Saturday 17 October 2026 Export SEI’s income statement to Excel — free account

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.

62.74 2.42 −3.71%

Follow SEI

Alert me

Market cap: $5.2B
P/E: 61.5×
Fwd P/E: 55.4×
Dividend yield: 0.77%
F-score: 4/9
Altman Z: 1.57
Beneish M: −2.33
Dividend safety: 14/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 1.30

Total sells 406.64

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	2	—	—	—	—	1	—	—	—	1	—
Sell	1	3	—	—	—	1	5	—	—	—	—	—

Insider Ownership 4.20%

Capital & Financial Ratios $m

Market Cap 5,220.00

Revenue 762.18

Net Income 78.59

Free Cash Flow (724.41)

Net Debt 1,779.76

Current Ratio 4.12

Debt/Equity 2.24

P/E ratio 61.51

Fwd P/E 55.40

P/S ratio 4.87

P/B ratio 3.20

Past 5Y EPS Growth —

This Y EPS Growth 121.63%

Next Y EPS Growth 124.59%

Next Y revenue growth 66.99%

Next 5Y EPS Growth 102.57%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 76.83%

10-year low 10-year high

P/S against its own 10 years 95.76%

10-year low 10-year high

P/B against its own 10 years 96.19%

10-year low 10-year high

EV/Sales against its own 10 years 96.63%

10-year low 10-year high

Dividends

Payout Ratio 0.56

Annual Dividend Rate 0.48

Annual Dividend Yield 0.77%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	0.48	0.12 0.12 0.12
2025	0.48	0.12 0.12 0.12 0.12
2024	0.48	0.12 0.12 0.12 0.12
2023	0.45	0.11 0.11 0.11 0.12
2022	0.42	0.11 0.11 0.11 0.11
2021	0.42	0.11 0.11 0.11 0.11
2020	0.42	0.11 0.11 0.11 0.11
2019	0.41	0.10 0.10 0.10 0.11
2018	0.10	0.10
2017	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	6	160	353	824
Receivables	47	72	103	210
Inventory	7	11	14	25
Other	3	—	—	—
	67	251	483	1,069

	2023	2024	2025	Q'26
Payables	13	21	78	168
ST’ Debt	—	8	4	11
Other	0	1	2	—
	37	66	163	259

Compound Annual Growth %

	10y	5y	3y
Sales	45.93%	43.30%	24.81%
Cash Flow	58.01%	36.67%	45.42%
Earnings	—	0.00%	10.97%
Book Value	28.49%	21.26%	37.66%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	196	219	—	—	—
’25	126	149	167	180	622
’24	68	74	75	96	313
’23	83	77	70	63	293
’22	57	87	92	84	320
’21	29	35	49	46	159
’20	48	9	21	25	103

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	79	186	—	—	—
’25	26	24	63	96	209
’24	17	19	11	13	59
’23	17	27	21	25	89
’22	6	16	22	24	68
’21	3	1	8	5	16
’20	12	23	4	6	44

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(264)	(305)	—	—	—
’25	(119)	(161)	0	(155)	(434)
’24	14	18	(47)	(108)	(124)
’23	(2)	6	6	18	27
’22	(5)	(4)	(5)	2	(13)
’21	0	(4)	2	(1)	(3)
’20	11	22	2	4	40

Fiscal quarters ending in the months shown.

