Skip to main content

Oceaneering Reports Second Quarter 2025 Results

Oceaneering International, Inc. ("Oceaneering") (NYSE: OII) today reported second quarter 2025 results.

  • As compared to the second quarter of 2024:
    • Revenue increased 4% to $698 million;
    • Operating income increased 31% to $79.2 million;
    • Net income increased 56% to $54.4 million; and
    • Adjusted EBITDA increased 20% to $103 million.
  • Cash flow provided by operating activities was $77.2 million and free cash flow was $46.9 million, with an ending cash position of $434 million.
  • Shares repurchased were 471,759 for approximately $10.0 million.

Rod Larson, Oceaneering's President and Chief Executive Officer, stated, "I am pleased to report another strong quarter, in which we delivered the considerable quarterly year-over-year increases noted above. We achieved these results through commencement of recent contract awards in Aerospace and Defense Technologies (ADTech), favorable service mix and strong execution in our Offshore Projects Group (OPG), conversion of higher margin backlog in Manufactured Products, and continued progression of remotely operated vehicle (ROV) day rates. As expected, all of our operating segments produced quarterly year-over-year improvements in revenue, operating income, and operating income margin."

Second Quarter 2025 Segment Results

As compared to the second quarter of 2024:

  • Subsea Robotics (SSR) operating income improved 4% to $64.5 million on a 2% increase in revenue. EBITDA margin expanded slightly to 35% on improved ROV revenue per day utilized, which increased to $11,265. ROV fleet utilization was 67%.
  • Manufactured Products operating income of $18.8 million improved 31% on a 4% increase in revenue, with operating income margin expanding to 13%. Backlog was $516 million on June 30, 2025. The book-to-bill ratio was 0.65 for the 12-month period ending on June 30, 2025.
  • OPG operating income increased 64% to $21.7 million on a 4% increase in revenue. Operating income margin improved to 15%.
  • Integrity Management and Digital Solutions (IMDS) operating income increased 34% to $4.6 million and operating income margin improved to 6% on relatively flat revenue.
  • ADTech operating income of $16.3 million represented an increase of 125% on a 13% increase in revenue. Operating income margin expanded to 15%.
  • At the corporate level, Unallocated Expenses were $46.7 million.

Third Quarter 2025 Guidance

As compared to the third quarter of 2024, consolidated third quarter 2025 revenue is expected to increase and consolidated EBITDA is forecasted to be in the range of $100 million to $110 million.

At the segment level, for the third quarter of 2025, as compared to the third quarter of 2024:

  • SSR revenue and operating profitability are expected to increase.
  • Manufactured Products operating profitability is projected to increase significantly on increased revenue.
  • OPG operating profitability is expected to decrease on relatively flat revenue.
  • IMDS operating profitability is projected to increase significantly on relatively flat revenue.
  • ADTech revenue and operating profitability are forecasted to increase significantly.
  • Unallocated Expenses are expected to be in the $45 million to $50 million range.

Updated 2025 Guidance

Full-year 2025 consolidated and segment guidance remains the same except as follows:

  • Consolidated revenue is expected to grow in the mid-single digit percent range;
  • Consolidated adjusted EBITDA is expected to be in the range of $390 million to $420 million;
  • SSR revenue is expected to grow in the mid-single digit percent range due to lower than expected contributions from our Survey business;
  • ROV fleet utilization is expected to be in the mid- to high-60 percent range; and
  • IMDS operating income margin is expected to be in the mid-single digit percent range.

Non-GAAP Financial Measures

Adjusted net income (loss) and earnings (loss) per share; EBITDA and adjusted EBITDA on a consolidated and on a segment basis (as well as EBITDA and adjusted EBITDA margins); and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and Adjusted EBITDA and Margins, Free Cash Flow, 2025 Consolidated EBITDA Estimates, 2025 Free Cash Flow Estimate, and EBITDA and Adjusted EBITDA and Margins by Segment. These tables are included below under the caption Reconciliations of Non-GAAP to GAAP Financial Information.

Conference Call Details

Oceaneering has scheduled a conference call and webcast on Thursday, July 24, 2025 at 10:00 a.m. Central Time, to discuss its results for the second quarter of 2025 and guidance for the third quarter and full year of 2025. Interested parties may listen to the call through a webcast link posted in the Investor Relations section of Oceaneering's website. A replay of the conference call will be made available on the website approximately two hours following the conclusion of the live call.

