| | | |
每股
|
| |
合计
|
| ||||||
|
价格对公
|
| | | $ | 10.00 | | | | | $ | 150,000,000 | | |
|
承销折扣和佣金(1)
|
| | | $ | 0.475 | | | | | $ | 7,125,000 | | |
|
收益予ProPetro Holding公司。(2)
|
| | | $ | 9.525 | | | | | $ | 142,875,000 | | |
| | | | | | S-ii | | | |
| | | | | | S-ii | | | |
| | | | | | S-ii | | | |
| | | | | | S-1 | | | |
| | | | | | S-4 | | | |
| | | | | | S-5 | | | |
| | | | | | S-9 | | | |
| | | | | | S-32 | | | |
| | | | | | S-33 | | | |
| | | | | | S-34 | | | |
| | | | | | S-35 | | | |
| | | | | | S-37 | | | |
| | | | | | S-41 | | | |
| | | | | | S-47 | | | |
| | | | | | S-47 | | | |
| | | | | | S-47 | | | |
| | | | | | S-48 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 15 | | |
| | | |
三个月结束
2025年12月31日 |
| |
年终
2025年12月31日 |
|
| | | |
(未经审计)
|
| |||
|
发生的资本支出
|
| |
70 – 7200万美元
|
| |
2.80 – 2.82亿美元
|
|
|
支付的资本支出
|
| |
63 – 6500万美元
|
| |
1.85 – 1.87亿美元
|
|
|
收入
|
| |
2.89 – 2.91亿美元
|
| |
12.69 – 12.71亿美元
|
|
|
服务成本
|
| |
2.14 – 2.16亿美元
|
| |
9.67 – 9.69亿美元
|
|
|
一般和行政费用(1)
|
| |
2,300 – 2,500万美元
|
| |
92 – 9400万美元
|
|
| | | |
九个月结束
9月30日, |
| |
截至12月31日止年度,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(单位:千,每股和经营数据除外)
|
| |||||||||||||||||||||||||||
| 运营数据声明: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入–服务收入
|
| | | $ | 979,483 | | | | | $ | 1,123,732 | | | | | $ | 1,444,286 | | | | | $ | 1,630,399 | | | | | $ | 1,279,701 | | |
| 成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
服务成本(不包括折旧和摊销)
|
| | | | 753,529 | | | | | | 822,041 | | | | | | 1,065,514 | | | | | | 1,131,801 | | | | | | 882,820 | | |
|
一般和行政费用
(含股票型 补偿) |
| | | | 78,618 | | | | | | 85,692 | | | | | | 114,323 | | | | | | 114,354 | | | | | | 111,760 | | |
|
折旧及摊销
|
| | | | 133,650 | | | | | | 175,700 | | | | | | 211,733 | | | | | | 180,886 | | | | | | 128,108 | | |
|
财产和设备减值
费用 |
| | | | — | | | | | | 188,601 | | | | | | 188,601 | | | | | | — | | | | | | 57,454 | | |
|
商誉减值费用
|
| | | | — | | | | | | — | | | | | | 23,624 | | | | | | — | | | | | | — | | |
|
处置资产损失(收益)
|
| | | | 13,418 | | | | | | 211 | | | | | | 7,451 | | | | | | 73,015 | | | | | | 102,150 | | |
|
总费用和支出
|
| | | | 979,215 | | | | | | 1,272,245 | | | | | | 1,611,246 | | | | | | 1,500,056 | | | | | | 1,282,292 | | |
|
营业(亏损)收入
|
| | | | 268 | | | | | | (148,513) | | | | | | (166,960) | | | | | | 130,343 | | | | | | (2,591) | | |
| 其他收入(费用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
利息支出
|
| | | | (5,651) | | | | | | (5,933) | | | | | | (7,815) | | | | | | (5,308) | | | | | | (1,605) | | |
|
其他收入,净额
|
| | | | 8,245 | | | | | | 5,608 | | | | | | 5,531 | | | | | | (9,533) | | | | | | 11,582 | | |
|
其他收入(费用)合计,净额
|
| | | | 2,594 | | | | | | (325) | | | | | | (2,284) | | | | | | (14,841) | | | | | | 9,977 | | |
|
