

 

 

 

(30,324

)

 

 

Adjusted Net Income (Loss)

 

 

 

 

 

$

195,186

 

 

$

1.93

 

$

117,144

 

 

$

1.14

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

 

 

 

 

 

 

 

 

101,262

 

 

 

 

102,369

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

Dec 31, 2025

 

Dec 31, 2024

 

Sep 30, 2025

 

Dec 31, 2025

 

Dec 31, 2024

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

177,653

 

 

$

56,099

 

 

$

71,289

 

 

$

353,761

 

 

$

147,468

 

Depreciation and amortization

 

 

26,284

 

 

 

25,142

 

 

 

26,123

 

 

 

102,255

 

 

 

103,443

 

Subtotal

 

 

203,937

 

 

 

81,241

 

 

 

97,412

 

 

 

456,016

 

 

 

250,911

 

Interest expense, net of interest income

 

 

4,931

 

 

 

6,334

 

 

 

5,677

 

 

 

22,494

 

 

 

25,793

 

Amortization included in interest expense

 

 

(1,648

)

 

 

(1,555

)

 

 

(1,627

)

 

 

(6,421

)

 

 

(6,075

)

Provision (benefit) for income taxes

 

 

(119,454

)

 

 

12,727

 

 

 

8,618

 

 

 

(67,861

)

 

 

77,448

 

EBITDA

 

 

87,766

 

 

 

98,747

 

 

 

110,080

 

 

 

404,228

 

 

 

348,077

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

2,721

 

 

 

2,789

 

 

 

999

 

 

 

(2,760

)

 

 

(866

)

Total of adjustments

 

 

2,721

 

 

 

2,789

 

 

 

999

 

 

 

(2,760

)

 

 

(866

)

Adjusted EBITDA

 

$

90,487

 

 

$

101,536

 

 

$

111,079

 

 

$

401,468

 

 

$

347,211

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

668,574

 

 

$

713,450

 

 

$

742,898

 

 

$

2,784,156

 

 

$

2,661,161

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin %

 

 

13

%

 

 

14

%

 

 

15

%

 

 

15

%

 

 

13

%

Adjusted EBITDA margin %

 

 

14

%

 

 

14

%

 

 

15

%

 

 

14

%

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Year Ended

 

 

Dec 31, 2025

 

Dec 31, 2024

 

Sep 30, 2025

 

Dec 31, 2025

 

Dec 31, 2024

 

 

(in thousands)

Net Income (loss)

 

$

177,653

 

 

$

56,099

 

 

$

71,289

 

 

$

353,761

 

 

$

147,468

 

Non-cash adjustments:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

26,284

 

 

 

25,142

 

 

 

26,123

 

 

 

102,255

 

 

 

103,443

 

Other non-cash

 

 

(133,269

)

 

 

(8,575

)

 

 

(204

)

 

 

(113,373

)

 

 

3,291

 

Other increases (decreases) in cash from operating activities

 

 

150,461

 

 

 

55,711

 

 

 

4,055

 

 

 

(23,782

)

 

 

(50,988

)

Cash flow provided by (used in) operating activities

 

 

221,129

 

 

 

128,377

 

 

 

101,263

 

 

 

318,861

 

 

 

203,214

 

Purchases of property and equipment

 

 

(30,440

)

 

 

(33,874

)

 

 

(24,215

)

 

 

(111,015

)

 

 

(107,136

)

Free Cash Flow

 

$

190,689

 

 

$

94,503

 

 

$

77,048

 

 

$

207,846

 

 

$

96,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter 2026 Consolidated EBITDA Estimate

 

 

 

 

 

 

 

For the Three Months Ending

 

 

March 31, 2026

 

 

Low

 

High

 

 

(in thousands)

Income (loss) before income taxes

 

$

51,000

 

 

$

57,000

 

Depreciation and amortization

 

 

26,000

 

 

 

29,000

 

Subtotal

 

 

77,000

 

 

 

86,000

 

Interest expense, net of interest income

 

 

5,000

 

 

 

6,000

 

Amortization included in interest expense

 

 

(2,000

)

 

 

(2,000

)

Consolidated EBITDA

 

$

80,000

 

 

$

90,000

 

 

 

 

 

 

2026 Consolidated EBITDA Estimate

 

 

 

 

 

 

 

For the Year Ending

 

 

December 31, 2026

 

 

Low

 

High

 

 

(in thousands)

Income (loss) before income taxes

 

$

270,000

 

 

$

307,000

 

Depreciation and amortization

 

 

105,000

 

 

 

114,000

 

Subtotal

 