Forward-Looking Statements

This release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs, future expected business, and financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s: full-year 2025 guidance range for consolidated revenue, consolidated adjusted EBITDA, SSR revenue and expected results of the Survey business, ROV fleet utilization, and IMDS operating income margin; third quarter 2025 guidance for consolidated revenue, consolidated EBITDA, revenue and operating profitability by segment, and Unallocated Expenses; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamics, robotics markets, offshore energy activity levels (including by geographic location), pricing levels, day rates, ROV days utilized, average ROV revenue per day utilized, vessel utilization, growth, bidding activity, outlook, performance, opportunities, and future financials, including as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, considerable, healthy, or significant (which is used herein to indicate a change of 20% or greater).

The forward-looking statements included in this release are based on Oceaneering's current expectations and are subject to certain risks, assumptions, trends, and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. Factors that could cause actual results to differ materially include: factors affecting the level of activity in the oil and gas industry, including worldwide demand for and prices of oil and natural gas, oil and natural gas production growth, and the supply and demand of offshore drilling rigs; the indirect consequences of climate change and climate-related business trends; actions by members of OPEC and other oil exporting countries; decisions about offshore developments to be made by oil and gas exploration, development, and production companies; the use of subsea completions and our ability to capture associated market share; general economic and business conditions and industry trends and uncertainty, including those related to tariffs and retaliatory tariffs; the strength of the industry segments in which we are involved; cancellations of contracts, customer contract disputes, change orders, and other contractual modifications, force majeure declarations, and the exercise of contractual suspension rights and the resulting adjustments to our backlog; collections from our customers; our future financial performance, including as a result of the availability, terms, and deployment of capital; the consequences of significant changes in currency exchange rates; the volatility and uncertainties of credit markets; changes in data privacy and security laws, regulations, and standards; changes in tax laws, regulations, and interpretation by taxing authorities; changes in, or our ability to comply with, other laws and governmental regulations, including those relating to the environment; the continued availability of qualified personnel; our ability to obtain raw materials and parts on a timely basis and, in some cases, from limited sources; operating risks normally incident to offshore exploration, development, and production operations; hurricanes and other adverse weather and sea conditions; cost and time associated with drydocking of our vessels; the highly competitive nature of our businesses; adverse outcomes from legal or regulatory proceedings; the risks associated with integrating businesses we acquire; rapid technological changes; and social, political, military, and economic situations in foreign countries where we do business and the possibilities of civil disturbances, war, other armed conflicts, or terrorist attacks. For a more complete discussion of these and other risk factors, please see Oceaneering’s latest annual report on Form 10-K and subsequent quarterly reports on Form 10-Q filed with the Securities and Exchange Commission. You should not place undue reliance on forward-looking statements. Except to the extent required by applicable law, Oceaneering undertakes no obligation to update or revise any forward-looking statement.

About Oceaneering

Oceaneering is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, and manufacturing industries.

For more information, please visit www.oceaneering.com.

 

 

 

 

 

 

 

 

 

 

 

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun 30, 2025

 

Dec 31, 2024

 

 

 

 

 

 

(in thousands)

ASSETS

 

 

 

 

 

 

 

 

 

 

Current assets (including cash and cash equivalents of $434,048 and $497,516)

 

$

1,392,707

 

 

$

1,387,896

 

Net property and equipment

 

 

 

 

 

 

 

 

445,667

 

 

 

420,098

 

Other assets

 

 

 

 

 

 

 

 

489,208

 

 

 

528,353

 

Total Assets

 

 

 

 

 

$

2,327,582

 

 

$

2,336,347

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

$

696,863

 

 

$

796,938

 

Long-term debt

 

 

 

 

 

 

 

 

484,648

 

 

 

482,009

 

Other long-term liabilities

 

 

 

 

 

 

297,947

 

 

 

337,078

 

Equity

 

 

 

 

 

 

 

 

848,124

 

 

 

720,322

 

Total Liabilities and Equity

 

 

 

 

 

$

2,327,582

 

 

$

2,336,347

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2025

 

Jun 30, 2024

 

Mar 31, 2025

 

Jun 30, 2025

 

Jun 30, 2024

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

698,161

 

