OIL STATES INTERNATIONAL, INC 8-K Analysis & Summary – 2/21/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

, ,

Filing date:

02/21/2025


TLDR:

Oil States International, Inc. announced its fourth quarter 2024 results, reporting net income of $15.2 million and Adjusted EBITDA of $18.7 million, and repurchased $9.1 million of its common stock during the quarter.

ELI5:

Oil States, a company that makes equipment for the oil industry, had a decent quarter overall, but their business in the US is not doing as well as their business overseas. They made some money, but not as much as they could have.


Accession #:

0001121484-25-000022

Published on

Analyst Summary

  • Q4 2024 Revenue: $164.6 million (down 6% sequentially, down 21% year-over-year)
  • Q4 2024 Net Income: $15.2 million ($0.24 per share)
  • Q4 2024 Adjusted Net Income: $5.5 million ($0.09 per share)
  • Q4 2024 Adjusted EBITDA: $18.7 million (down 13% sequentially, down 22% year-over-year)
  • Offshore Manufactured Products revenue: $107.3 million (up 5% sequentially, down 15% year-over-year)
  • Completion and Production Services revenue: $30.1 million (down 25% sequentially, down 41% year-over-year)
  • Downhole Technologies revenue: $27.3 million (down 15% sequentially, down 11% year-over-year)
  • Gross Profit Margin = 23.67%
  • Operating Profit Margin = 11.23%
  • Net Profit Margin = 9.21%
  • Current Ratio = 3.16
  • Quick Ratio = 1.79
  • Debt-to-Equity Ratio = 0.48
  • Debt-to-Assets Ratio = 0.32
  • Asset Turnover = 0.69
  • P/B Ratio = 0.43
  • P/S Ratio = 0.42
  • EV/EBITDA = 4.59
  • Revenue Growth = -11.47%
  • Net Income Growth = -174.99%
  • EPS Growth = -190%

Opportunities and Risks

  • U.S. Land Market Weakness: Continued weakness in the U.S. land market could further impact revenue and profitability.
  • Restructuring Costs: Ongoing restructuring efforts may incur additional costs and disruptions.
  • Cyclical Industry: The oil and gas industry is inherently cyclical, and fluctuations in commodity prices could impact demand for OIS’s products and services.
  • Geopolitical Risks: Geopolitical conflicts and tensions could disrupt supply chains and impact international operations.
  • Offshore Market Strength: Continued strength in the offshore market could drive revenue growth and improve profitability.
  • New Technology Adoption: Growing market acceptance of new technology offerings, such as the integrated riser joint, could provide a competitive advantage.
  • Business Mix Optimization: Strategic initiatives to optimize the business mix and capital allocation could improve operating margins.
  • Share Repurchase Program: The share repurchase program could enhance shareholder value.

Potential Implications

Company Performance

  • Continued weakness in the U.S. land market could further impact revenue and profitability.
  • Ongoing restructuring efforts may incur additional costs and disruptions.
  • Continued strength in the offshore market could drive revenue growth and improve profitability.
  • Strategic initiatives to optimize the business mix and capital allocation could improve operating margins.
  • OIS needs to focus on improving its revenue growth and operational efficiency to enhance its financial performance.

Stock Price

  • The share repurchase program could enhance shareholder value.
  • Valuation ratios suggest that the company may be undervalued.

Oil States International, Inc. (OIS) – Form 8-K Report – February 21, 2025

Executive Summary

This 8-K filing from Oil States International, Inc. (OIS) reports the company’s Q4 2024 and full-year 2024 results. While the offshore business shows resilience, U.S. land operations continue to struggle. The company reported a net income of $15.2 million for Q4, boosted by a facility sale, but adjusted net income was only $5.5 million. Revenue declined sequentially, primarily due to lower U.S. land activity. Management is focused on business mix optimization and capital allocation. Overall, the report suggests a mixed performance with ongoing challenges in the U.S. land market offset by strength in offshore operations. A neutral to slightly positive outlook is warranted, contingent on the continued strength of the offshore market and successful restructuring of U.S. land operations.

Company Overview

Oil States International, Inc. (OIS) is a global provider of manufactured products and services to the energy, industrial, and military sectors. The company operates through three segments: Offshore Manufactured Products, Completion and Production Services, and Downhole Technologies. The current industry context involves fluctuating oil and gas prices, geopolitical tensions, and increasing focus on environmental regulations.