 

375,000

 

 

 

421,000

 

Interest expense, net of interest income

 

 

21,000

 

 

 

26,000

 

Amortization included in interest expense

 

 

(6,000

)

 

 

(7,000

)

Consolidated EBITDA

 

$

390,000

 

 

$

440,000

 

 

 

 

 

 

2026 Free Cash Flow Estimate

 

 

 

 

 

 

 

For the Year Ending

 

 

December 31, 2026

 

 

Low

 

High

 

 

(in thousands)

Net income (loss)

 

$

178,000

 

 

$

203,000

 

Depreciation and amortization

 

 

105,000

 

 

 

114,000

 

Other increases (decreases) in cash from operating activities

 

 

(78,000

)

 

 

(82,000

)

Cash flow provided by (used in) operating activities

 

 

205,000

 

 

 

235,000

 

Purchases of property and equipment

 

 

(105,000

)

 

 

(115,000

)

Free Cash Flow

 

$

100,000

 

 

$

120,000

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Three Months Ended December 31, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

67,828

 

 

$

20,370

 

 

$

15,037

 

 

$

(124

)

 

$

14,223

 

 

$

(51,951

)

 

$

65,383

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

13,388

 

 

 

2,765

 

 

 

4,389

 

 

 

1,887

 

 

 

904

 

 

 

2,951

 

 

 

26,284

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,901

)

 

 

(3,901

)

EBITDA

 

 

81,216

 

 

 

23,135

 

 

 

19,426

 

 

 

1,763

 

 

 

15,127

 

 

 

(52,901

)

 

 

87,766

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,721

 

 

 

2,721

 

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,721

 

 

 

2,721

 

Adjusted EBITDA

 

$

81,216

 

 

$

23,135

 

 

$

19,426

 

 

$

1,763

 

 

$

15,127

 

 

$

(50,180

)

 

$

90,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

211,687

 

 

$

132,405

 

 

$

130,777

 

 

$

66,454

 

 

$

127,251

 

 

 

 

$

668,574

 

Operating income (loss) % as reported in accordance with GAAP

 

 

32

%

 

 

15

%

 

 

11

%

 

 

%

 

 

11

%

 

 

 

 

10

%

EBITDA Margin

 

 

38

%

 

 

17

%

 

 

15

%

 

 

3

%

 

 

12

%

 

 

 

 

13

%

Adjusted EBITDA Margin

 

 

38

%

 

 

17

%

 

 

15

%

 

 

3

%

 

 

12

%

 

 

 

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31, 2024

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

63,526

 

 

$

4,163

 

 

$

39,313

 

 

$

2,025

 

 

$

9,930

 

 

$

(41,077

)

 

$

77,880

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,049

 

 

 

2,979

 

 

 

5,033

 

 

 

1,615

 

 

 

705

 

 

 

2,761

 

 

 

25,142

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,275

)

 

 

(4,275

)

EBITDA

 

 

75,575

 

 

 

7,142

 

 

 

44,346

 

 

 

3,640

 

 

 

10,635

 

 

 

(42,591

)

 

 

98,747

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,789

 

 

 

2,789

 

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,789

 

 

 

2,789

 

Adjusted EBITDA

 

$

75,575

 

 

$

7,142

 

 

$

44,346

 

 

$

3,640

 

 

$

10,635

 

 

$

(39,802

)

 

$

101,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

212,190

 

 

$

142,999

 

 

$

184,386

 

 

$

75,062

 

 

$

98,813

 

 

 

 

$

713,450

 

Operating income (loss) % as reported in accordance with GAAP

 

 

30

%

 

 

3

%

 

 

21

%

 

 

3

%

 

 

10

%

 

 

 

 

11

%

EBITDA Margin

 

 

36

%

 

 

5

%

 

 

24

%

 

 

5

%

 

 

11

%

 

 

 

 

14

%

Adjusted EBITDA Margin

 

 

36

%

 

 

5

%

 

 

24

%

 

 

5

%

 

 

11

%

 

 

 

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Three Months Ended September 30, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

65,142

 

 

$

24,651

 

 

$

23,692

 

 

$

2,756

 

 

$

16,557

 

 

$

(46,290

)

 

$

86,508

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

13,283

 

 

 

2,768

 

 

 

4,290

 

 

 

1,830

 

 

 

1,082

 

 

 

2,870

 

 

 

26,123

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,551

)

 

 

(2,551

)

EBITDA

 

 

78,425

 

 

 

27,419

 

 

 

27,982

 

 

 

4,586

 

 

 

17,639

 

 

 

