| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | 2 | — | — | — | — | 1 | — | — | — | 1 |
| Sell | — | 1 | 3 | — | — | — | 1 | 5 | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 0.48 |
—
—
—
|
| 2025 | 0.48 |
—
—
—
—
|
| 2024 | 0.48 |
—
—
—
—
|
| 2023 | 0.45 |
—
—
—
—
|
| 2022 | 0.42 |
—
—
—
—
|
| 2021 | 0.42 |
—
—
—
—
|
| 2020 | 0.42 |
—
—
—
—
|
| 2019 | 0.41 |
—
—
—
—
|
| 2018 | 0.10 |
—
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 5.83 | 159.87 | 353.32 | 824.10 |
| Receivables | 47.29 | 71.77 | 103.08 | 210.02 |
| Inventory | 6.67 | 10.95 | 14.45 | 25.11 |
| Other | 3.00 | — | — | — |
| 67.14 | 250.98 | 483.02 | 1,069.09 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 12.65 | 21.09 | 77.52 | 167.62 |
| ST’ Debt | — | 8.13 | 4.03 | 11.39 |
| Other | 0.41 | 0.72 | 2.33 | — |
| 37.20 | 65.53 | 163.30 | 259.28 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 196.24 | 219.40 | — | — |
—
|
| ’25 | 126.33 | 149.33 | 166.84 | 179.70 |
622.21
|
| ’24 | 67.89 | 73.89 | 75.02 | 96.30 |
313.09
|
| ’23 | 82.72 | 77.20 | 69.68 | 63.35 |
292.95
|
| ’22 | 56.92 | 86.71 | 92.33 | 84.05 |
320.01
|
| ’21 | 28.67 | 35.18 | 49.38 | 45.96 |
159.19
|
| ’20 | 47.83 | 9.34 | 20.53 | 25.28 |
102.98
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 79.01 | 186.49 | — | — |
—
|
| ’25 | 25.72 | 24.18 | 63.26 | 95.94 |
209.10
|
| ’24 | 16.88 | 18.88 | 10.52 | 13.10 |
59.37
|
| ’23 | 16.85 | 26.95 | 20.88 | 24.68 |
89.35
|
| ’22 | 6.27 | 16.13 | 21.52 | 24.08 |
68.00
|
| ’21 | 2.77 | 1.27 | 7.66 | 4.78 |
16.47
|
| ’20 | 11.70 | 22.62 | 3.69 | 5.84 |
43.85
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (264.34) | (305.35) | — | — |
—
|
| ’25 | (118.61) | (160.94) | 0.46 | (155.17) |
(434.26)
|
| ’24 | 13.53 | 18.20 | (47.23) | (108.10) |
(123.60)
|
| ’23 | (1.98) | 5.81 | 5.89 | 17.62 |
27.35
|
| ’22 | (5.47) | (4.41) | (5.32) | 2.19 |
(13.01)
|
| ’21 | 0.16 | (3.79) | 1.67 | (1.12) |
(3.08)
|
| ’20 | 11.01 | 22.47 | 2.36 | 4.15 |
39.98
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.32 | 0.26 | — | — |
—
|
| ’25 | 0.14 | 0.30 | 0.31 | (0.04) |
0.66
|
| ’24 | 0.14 | 0.20 | (0.04) | 0.19 |
0.50
|
| ’23 | 0.23 | 0.24 | 0.16 | 0.14 |
0.78
|
| ’22 | 0.11 | 0.16 | 0.22 | 0.15 |
0.64
|
| ’21 | (0.04) | (0.04) | 0.03 | 0.01 |
(0.04)
|
| ’20 | (0.65) | (0.20) | (0.12) | (0.06) |
(1.03)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | 6.60 | 7.15 | 6.59 | 14.27 | — | — | — |
Low Price
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.61 | 11.33 | 32.61 | 57.17 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 344 | 338 | 364 | 468 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.93 | 0.87 | 0.86 | 1.33 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 320.01 | 292.95 | 313.09 | 622.21 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31.32% | 39.29% | 40.94% | 45.87% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 41.32 | 46.60 | 36.92 | 73.08 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.91% | 15.91% | 11.79% | 11.75% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 33.51 | 38.78 | 28.92 | 58.40 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.59 | 36.19 | 47.22 | 84.29 | — | — | — |
Depreciation
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.17 | 9.87 | 10.89 | 14.86 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.64 | 0.78 | 0.51 | 0.69 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.16 | 3.01 | 2.06 | 5.00 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.57) | (2.09) | (6.36) | (15.37) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.41) | 0.92 | (4.30) | (10.37) | — | — | — |
Free CF/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.07 | 10.63 | 23.18 | 19.76 | — | — | — |
Book Value/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 31.48 | 29.69 | 28.76 | 41.86 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 14.48 | 10.35 | 57.56 | 63.85 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.91 | 0.81 | 2.64 | 3.09 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.92 | 0.75 | 1.24 | 2.33 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.15 | 1.16 | 3.38 | 4.36 | ‡‡‡ | ‡‡‡‡ | ‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (28.34) | 12.39 | (8.56) | (6.24) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 68.00 | 89.35 | 59.37 | 209.10 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (81.00) | (62.00) | (182.97) | (643.37) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (13.01) | 27.35 | (123.60) | (434.26) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 32.83 | 29.94 | 185.44 | 319.72 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 85.80 | 103.93 | 390.64 | 1,141.02 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 76.97 | 98.10 | 230.78 | 787.70 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 317.13 | 315.58 | 666.73 | 827.25 | — | — | — |
Sh' Equity
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.87% | 4.98% | 1.85% | 1.77% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.63% | 7.54% | 3.68% | 5.24% | — | — | — |
ROIC
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.88% | 7.32% | 3.01% | 3.87% | — | — | — |
ROE
|
Solaris Energy Infrastructure, Inc. (SEI), a small-cap specialist in mobile proppant management for hydraulic fracturing, has mirrored the volatile North American oil and gas cycles, with revenues surging from $18 million in 2016 to a peak of $242 million in 2019 before plunging 57% in 2020’s downturn and rebounding to $313 million in 2024. Despite swings, operational efficiency shines through steady revenue per employee around $860,000-$986,000, and the balance sheet strengthened with book value per share doubling to $23.18. Analysts forecast explosive growth—94% revenue jump to $608 million in 2025, scaling to $1.055 billion by 2027—driven by U.S. shale demand if oil stays above $70/barrel, with EPS tripling to $3.29.
Insider activity signals mixed confidence: top executives like the CEO bought $1.6 million in shares at dips, contrasting massive $391 million sells by major holders likely cashing out post-rally gains. Valuation appears reasonable at 3.4x EV/Sales, with analyst targets implying 8-25% upside, and free cash flow turning positive amid fleet expansion capex. The stock’s tight correlation to fundamentals underscores potential, especially with electrification initiatives and Permian frac’ing tailwinds.
Yet risks abound for the risk-averse: ballooning debt to $391 million (up 276% YoY), projected share dilution (69% increase), and vulnerability to sub-$60 oil or high rates could erode margins and strain liquidity. While SEI suits aggressive energy bets with proven recovery resilience, steady performers may hesitate—diversify and monitor Q1 2026 earnings and crude prices closely.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.