 

$

668,808

 

 

$

674,523

 

 

$

1,372,684

 

 

$

1,267,900

 

Cost of services and products

 

 

549,734

 

 

 

548,597

 

 

 

539,512

 

 

 

1,089,246

 

 

 

1,055,305

 

Gross margin

 

 

148,427

 

 

 

120,211

 

 

 

135,011

 

 

 

283,438

 

 

 

212,595

 

Selling, general and administrative expense

 

 

69,238

 

 

 

59,847

 

 

 

61,539

 

 

 

130,777

 

 

 

115,538

 

Operating income (loss)

 

 

79,189

 

 

 

60,364

 

 

 

73,472

 

 

 

152,661

 

 

 

97,057

 

Interest income

 

 

3,017

 

 

 

2,402

 

 

 

3,644

 

 

 

6,661

 

 

 

5,442

 

Interest expense, net of amounts capitalized

 

 

(9,472

)

 

 

(9,516

)

 

 

(9,075

)

 

 

(18,547

)

 

 

(18,720

)

Equity in income (losses) of unconsolidated affiliates

 

 

311

 

 

 

295

 

 

 

362

 

 

 

673

 

 

 

464

 

Other income (expense), net

 

 

5,371

 

 

 

1,759

 

 

 

975

 

 

 

6,346

 

 

 

3,239

 

Income (loss) before income taxes

 

 

78,416

 

 

 

55,304

 

 

 

69,378

 

 

 

147,794

 

 

 

87,482

 

Provision (benefit) for income taxes

 

 

23,974

 

 

 

20,307

 

 

 

19,001

 

 

 

42,975

 

 

 

37,350

 

Net Income (Loss)

 

$

54,442

 

 

$

34,997

 

 

$

50,377

 

 

$

104,819

 

 

$

50,132

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

101,372

 

 

 

102,472

 

 

 

101,903

 

 

 

101,636

 

 

 

102,361

 

Diluted earnings (loss) per share

 

$

0.54

 

 

$

0.34

 

 

$

0.49

 

 

$

1.03

 

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q.

 

SEGMENT INFORMATION

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2025

 

Jun 30, 2024

 

Mar 31, 2025

 

Jun 30, 2025

 

Jun 30, 2024

 

($ in thousands)

Subsea Robotics

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

218,786

 

 

$

214,985

 

 

$

205,976

 

 

$

424,762

 

 

$

401,917

 

Operating income (loss)

 

$

64,505

 

 

$

61,750

 

 

$

59,632

 

 

$

124,137

 

 

$

105,987

 

Operating income (loss) %

 

 

29

%

 

 

29

%

 

 

29

%

 

 

29

%

 

 

26

%

ROV days available

 

 

22,750

 

 

 

22,750

 

 

 

22,500

 

 

 

45,250

 

 

 

45,500

 

ROV days utilized

 

 

15,289

 

 

 

15,839

 

 

 

15,093

 

 

 

30,382

 

 

 

30,375

 

ROV utilization

 

 

67

%

 

 

70

%

 

 

67

%

 

 

67

%

 

 

67

%

 

 

 

 

 

 

 

 

 

 

 

Manufactured Products

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

145,134

 

 

$

139,314

 

 

$

135,037

 

 

$

280,171

 

 

$

268,767

 

Operating income (loss)

 

$

18,772

 

 

$

14,369

 

 

$

8,667

 

 

$

27,439

 

 

$

27,559

 

Operating income (loss) %

 

 

13

%

 

 

10

%

 

 

6

%

 

 

10

%

 

 

10

%

Backlog at end of period

 

$

516,000

 

 

$

713,000

 

 

$

543,000

 

 

$

516,000

 

 

$

713,000

 

 

 

 

 

 

 

 

 

 

 

 

Offshore Projects Group

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

149,281

 

 

$

144,058

 

 

$

164,941

 

 

$

314,222

 

 

$

259,112

 

Operating income (loss)

 

$

21,663

 

 

$

13,248

 

 

$

35,666

 

 

$

57,329

 

 

$

14,092

 

Operating income (loss) %

 

 

15

%

 

 

9

%

 

 

22

%

 

 

18

%

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

Integrity Management & Digital Solutions

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

75,367

 

 

$

73,492

 

 

$

71,418

 

 

$

146,785

 

