Solaris Energy Infrastructure, Inc.
SEI Energy Oil & Gas Equipment & Services
Solaris Energy Infrastructure, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $622.2 million, up 98.7% from fiscal 2024. In the quarter to June 2026, revenue grew 46.9%, EPS grew 13.3%, free cash flow fell 89.7% and total debt rose 326.3%, each against the same quarter a year earlier. Dividend growth for five consecutive years; insiders bought in the last twelve months.
Follow SEI
Solaris Energy Infrastructure, Inc. (SEI) Altman Z-score
Solaris Energy Infrastructure, Inc.'s Altman Z-score for fiscal 2025 is 1.57, in the distress zone (below 1.81).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 1.57 | (0.15) |
| FY2024 | 1.72 | (0.31) |
| FY2023 | 2.03 | (0.37) |
| FY2022 | 2.40 | 0.72 |
| FY2021 | 1.68 | 0.19 |
| FY2020 | 1.48 | (2.79) |
| FY2019 | 4.27 | 1.32 |
| FY2018 | 2.95 | (1.22) |
| FY2017 | 4.18 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.15 | — | 0.18 | |
| Retained earnings / total assets | 0.01 | — | 0.02 | |
| EBIT / total assets | 0.06 | — | 0.21 | |
| Market value of equity / total liabilities | 1.46 | — | 0.88 | |
| Sales / total assets | 0.29 | — | 0.29 | |
| Altman Z-score | Distress zone | 1.57 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Grey zone | 2.10 | ||
Z and Z″ put Solaris Energy Infrastructure, Inc. in different zones: distress zone by Z, grey zone by Z″.
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| WHD Cactus, Inc. compare | 6.3× |
| OII Oceaneering International, Inc. compare | 3.7× |
| TDW Tidewater Inc. compare | 2.6× |
| WFRD Weatherford International PLC compare | 2.5× |
| NOV NOV Inc. compare | 1.9× |
| LB LandBridge Company LLC compare | 1.8× |
| SEI Solaris Energy Infrastructure, Inc. | 1.6× |
| KGS Kodiak Gas Services, Inc. compare | 1.2× |
| AROC Archrock, Inc. compare | 1.0× |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets