ProPetro Holding Corp. logo

ProPetro Holding Corp.

PUMP | NYSE
Chart Builder DCF Calculator
$10.32
+$0.16 (+1.57%)
Sep 22, 2026, 12:35 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
824K -137.86M 85.63M 2.03M -54.19M -107.02M
Depreciation & Amortization
174.9M 224.11M 180.89M 128.11M 133.38M 153.29M
Stock-Based Compensation
n/a 17.29M 14.45M 21.88M 11.52M 9.1M
Other Working Capital
22.2M -11.48M 19.84M 24.05M 6.02M -17.18M
Other Non-Cash Items
19.57M 205.03M 75.95M 159.49M 65.47M 97.13M
Deferred Income Tax
3.66M -33.34M 27.84M 4.21M -14.29M -27.7M
Change in Working Capital
29.85M -22.94M -10.01M -15.3M 12.82M 14.33M
Operating Cash Flow
228.8M 252.3M 374.74M 300.43M 154.71M 139.12M
Capital Expenditures
-186.32M -140.3M -370.87M -319.68M -143.52M -100.6M
Cash Acquisitions
23.51M -21.04M -22.22M -38.64M n/a 6.39M
Purchase of Investments
n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
13M 6.24M 8.96M 8.58M 39.23M n/a
Investing Cash Flow
-149.81M -155.1M -384.13M -349.75M -104.29M -94.22M
Debt Repayment
-22.08M -17.68M 10.34M 30M -5.47M -130.03M
Common Stock Repurchased
n/a -59.11M -51.74M n/a -5.82M -614K
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-16.01M -3.32M -4.72M -4.7M 4.02M 5.47M
Financial Cash Flow
-38.1M -80.11M -46.12M 26.26M -7.28M -125.17M
Net Cash Flow
40.89M 17.09M -55.51M -23.06M 43.15M -80.26M
Free Cash Flow
42.48M 112M 3.87M -19.25M 11.19M 38.52M
Adj. Free Cash Flow
42.48M 94.71M -10.58M -41.14M -328K 29.42M
Maintenance CapEx
-186.32M -140.3M -139.59M -54.58M -89.68M -100.6M
Growth CapEx
n/a n/a -231.27M -265.1M -53.85M n/a
Owner Earnings
42.48M 112M 235.15M 245.85M 65.04M 38.52M

© 2026 bestshares.com. All rights reserved.