所得税前收入(亏损)
|
| | | | 2,862 | | | | | | (148,838) | | | | | | (169,244) | | | | | | 115,502 | | | | | | 7,386 | | |
|
所得税优惠(费用)
|
| | | | (2,780) | | | | | | 28,041 | | | | | | 31,385 | | | | | | (29,868) | | | | | | (5,356) | | |
|
净(亏损)收入
|
| | | $ | 82 | | | | | $ | (120,797) | | | | | $ | (137,859) | | | | | $ | 85,634 | | | | | $ | 2,030 | | |
|
经调整EBITDA
|
| | | $ | 157,457 | | | | | $ | 230,586 | | | | | $ | 283,243 | | | | | $ | 403,960 | | | | | $ | 316,590 | | |
|
调整后EBITDA利润率
|
| | | | 16.1% | | | | | | 20.5% | | | | | | 19.6% | | | | | | 24.8% | | | | | | 24.7% | | |
| 资产负债表数据(截至期末): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
总资产
|
| | | $ | 1,279,613 | | | | | $ | 1,280,210 | | | | | $ | 1,223,645 | | | | | $ | 1,480,312 | | | | | $ | 1,335,786 | | |
| | | |
九个月结束
9月30日, |
| |
截至12月31日止年度,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(单位:千,每股和经营数据除外)
|
| |||||||||||||||||||||||||||
|
负债总额
|
| | | | 453,403 | | | | | | 447,254 | | | | | | 407,372 | | | | | | 481,920 | | | | | | 381,753 | | |
|
股东权益合计
|
| | | | 826,210 | | | | | | 832,956 | | | | | | 816,273 | | | | | | 998,392 | | | | | | 954,033 | | |
| 现金流数据(截至期末): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经营活动所产生的现金净额
|
| | | $ | 150,563 | | | | | $ | 214,432 | | | | | $ | 252,295 | | | | | $ | 374,742 | | | | | $ | 300,429 | | |
|
投资活动所用现金净额
|
| | | | (111,025) | | | | | | (130,603) | | | | | | (155,099) | | | | | | (384,127) | | | | | | (349,745) | | |
|
筹资活动使用的现金净额
|
| | | | (23,440) | | | | | | (70,617) | | | | | | (80,107) | | | | | | (46,123) | | | | | | 26,260 | | |
| | |||||||||||||||||||||||||||||||
| | | |
九个月结束
9月30日, |
| |
截至12月31日止年度,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||
|
净(亏损)收入
|
| | | $ | 82 | | | | | $ | (120,797) | | | | | $ | (137,859) | | | | | $ | 85,634 | | | | | $ | 2,030 | | |
|
折旧及摊销(1)
|
| | | | 133,650 | | | | | | 175,700 | | | | | | 211,733 | | | | | | 180,886 | | | | | | 128,108 | | |
|
财产和设备减值
费用(2) |
| | | | — | | | | | | 188,601 | | | | | | 188,601 | | | | | | — | | | | | | 57,454 | | |
|
商誉减值费用(3)
|
| | | | — | | | | | | — | | | | | | 23,624 | | | | | | — | | | | | | — | | |
|
利息支出
|
| | | | 5,651 | | | | | | 5,933 | | | | | | 7,815 | | | | | | 5,308 | | | | | | 1,605 | | |
|
所得税(福利)费用
|
| | | | 2,780 | | | | | | (28,041) | | | | | | (31,385) | | | | | | 29,868 | | | | | | 5,356 | | |
|
处置资产损失(收益)(1)
|
| | | | 13,418 | | | | | | 211 | | | | | | 7,451 | | | | | | 73,015 | | | | | | 102,150 | | |
|
股票补偿
|
| | | | 12,695 | | | | | | 12,975 | | | | | | 17,288 | | | | | | 14,450 | | | | | | 21,881 | | |
|
业务收购或有对价调整
|
| | | | (5,000) | | | | | | (1,800) | | | | | | (2,600) | | | | | | — | | | | | | — | | |
|
其他(收入)费用,净额(4)
|