EPS $

	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)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	9.90	10.50	10.24	4.50	6.11	6.60	7.15	6.59	14.27	Analyst estimates 2026–2028 Powerpack
	High	—	22.01	23.98	19.31	14.61	15.08	14.61	11.33	32.61	57.17
People
People	Employees	101	266	382	245	125	179	344	338	364	468
	Revenue/emp, $m	0.18	0.25	0.52	0.99	0.82	0.89	0.93	0.87	0.86	1.33
Income, $m
Income, $m	Revenue	18	67	197	242	103	159	320	293	313	622
	Gross margin, %	65.04	74.94	69.12	63.73	36.14	27.47	31.32	39.29	40.94	45.87
	EBT	3	48	99	107	(60)	(1)	41	47	37	73
	EBT margin, %	15.67	71.79	50.16	44.39	(58.33)	(0.40)	12.91	15.91	11.79	11.75
	Net income	3	15	86	90	(51)	(1)	34	39	29	58
	Depreciation	4	7	19	28	27	27	31	36	47	84
Per share, $
Per share, $	Revenue	0.00	5.56	7.68	8.02	3.56	5.17	10.17	9.87	10.89	14.86
	Earnings	—	0.28	1.60	1.69	(1.03)	(0.04)	0.64	0.78	0.51	0.69
	Cash flow	0.00	2.21	4.53	3.81	1.52	0.54	2.16	3.01	2.06	5.00
	Capex	0.00	(7.76)	(6.27)	(1.15)	(0.13)	(0.64)	(2.57)	(2.09)	(6.36)	(15.37)
	Free cash flow	0.00	(5.55)	(1.74)	2.66	1.38	(0.10)	(0.41)	0.92	(4.30)	(10.37)
	Book value	0.00	20.98	13.28	13.59	10.91	9.68	10.07	10.63	23.18	19.76
	Shares, m	—	12	26	30	29	31	31	30	29	42
Valuation, ×
Valuation, ×	P/E	1,153.00	82.85	7.56	8.28	0.00	0.00	14.48	10.35	57.56	63.85
	P/S	0.00	4.02	1.57	1.75	2.29	1.27	0.91	0.81	2.64	3.09
	P/B	0.00	1.07	0.91	1.03	0.75	0.68	0.92	0.75	1.24	2.33
	EV/Sales	0.05	3.45	1.80	1.75	2.37	1.49	1.15	1.16	3.38	4.36
	EV/FCF	(0.18)	(3.46)	(7.95)	5.26	6.10	(76.95)	(28.34)	12.39	(8.56)	(6.24)
Cash, $m
Cash, $m	Operating cash flow	5	27	116	115	44	16	68	89	59	209
	Capex	(11)	(94)	(161)	(35)	(4)	(20)	(81)	(62)	(183)	(643)
	Free cash flow	(6)	(67)	(45)	80	40	(3)	(13)	27	(124)	(434)
Balance, $m
Balance, $m	Working capital	7	67	45	97	62	52	33	30	185	320
	Total debt	3	25	69	67	69	73	86	104	391	1,141
	Net debt	(1)	(39)	44	0	9	36	77	98	231	788
	Shareholders’ equity	71	254	341	410	315	298	317	316	667	827
Returns, %
Returns, %	ROA	0.00	(2.21)	10.87	10.79	(6.47)	(0.21)	4.87	4.98	1.85	1.77
	ROIC	2.53	7.38	16.11	16.45	(11.56)	(0.07)	6.63	7.54	3.68	5.24
	ROE	0.00	(2.56)	13.85	13.86	(8.18)	(0.28)	6.88	7.32	3.01	3.87

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
NOV NOV Inc.	$6.6B	72.8×	25.5×	−2.47% (below 0%: shrinking)	+6.90% (above 0%: growing)	−116.81% (below 0%: shrinking)	24.41%	9.04%	Compare
LB LandBridge Company LLC	$6.3B	60.9×	47.5×	+40.62% (above 0%: growing)	+43.33% (above 0%: growing)	+11.25% (above 0%: growing)	98.30%	66.07%	Compare
WFRD Weatherford International PLC	$5.5B	14.9×	16.5×	−8.22% (below 0%: shrinking)	−70.59% (below 0%: shrinking)	+77.50% (above 0%: growing)	30.14%	9.68%	Compare
SEI Solaris Energy Infrastructure, Inc.	$5.2B	61.5×	55.4×	+46.92% (above 0%: growing)	+13.33% (above 0%: growing)	−89.73% (below 0%: shrinking)	57.55%	25.76%
AROC Archrock, Inc.	$5.1B	15.9×	18.4×	−3.11% (below 0%: shrinking)	+5.56% (above 0%: growing)	+49.96% (above 0%: growing)	65.86%	34.58%	Compare
WHD Cactus, Inc.	$4.9B	51.9×	23.0×	+64.32% (above 0%: growing)	+18.64% (above 0%: growing)	+23.95% (above 0%: growing)	33.31%	18.59%	Compare
KGS Kodiak Gas Services, Inc.	$4.8B	55.5×	31.9×	+21.15% (above 0%: growing)	+22.73% (above 0%: growing)	−194.00% (below 0%: shrinking)	63.09%	31.76%	Compare
OII Oceaneering International, Inc.	$4.3B	12.6×	21.4×	+10.03% (above 0%: growing)	+20.37% (above 0%: growing)	−31.05% (below 0%: shrinking)	20.44%	11.49%	Compare
TDW Tidewater Inc.	$3.9B	16.0×	23.4×	+0.25% (above 0%: growing)	−70.07% (below 0%: shrinking)	−15.92% (below 0%: shrinking)	46.88%	18.27%	Compare
Median of peers	$5.0B	33.9×	23.2×	+5.14%	+12.77%	−2.34%	40.10%	18.43%

All 46 Oil & Gas Equipment & Services stocks →

Solaris Energy Infrastructure, Inc. (SEI) key facts

Strength: Solaris Energy Infrastructure, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $622.2 million, up 98.7% from fiscal 2024.
Solaris Energy Infrastructure, Inc. (SEI) is an Oil & Gas Equipment & Services company in the Energy sector, listed on the New York Stock Exchange.
As of October 16, 2026, SEI traded at $62.74, a market capitalization of $5.2 billion.
Solaris Energy Infrastructure, Inc. pays an annual dividend of $0.48 per share, a yield of 0.77%, with a payout ratio of 56.5%.
Return on equity was 3.87% and debt-to-equity 2.24.
Its Piotroski F-score is 4 out of 9 and its Altman Z-score is 1.57 (distress zone) for fiscal 2025.