 

$

143,182

 

Operating income (loss)

 

$

4,647

 

 

$

3,473

 

 

$

3,462

 

 

$

8,109

 

 

$

7,088

 

Operating income (loss) %

 

 

6

%

 

 

5

%

 

 

5

%

 

 

6

%

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

Aerospace and Defense Technologies

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

109,593

 

 

$

96,959

 

 

$

97,151

 

 

$

206,744

 

 

$

194,922

 

Operating income (loss)

 

$

16,299

 

 

$

7,244

 

 

$

10,665

 

 

$

26,964

 

 

$

20,052

 

Operating income (loss) %

 

 

15

%

 

 

7

%

 

 

11

%

 

 

13

%

 

 

10

%

 

 

 

 

 

 

 

 

 

 

 

Unallocated Expenses

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

(46,697

)

 

$

(39,720

)

 

$

(44,620

)

 

$

(91,317

)

 

$

(77,721

)

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

698,161

 

 

$

668,808

 

 

$

674,523

 

 

$

1,372,684

 

 

$

1,267,900

 

Operating income (loss)

 

$

79,189

 

 

$

60,364

 

 

$

73,472

 

 

$

152,661

 

 

$

97,057

 

Operating income (loss) %

 

 

11

%

 

 

9

%

 

 

11

%

 

 

11

%

 

 

8

%

 

The above Segment Information does not include adjustments for non-recurring transactions. See the tables below under the caption "Reconciliations of Non-GAAP to GAAP Financial Information" for financial measures that our management considers in evaluating our ongoing operations.

SELECTED CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2025

 

Jun 30, 2024

 

Mar 31, 2025

 

Jun 30, 2025

 

Jun 30, 2024

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

$

30,272

 

$

22,858

 

$

26,088

 

$

56,360

 

$

48,376

Capitalized cloud-based service contract costs

 

 

2,536

 

 

 

 

 

 

1,727

 

 

 

4,263

 

 

$

 

Total Capital Expenditures

 

$

32,808

 

 

$

22,858

 

 

$

27,815

 

 

$

60,623

 

 

$

48,376

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

 

Energy Services and Products

 

 

 

 

 

 

 

 

 

 

Subsea Robotics

 

$

12,385

 

 

$

11,981

 

 

$

11,736

 

 

$

24,121

 

 

$

24,791

 

Manufactured Products

 

 

2,741

 

 

 

3,237

 

 

 

2,650

 

 

 

5,391

 

 

 

6,412

 

Offshore Projects Group

 

 

4,663

 

 

 

5,584

 

 

 

4,689

 

 

 

9,352

 

 

 

12,019

 

Integrity Management & Digital Solutions

 

 

1,839

 

 

 

1,803

 

 

 

1,730

 

 

 

3,569

 

 

 

3,062

 

Total Energy Services and Products

 

 

21,628

 

 

 

22,605

 

 

 

20,805

 

 

 

42,433

 

 

 

46,284

 

Aerospace and Defense Technologies

 

 

900

 

 

 

616

 

 

 

833

 

 

 

1,733

 

 

 

1,219

 

Unallocated Expenses

 

 

2,872

 

 

 

2,759

 

 

 

2,810

 

 

 

5,682

 

 

 

5,535

 

Total Depreciation and Amortization

 

$

25,400

 

 

$

25,980

 

 

$

24,448

 

 

$

49,848

 

 

$

53,038

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

In addition to financial results determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this press release also includes non-GAAP financial measures (as defined under certain rules and regulations promulgated by the Securities and Exchange Commission). We have included adjusted net income (loss) and diluted earnings (loss) per Share (EPS), each of which excludes the effects of certain specified items, as set forth in the tables that follow. As a result, these amounts are non-GAAP financial measures. We believe these are useful measures for investors to review because they provide consistent measures of the underlying results of our ongoing business. Furthermore, our management uses these measures as measures of the performance of our operations. We have also included disclosures of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), EBITDA Margins, 2024 consolidated adjusted EBITDA and free cash flow, and 2025 consolidated EBITDA and free cash flow estimates, as well as the following by segment: EBITDA, EBITDA margins, adjusted EBITDA, and adjusted EBITDA margins. We define EBITDA margin as EBITDA divided by revenue. Adjusted EBITDA and adjusted EBITDA margins and related information by segment exclude the effects of certain specified items, as set forth in the tables that follow. Due to the forward-looking nature of EBITDA for the third quarter of 2025 and for the full year of 2025, we cannot reliably predict certain of the necessary line items for the reconciliations to net income and, accordingly, have excluded such line items in the reconciliation. EBITDA and EBITDA margins, adjusted EBITDA and adjusted EBITDA margins, and related information by segment are each non-GAAP financial measures. We define free cash flow as cash flow provided by operating activities less organic capital expenditures (i.e., purchases of property and equipment other than those in business acquisitions). We have included these disclosures in this press release because EBITDA, EBITDA margins, and free cash flow are widely used by investors for valuation purposes and for comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA margins, and free cash flow (and the adjusted amounts thereof) may not be comparable to similarly titled measures that other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows, or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