| | | | (8,245) | | | | | | (5,608) | | | | | | (5,531) | | | | | | 9,533 | | | | | | (11,582) | | |
|
其他一般和行政费用,净额(5)
|
| | | | 184 | | | | | | 1,517 | | | | | | 1,782 | | | | | | 2,969 | | | | | | 8,460 | | |
|
留用奖金和遣散费
|
| | | | 2,242 | | | | | | 1,895 | | | | | | 2,324 | | | | | | 2,297 | | | | | | 1,128 | | |
|
经调整EBITDA
|
| | | $ | 157,457 | | | | | $ | 230,586 | | | | | $ | 283,243 | | | | | $ | 403,960 | | | | | $ | 316,590 | | |
|
调整后EBITDA利润率
|
| | | | 16.1% | | | | | | 20.5% | | | | | | 19.6% | | | | | | 24.8% | | | | | | 24.7% | | |
| | | |
三个月结束
|
| |
九个月结束
9月30日, |
| ||||||||||||||||||
| | | |
9月30日,
2025 |
| |
6月30日,
2025 |
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
|
经营活动所产生的现金净额
|
| | | $ | 41,660 | | | | | $ | 54,214 | | | | | $ | 150,563 | | | | | $ | 214,432 | | |
|
投资活动所用现金净额
|
| | | | (42,501) | | | | | | (35,688) | | | | | | (111,025) | | | | | | (130,603) | | |
|
自由现金流
|
| | | $ | (841) | | | | | $ | 18,256 | | | | | $ | 39,538 | | | | | $ | 83,829 | | |
|
经营活动使用的现金净额– PROPWR业务
|
| | | | 3,799 | | | | | | 1,679 | | | | | | 6,006 | | | | | | — | | |
|
投资活动使用的现金净额– PROPWR业务
|
| | | | 22,247 | | | | | | 6,001 | | | | | | 46,548 | | | | | | — | | |
|
竣工业务的自由现金流
|
| | | $ | 25,205 | | | | | $ | 26,206 | | | | | $ | 92,092 | | | | | $ | 83,829 | | |
| | | |
截至2025年9月30日
|
| |||||||||
| | | |
实际
|
| |
经调整
|
| ||||||
| | | |
(单位:千,面值除外)
(未经审计) |
| |||||||||
|
现金及现金等价物(1)
|
| | | $ | 66,541 | | | | | $ | 208,416 | | |
| 长期负债 | | | | | | | | | | | | | |
|
ABL信贷便利(2)
|
| | | $ | 45,000 | | | | | $ | 45,000 | | |
|
卡特彼勒设备贷款协议(3)
|
| | | | 50,874 | | | | | | 50,874 | | |
|
减:债务发行费用,摊销净额
|
| | | | (728) | | | | | | (728) | | |
|
债务总额,扣除债务发行成本(4)
|
| | | $ | 95,146 | | | | | $ | 95,146 | | |
| 股东权益 | | | | | | | | | | | | | |
|
普通股,面值0.00 1美元;授权200,000,000股,103,982,181
已发行和流通在外的股份(实际);118,982,181股已发行股份和 未偿还(经调整)(5) |
| | | | 104 | | | | | | 119 | | |
|
额外实收资本
|
| | | | 894,849 | | | | | | 1,036,709 | | |
|
累计赤字
|
| | | | (68,743) | | | | | | (68,743) | | |
|
股东权益合计
|
| | | $ | 826,210 | | | | | $ | 968,085 | | |
|
总资本
|
| | | $ | 921,356 | | | | | $ | 1,063,231 | | |
|
承销商
|
| |
数量
股份 |
| |||
|
高盛 Sachs & Co. LLC
|
| | | | 8,960,526 | | |
|
BARCLAYS CAPITAL INC.
|
| | | | 2,684,211 | | |
|
摩根大通证券有限责任公司
|
| | | | 2,348,684 | | |
|
美国银行证券公司。
|
| | | | 1,006,579 | | |
|
合计
|
| | | | 15,000,000 | | |
| | | | | | | | | |
合计
|
| |||||||||
| | | |
每股
|
| |
没有
期权 |
| |
与
期权 |
| |||||||||
|
公开发行价格
|
| | | $ | 10.00 | | | | | $ | 150,000,000 | | | | | $ | 172,500,000 | | |
|
我们支付的承销折扣和佣金
|
| | | $ | 0.475 | | | | | $ | 7,125,000 | | | | | $ | 8,193,750 | | |
|
收益,未计费用,给我们
|
| | | $ | 9.525 | | | | | $ | 142,875,000 | | | | | $ | 164,306,250 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 15 | | |