(45,971

)

 

 

110,080

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

999

 

 

 

999

 

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

999

 

 

 

999

 

Adjusted EBITDA

 

$

78,425

 

 

$

27,419

 

 

$

27,982

 

 

$

4,586

 

 

$

17,639

 

 

$

(44,972

)

 

$

111,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

218,767

 

 

$

156,395

 

 

$

171,046

 

 

$

70,781

 

 

$

125,909

 

 

 

 

$

742,898

 

Operating income (loss) % as reported in accordance with GAAP

 

 

30

%

 

 

16

%

 

 

14

%

 

 

4

%

 

 

13

%

 

 

 

 

12

%

EBITDA Margin

 

 

36

%

 

 

18

%

 

 

16

%

 

 

6

%

 

 

14

%

 

 

 

 

15

%

Adjusted EBITDA Margin

 

 

36

%

 

 

18

%

 

 

16

%

 

 

6

%

 

 

14

%

 

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Year Ended December 31, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

257,107

 

 

$

72,460

 

 

$

96,058

 

 

$

10,741

 

 

$

57,744

 

 

$

(189,558

)

 

$

304,552

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

50,792

 

 

 

10,924

 

 

 

18,031

 

 

 

7,286

 

 

 

3,719

 

 

 

11,503

 

 

 

102,255

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,579

)

 

 

(2,579

)

EBITDA

 

 

307,899

 

 

 

83,384

 

 

 

114,089

 

 

 

18,027

 

 

 

61,463

 

 

 

(180,634

)

 

 

404,228

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,760

)

 

 

(2,760

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,760

)

 

 

(2,760

)

Adjusted EBITDA

 

$

307,899

 

 

$

83,384

 

 

$

114,089

 

 

$

18,027

 

 

$

61,463

 

 

$

(183,394

)

 

$

401,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

855,216

 

 

$

568,971

 

 

$

616,045

 

 

$

284,020

 

 

$

459,904

 

 

 

 

$

2,784,156

 

Operating income (loss) % as reported in accordance with GAAP

 

 

30

%

 

 

13

%

 

 

16

%

 

 

4

%

 

 

13

%

 

 

 

 

11

%

EBITDA Margin

 

 

36

%

 

 

15

%

 

 

19

%

 

 

6

%

 

 

13

%

 

 

 

 

15

%

Adjusted EBITDA Margin

 

 

36

%

 

 

15

%

 

 

19

%

 

 

6

%

 

 

13

%

 

 

 

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2024

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated Expenses and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

235,211

 

 

$

43,000

 

 

$

73,699

 

 

$

9,827

 

 

$

42,201

 

 

$

(157,668

)

 

$

246,270

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

48,916

 

 

 

12,452

 

 

 

22,451

 

 

 

6,025

 

 

 

2,620

 

 

 

10,979

 

 

 

103,443

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,636

)

 

 

(1,636

)

EBITDA

 

 

284,127

 

 

 

55,452

 

 

 

96,150

 

 

 

15,852

 

 

 

44,821

 

 

 

(148,325

)

 

 

348,077

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(866

)

 

 

(866

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(866

)

 

 

(866

)

Adjusted EBITDA

 

$

284,127

 

 

$

55,452

 

 

$

96,150

 

 

$

15,852

 

 

$

44,821

 

 

$

(149,191

)

 

$

347,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

829,822

 

 

$

555,500

 

 

$

591,037

 

 

$

291,866

 

 

$

392,936

 

 

 

 

$

2,661,161

 

Operating income (loss) % as reported in accordance with GAAP

 

 

28

%

 

 

8

%

 

 

12

%

 

 

3

%

 

 

11

%

 

 

 

 

9

%

EBITDA Margin

 

 

34

%

 

 

10

%

 

 

16

%

 

 

5

%

 

 

11

%

 

 

 

 

13

%

Adjusted EBITDA Margin

 

 

34

%

 

 

10

%

 

 

16

%

 

 

5

%

 

 

11

%

 

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

"Looking ahead to 2026, we expect ADTech to be our primary growth engine, ..."

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  204.79
+3.64 (1.81%)
AAPL  264.35
+0.47 (0.18%)
AMD  200.12
-2.96 (-1.46%)
BAC  53.36
+0.62 (1.18%)
GOOG  303.94
+1.12 (0.37%)
META  643.22
+3.93 (0.61%)
MSFT  399.60
+2.74 (0.69%)
NVDA  187.98
+3.01 (1.63%)
ORCL  156.17
+2.20 (1.43%)
TSLA  411.32
+0.69 (0.17%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.