Jun 30, 2025

Jun 30, 2024

Mar 31, 2025

 

 

Net Income

(Loss)

 

Diluted EPS

 

Net Income

(Loss)

 

Diluted EPS

 

Net Income

(Loss)

 

Diluted EPS

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

Net income (loss) and diluted EPS as reported in accordance with GAAP

 

$

54,442

 

 

$

0.54

 

$

34,997

 

 

$

0.34

 

$

50,377

 

 

$

0.49

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

(5,430

)

 

 

 

 

(1,034

)

 

 

 

 

(1,050

)

 

 

Total pre-tax adjustments

 

 

(5,430

)

 

 

 

 

(1,034

)

 

 

 

 

(1,050

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

 

 

5,452

 

 

 

 

 

70

 

 

 

 

 

685

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

(2

)

 

 

 

 

(48

)

 

 

 

 

(1,103

)

 

 

Uncertain tax positions

 

 

(9

)

 

 

 

 

1,706

 

 

 

 

 

(2,411

)

 

 

Valuation allowances

 

 

(2,453

)

 

 

 

 

520

 

 

 

 

 

(3,261

)

 

 

Other

 

 

(2,209

)

 

 

 

 

(7,645

)

 

 

 

 

780

 

 

 

Total discrete tax adjustments

 

 

(4,673

)

 

 

 

 

(5,467

)

 

 

 

 

(5,995

)

 

 

Total of adjustments

 

 

(4,651

)

 

 

 

 

(6,431

)

 

 

 

 

(6,360

)

 

 

Adjusted Net Income (Loss)

 

$

49,791

 

 

$

0.49

 

 

$

28,566

 

 

$

0.28

 

 

$

44,017

 

 

$

0.43

 

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

 

 

 

 

101,372

 

 

 

 

 

102,472

 

 

 

 

 

101,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended

 

 

 

Jun 30, 2025

Jun 30, 2024

 

 

 

 

 

 

Net Income

(Loss)

 

Diluted EPS

 

Net Income

(Loss)

 

Diluted EPS

 

 

 

 

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

Net income (loss) and diluted EPS as reported in accordance with GAAP

 

 

 

 

 

$

104,819

 

 

$

1.03

 

 

$

50,132

 

 

$

0.49

 

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

(6,480

)

 

 

 

 

(3,231

)

 

 

Total pre-tax adjustments

 

 

 

 

 

 

(6,480

)

 

 

 

 

(3,231

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

 

 

 

 

 

 

6,137

 

 

 

 

 

860

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

 

 

 

 

(1,105

)

 

 

 

 

(1,974

)

 

 

Uncertain tax positions

 

 

 

 

 

 

(2,420

)

 

 

 

 

1,557

 

 

 

Valuation allowances

 

 

 

 

 

 

(5,714

)

 

 

 

 

5,091

 

 

 

Other

 

 

 

 

 

 

(1,429

)

 

 

 

 

(9,981

)

 

 

Total discrete tax adjustments

 

 

 

 

 

 

(10,668

)

 

 

 

 

(5,307

)

 

 

Total of adjustments

 

 

 

 

 

 

(11,011

)

 

 

 

 

(7,678

)

 

 

Adjusted Net Income (Loss)

 

 

 

 

 

$

93,808

 

 

$

0.92

 

 

$

42,454

 

 

$

0.41

 

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

 

 

 

 

 

 

 

 

101,636

 

 

 

 

 

102,361

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA and Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2025

 

