| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 2 | 2 | — | — | — | — | 2 | 3 |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 275.68 | 326.95 | 578.76 | 613.54 |
| Receivables | 268.35 | 323.81 | 285.37 | 306.57 |
| Inventory | 31.93 | 34.32 | 38.48 | 29.50 |
| Other | — | — | — | — |
| 591.14 | 698.66 | 914.14 | 967.39 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 44.93 | 71.39 | 66.35 | 62.61 |
| ST’ Debt | 103.08 | 65.39 | 5.85 | 5.68 |
| Other | 55.13 | 64.95 | 89.88 | 68.08 |
| 328.73 | 331.61 | 315.24 | 270.08 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 326.22 | 342.29 | — | — |
—
|
| ’25 | 333.44 | 341.43 | 341.11 | 336.80 |
1,352.79
|
| ’24 | 321.16 | 339.23 | 340.36 | 345.09 |
1,345.84
|
| ’23 | 193.10 | 214.96 | 299.26 | 302.66 |
1,009.99
|
| ’22 | 105.73 | 163.45 | 191.76 | 186.75 |
647.68
|
| ’21 | 83.50 | 89.95 | 92.40 | 105.18 |
371.03
|
| ’20 | 116.37 | 102.34 | 86.47 | 91.86 |
397.04
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 19.18 | 67.04 | — | — |
—
|
| ’25 | 80.41 | 73.66 | 72.08 | 152.96 |
379.11
|
| ’24 | 54.77 | 78.65 | 49.02 | 100.04 |
282.47
|
| ’23 | 12.79 | 9.74 | 34.94 | 46.72 |
104.19
|
| ’22 | (11.62) | (21.60) | 28.11 | 45.34 |
40.23
|
| ’21 | 5.72 | 4.85 | (2.50) | 6.94 |
15.01
|
| ’20 | (27.52) | 14.70 | 14.63 | 2.18 |
3.99
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 7.62 | 63.65 | — | — |
—
|
| ’25 | 73.96 | 75.70 | 68.16 | 135.53 |
353.35
|
| ’24 | 56.29 | 74.61 | 43.36 | 80.64 |
254.89
|
| ’23 | 9.86 | 3.84 | 20.58 | 38.33 |
72.61
|
| ’22 | (12.85) | (17.59) | 22.10 | 31.94 |
23.59
|
| ’21 | 15.50 | 22.76 | 1.18 | 0.62 |
40.07
|
| ’20 | (20.52) | 24.53 | 24.61 | (1.24) |
27.38
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.12 | 0.43 | — | — |
—
|
| ’25 | 0.83 | 1.46 | (0.02) | 4.41 |
6.64
|
| ’24 | 0.89 | 0.94 | 0.87 | 0.70 |
3.40
|
| ’23 | 0.21 | 0.43 | 0.49 | 0.70 |
1.84
|
| ’22 | (0.29) | (0.61) | 0.10 | 0.20 |
(0.49)
|
| ’21 | (0.87) | (0.72) | (0.64) | (0.92) |
(3.14)
|
| ’20 | (0.46) | (2.74) | (0.94) | (0.72) |
(4.86)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 10.70 | 32.65 | 46.50 | 31.17 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 37.14 | 77.53 | 111.42 | 64.07 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,300 | 7,300 | 7,700 | 7,300 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.10 | 0.14 | 0.17 | 0.19 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 647.68 | 1,009.99 | 1,345.84 | 1,352.79 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.33% | 44.47% | 48.24% | 49.22% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.31) | 138.93 | 229.49 | 220.25 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.36%) | 13.76% | 17.05% | 16.28% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (22.19) | 95.62 | 179.27 | 333.45 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 120.84 | 181.15 | 244.51 | 266.52 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.68 | 19.58 | 25.66 | 27.03 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.49) | 1.88 | 3.44 | 6.69 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.91 | 2.02 | 5.39 | 7.57 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.38) | (0.61) | (0.53) | (0.51) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.53 | 1.41 | 4.86 | 7.06 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.62 | 20.11 | 21.18 | 27.20 | — | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 44.13 | 51.59 | 52.45 | 50.05 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 37.55 | 15.86 | 7.52 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.34 | 3.59 | 2.13 | 1.87 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.75 | 3.49 | 2.58 | 1.86 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.35 | 4.04 | 2.36 | 1.93 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 64.52 | 56.21 | 12.48 | 7.37 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.23 | 104.19 | 282.47 | 379.11 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (16.64) | (31.59) | (27.58) | (25.76) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 23.59 | 72.61 | 254.89 | 353.35 | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 183.12 | 262.40 | 367.05 | 598.90 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 171.04 | 734.44 | 637.10 | 654.89 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.60 | 458.76 | 310.15 | 76.13 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 865.99 | 1,037.70 | 1,111.19 | 1,361.25 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.82%) | 5.78% | 8.73% | 15.00% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.92% | 7.61% | 13.69% | 12.29% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.77%) | 10.21% | 16.81% | 27.07% | — | — | — |
ROE
|
Tidewater Inc. (TDW), a key player in offshore support vessels for oil and gas, has made an epic comeback from bankruptcy in 2017 and COVID lows, riding high oil prices since 2021 fueled by geopolitics like the Ukraine war. Revenue has tripled from pandemic troughs to $1.35 billion in 2024, with gross margins soaring to 48%, EBT margins hitting 17%, and free cash flow exploding to $246 million—powering a stock surge from under $10 to peaks near $111, though it’s pulled back 37% recently amid softer oil.
Standout efficiency shines through: ROE jumped to 16.8%, debt dropped sharply, and insiders signal confidence with a director scooping up over $2 million in shares. Valuation looks compelling at 13x EV/FCF and forward P/E of 24x, especially versus peers, with FCF yields topping 20% of enterprise value.
Analysts see flat revenue in 2025 but EPS climbing 50% to $5.16 by then, supported by a lean balance sheet, steady day rates, and macro tailwinds like U.S. Gulf drilling. Risks from China slowdowns and energy shifts loom, but TDW’s resilience and cash fortress make it a cyclical gem worth watching—dive into the full analysis for the charts and deep dive.
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.