Jun 30, 2024

 

Mar 31, 2025

 

Jun 30, 2025

 

Jun 30, 2024

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

54,442

 

 

$

34,997

 

 

$

50,377

 

 

$

104,819

 

 

$

50,132

 

Depreciation and amortization

 

 

25,400

 

 

 

25,980

 

 

 

24,448

 

 

 

49,848

 

 

 

53,038

 

Subtotal

 

 

79,842

 

 

 

60,977

 

 

 

74,825

 

 

 

154,667

 

 

 

103,170

 

Interest expense, net of interest income

 

 

6,455

 

 

 

7,114

 

 

 

5,431

 

 

 

11,886

 

 

 

13,278

 

Amortization included in interest expense

 

 

(1,590

)

 

 

(1,504

)

 

 

(1,556

)

 

 

(3,146

)

 

 

(2,983

)

Provision (benefit) for income taxes

 

 

23,974

 

 

 

20,307

 

 

 

19,001

 

 

 

42,975

 

 

 

37,350

 

EBITDA

 

 

108,681

 

 

 

86,894

 

 

 

97,701

 

 

 

206,382

 

 

 

150,815

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

(5,430

)

 

 

(1,034

)

 

 

(1,050

)

 

 

(6,480

)

 

 

(3,231

)

Total of adjustments

 

 

(5,430

)

 

 

(1,034

)

 

 

(1,050

)

 

 

(6,480

)

 

 

(3,231

)

Adjusted EBITDA

 

$

103,251

 

 

$

85,860

 

 

$

96,651

 

 

$

199,902

 

 

$

147,584

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

698,161

 

 

$

668,808

 

 

$

674,523

 

 

$

1,372,684

 

 

$

1,267,900

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin %

 

 

16

%

 

 

13

%

 

 

14

%

 

 

15

%

 

 

12

%

Adjusted EBITDA margin %

 

 

15

%

 

 

13

%

 

 

14

%

 

 

15

%

 

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

Jun 30, 2025

 

Jun 30, 2024

 

Mar 31, 2025

 

Jun 30, 2025

 

Jun 30, 2024

 

 

(in thousands)

Net Income (loss)

 

$

54,442

 

 

$

34,997

 

 

$

50,377

 

 

$

104,819

 

 

$

50,132

 

Non-cash adjustments:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

25,400

 

 

 

25,980

 

 

 

24,448

 

 

 

49,848

 

 

 

53,038

 

Other non-cash

 

 

5,671

 

 

 

1,744

 

 

 

14,429

 

 

 

20,100

 

 

 

4,426

 

Other increases (decreases) in cash from operating activities

 

 

(8,326

)

 

 

(10,098

)

 

 

(169,972

)

 

 

(178,298

)

 

 

(124,690

)

Cash flow provided by (used in) operating activities

 

 

77,187

 

 

 

52,623

 

 

 

(80,718

)

 

 

(3,531

)

 

 

(17,094

)

Purchases of property and equipment

 

 

(30,272

)

 

 

(22,858

)

 

 

(26,088

)

 

 

(56,360

)

 

 

(48,376

)

Free Cash Flow

 

$

46,915

 

 

$

29,765

 

 

$

(106,806

)

 

$

(59,891

)

 

$

(65,470

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

2025 Consolidated EBITDA Estimates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ending

 

 

 

 

 

 

 

 

September 30, 2025

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

(in thousands)

Income (loss) before income taxes

 

 

 

 

 

 

 

$

69,000

 

 

$

77,000

 

Depreciation and amortization

 

 

 

 

 

 

 

 

25,000

 

 

 

26,000

 

Subtotal

 

 

 

 

 

 

 

 

94,000

 

 

 

103,000

 

Interest expense, net of interest income

 

 

 

 

 

 

 

 

6,000

 

 

 

7,000

 

Consolidated EBITDA

 

 

 

 

 

 

 

$

100,000

 

 

$

110,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ending

 

 

 

 

 

 

 

 

December 31, 2025

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

(in thousands)

Income (loss) before income taxes

 

 

 

 

 

 

 

$

268,000

 

 

$

292,000

 

Depreciation and amortization

 

 

 

 

 

 

 

 

98,000

 

 

 

102,000

 

Subtotal

 

 

 

 

 

 

 

 

366,000

 

 

 

394,000

 

Interest expense, net of interest income

 

 

 

 

 

 

 

 

24,000

 

 

 

26,000

 

Consolidated adjusted EBITDA

 

 

 

 

 

 

 

$

390,000

 

 

$

420,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025 Free Cash Flow Estimate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ending

 

 

 

 

 

 

 

 

December 31, 2025

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

(in thousands)

Net income (loss)

 

 

 

 

 

 

 

$

182,000

 

 

$

193,000

 

Depreciation and amortization

 

 

 

 

 

 

 

 

98,000

 

 

 

102,000

 

Other increases (decreases) in cash from operating activities

 

 

(55,000

)

 

 

(45,000

)

Cash flow provided by (used in) operating activities

 

 

225,000

 

 

 

250,000

 

Purchases of property and equipment

 

 

 

 

 

 

 

 

(115,000

)

 

 

(120,000

)

Free Cash Flow

 

 

 

 

 

 

 

$

110,000

 

 

$

130,000

 

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Three Months Ended June 30, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

64,505

 

 

$

18,772

 

 

$

21,663

 

 

$

4,647

 

 

$

16,299

 

 

$

(46,697

)

 

$

79,189

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,385

 

 

 

2,741

 

 

 

4,663

 

 

 

1,839

 

 

 

900

 

 

 

2,872

 

 

 

25,400

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,092

 

 

 

4,092

 

EBITDA

 

 

76,890

 

 

 

21,513

 

 

 

26,326

 

 

 

6,486

 

 

 

17,199

 

 

 

(39,733

)

 

 

108,681

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,430

)

 

 

(5,430

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,430

)

 

 

(5,430

)

Adjusted EBITDA

 

$

76,890

 

 

$

21,513

 

 

$

26,326

 

 

$

6,486

 

 

$

17,199

 

 

$

(45,163

)

 

$

103,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

218,786

 

 

$

145,134

 

 

$

149,281

 

 

$

75,367

 

 

$

109,593

 

 

 

 

$

698,161

 

Operating income (loss) % as reported in accordance with GAAP

 

 

29

%

 

 

13

%

 

 

15

%

 

 

6

%

 

 

15

%

 

 

 

 

11

%

EBITDA Margin

 

 

35

%

 

 

15

%

 

 

18

%

 

 

9

%

 

 

16

%

 

 

 

 

16

%

Adjusted EBITDA Margin

 

 

35

%

 

 

15

%

 

 

18

%

 

 

9

%

 

 

16

%

 

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2024

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

61,750

 

 

$

14,369

 

 

$

13,248

 

 

$

3,473

 

 

$

7,244

 

 

$

(39,720

)

 

$

60,364

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

11,981

 

 

 

3,237

 

 

 

5,584

 

 

 

1,803

 

 

 

616

 

 

 

2,759

 

 

 

25,980

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

550

 

 

 

550

 

EBITDA

 

 

73,731

 

 

 

17,606

 

 

 

18,832

 

 

 

5,276

 

 

 

7,860

 

 

 

(36,411

)

 

 

86,894

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,034

)

 

 

(1,034

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,034

)

 

 

(1,034

)

Adjusted EBITDA

 

$

73,731

 

 

$

17,606

 

 

$

18,832

 

 

$

5,276

 

 

$

7,860

 

 

$

(37,445

)

 

$

85,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

214,985

 

 

$

139,314

 

 

$

144,058

 

 

$

73,492

 

 

$

96,959

 

 

 

 

$

668,808

 

Operating income (loss) % as reported in accordance with GAAP

 

 

29

%

 

 

10

%

 

 

9

%

 

 

5

%

 

 

7

%

 

 

 

 

9

%

EBITDA Margin

 

 

34

%

 

 

13

%

 

 

13

%

 

 

7

%

 

 

8

%

 

 

 

 

13

%

Adjusted EBITDA Margin

 

 

34

%

 

 

13

%

 

 

13

%

 

 

7

%

 

 

8

%

 

 

 

 

13

%

 

 

 

 

For the Three Months Ended March 31, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

59,632

 

 

$

8,667

 

 

$

35,666

 

 

$

3,462

 

 

$

10,665

 

 

$

(44,620

)

 

$

73,472

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

11,736

 

 

 

2,650

 

 

 

4,689

 

 

 

1,730

 

 

 

833

 

 

 

2,810

 

 

 

24,448

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(219

)

 

 

(219

)

EBITDA

 

 

71,368

 

 

 

11,317

 

 

 

40,355

 

 

 

5,192

 

 

 

11,498

 

 

 

(42,029

)

 

 

97,701

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,050

)

 

 

(1,050

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,050

)

 

 

(1,050

)

Adjusted EBITDA

 

$

71,368

 

 

$

11,317

 

 

$

40,355

 

 

$

5,192

 

 

$

11,498

 

 

$

(43,079

)

 

$

96,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

205,976

 

 

$

135,037

 

 

$

164,941

 

 

$

71,418

 

 

$

97,151

 

 

 

 

$

674,523

 

Operating income (loss) % as reported in accordance with GAAP

 

 

29

%

 

 

6

%

 

 

22

%

 

 

5

%

 

 

11

%

 

 

 

 

11

%

EBITDA Margin

 

 

35

%

 

 

8

%

 

 

24

%

 

 

7

%

 

 

12

%

 

 

 

 

14

%

Adjusted EBITDA Margin

 

 

35

%

 

 

8

%

 

 

24

%

 

 

7

%

 

 

12

%

 

 

 

 

14

%

 

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Six Months Ended June 30, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

124,137

 

 

$

27,439

 

 

$

57,329

 

 

$

8,109

 

 

$

26,964

 

 

$

(91,317

)

 

$

152,661

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

24,121

 

 

 

5,391

 

 

 

9,352

 

 

 

3,569

 

 

 

1,733

 

 

 

5,682

 

 

 

49,848

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,873

 

 

 

3,873

 

EBITDA

 

 

148,258

 

 

 

32,830

 

 

 

66,681

 

 

 

11,678

 

 

 

28,697

 

 

 

(81,762

)

 

 

206,382

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,480

)

 

 

(6,480

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,480

)

 

 

(6,480

)

Adjusted EBITDA

 

$

148,258

 

 

$

32,830

 

 

$

66,681

 

 

$

11,678

 

 

$

28,697

 

 

$

(88,242

)

 

$

199,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

424,762

 

 

$

280,171

 

 

$

314,222

 

 

$

146,785

 

 

$

206,744

 

 

 

 

$

1,372,684

 

Operating income (loss) % as reported in accordance with GAAP

 

 

29

%

 

 

10

%

 

 

18

%

 

 

6

%

 

 

13

%

 

 

 

 

11

%

EBITDA Margin

 

 

35

%

 

 

12

%

 

 

21

%

 

 

8

%

 

 

14

%

 

 

 

 

15

%

Adjusted EBITDA Margin

 

 

35

%

 

 

12

%

 

 

21

%

 

 

8

%

 

 

14

%

 

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2024

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

105,987

 

 

$

27,559

 

 

$

14,092

 

 

$

7,088

 

 

$

20,052

 

 

$

(77,721

)

 

$

97,057

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

24,791

 

 

 

6,412

 

 

 

12,019

 

 

 

3,062

 

 

 

1,219

 

 

 

5,535

 

 

 

53,038

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

720

 

 

 

720

 

EBITDA

 

 

130,778

 

 

 

33,971

 

 

 

26,111

 

 

 

10,150

 

 

 

21,271

 

 

 

(71,466

)

 

 

150,815

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,231

)

 

 

(3,231

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,231

)

 

 

(3,231

)

Adjusted EBITDA

 

$

130,778

 

 

$

33,971

 

 

$

26,111

 

 

$

10,150

 

 

$

21,271

 

 

$

(74,697

)

 

$

147,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

401,917

 

 

$

268,767

 

 

$

259,112

 

 

$

143,182

 

 

$

194,922

 

 

 

 

$

1,267,900

 

Operating income (loss) % as reported in accordance with GAAP

 

 

26

%

 

 

10

%

 

 

5

%

 

 

5

%

 

 

10

%

 

 

 

 

8

%

EBITDA Margin

 

 

33

%

 

 

13

%

 

 

10

%

 

 

7

%

 

 

11

%

 

 

 

 

12

%

Adjusted EBITDA Margin

 

 

33

%

 

 

13

%

 

 

10

%

 

 

7

%

 

 

11

%

 

 

 

 

12

%

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.