Detailed Analysis

Financial Statement Analysis

Key Financial Metrics (Q4 2024):

  • Revenue: $164.6 million (down 6% sequentially, down 21% year-over-year)
  • Net Income: $15.2 million ($0.24 per share)
  • Adjusted Net Income: $5.5 million ($0.09 per share)
  • Adjusted EBITDA: $18.7 million (down 13% sequentially, down 22% year-over-year)
  • Cash Flow from Operations: $18.2 million

Revenue by Segment:

  • Offshore Manufactured Products: $107.3 million (up 5% sequentially, down 15% year-over-year)
  • Completion and Production Services: $30.1 million (down 25% sequentially, down 41% year-over-year)
  • Downhole Technologies: $27.3 million (down 15% sequentially, down 11% year-over-year)

Key Ratios:

Ratio Q4 2024 Q3 2024 Q4 2023
Adjusted EBITDA Margin 11.4% 12.4% 11.5%

Trends: Revenue is declining, particularly in the Completion and Production Services and Downhole Technologies segments, indicating weakness in the U.S. land market. Offshore Manufactured Products shows some resilience. Net income is positive due to a one-time gain from a facility sale.

Management’s Discussion and Analysis (MD&A) Insights

Management acknowledges the challenges in the U.S. land market due to holiday slowdowns and strategic exits from commoditized business lines. They highlight the resilience of offshore and international operations and the growing market acceptance of new technology offerings. The focus is on business mix optimization and capital allocation to improve operating margins.

Red Flags and Uncommon Metrics

  • Restructuring Charges: Significant restructuring charges in both Q3 and Q4 2024, primarily related to U.S. land operations, indicate ongoing challenges and potential future costs.
  • Facility Sale: The gain from the facility sale is a one-time event and should not be considered a recurring source of income.
  • Goodwill Impairment: A $10 million goodwill impairment charge in 2024 suggests a reassessment of the value of acquired assets, potentially indicating past overvaluation.
  • Share Repurchase Program: The company repurchased $9.1 million of common stock during the quarter and has a new $50 million authorization, signaling confidence in the company’s future prospects.

Comparative and Trend Analysis

Compared to Q3 2024, revenue and Adjusted EBITDA have decreased. However, net income has improved due to the facility sale. Year-over-year, revenue and Adjusted EBITDA are down significantly, reflecting broader industry challenges. The offshore segment is performing relatively better than the U.S. land segments.

Risk and Opportunity Assessment

Risks

  • U.S. Land Market Weakness: Continued weakness in the U.S. land market could further impact revenue and profitability.
  • Restructuring Costs: Ongoing restructuring efforts may incur additional costs and disruptions.
  • Cyclical Industry: The oil and gas industry is inherently cyclical, and fluctuations in commodity prices could impact demand for OIS’s products and services.
  • Geopolitical Risks: Geopolitical conflicts and tensions could disrupt supply chains and impact international operations.

Opportunities

  • Offshore Market Strength: Continued strength in the offshore market could drive revenue growth and improve profitability.
  • New Technology Adoption: Growing market acceptance of new technology offerings, such as the integrated riser joint, could provide a competitive advantage.
  • Business Mix Optimization: Strategic initiatives to optimize the business mix and capital allocation could improve operating margins.
  • Share Repurchase Program: The share repurchase program could enhance shareholder value.

Conclusion and Actionable Insights

Oil States International faces a mixed outlook. The company’s offshore business is performing well, but the U.S. land market remains a challenge. Management’s focus on business mix optimization and capital allocation is a positive sign, but the company needs to successfully execute these strategies to improve profitability. The one-time gain from the facility sale provides a short-term boost, but long-term growth depends on the strength of the offshore market and the successful restructuring of U.S. land operations.

Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Calculation: Gross Profit Margin = (Revenue – Cost of Revenues) / Revenue = ($164,595 – $125,628) / $164,595 = 23.67%
    • Trend: Previous quarter (September 30, 2024) Gross Profit Margin = ($174,348 – $136,589) / $174,348 = 21.66%. Percentage change = (23.67% – 21.66%) / 21.66% = 9.28%. Previous year (December 31, 2023) Gross Profit Margin = ($208,266 – $163,696) / $208,266 = 21.40%. Percentage change = (23.67% – 21.40%) / 21.40% = 10.61%.
    • Industry: The industry average gross profit margin for oilfield services is around 25-35%. OIS’s gross profit margin of 23.67% is slightly below the industry average.
  • Operating Profit Margin

    • Calculation: Operating Profit Margin = Operating Income / Revenue = $18,484 / $164,595 = 11.23%
    • Trend: Previous quarter (September 30, 2024) Operating Profit Margin = (-$11,041) / $174,348 = -6.33%. Percentage change = (11.23% – (-6.33%)) / (-6.33%) = -277.39%. Previous year (December 31, 2023) Operating Profit Margin = $7,830 / $208,266 = 3.76%. Percentage change = (11.23% – 3.76%) / 3.76% = 198.67%.
    • Industry: The industry average operating profit margin for oilfield services is around 5-15%. OIS’s operating profit margin of 11.23% is within the industry average.
  • Net Profit Margin

    • Calculation: Net Profit Margin = Net Income / Revenue = $15,164 / $164,595 = 9.21%
    • Trend: Previous quarter (September 30, 2024) Net Profit Margin = (-$14,349) / $174,348 = -8.23%. Percentage change = (9.21% – (-8.23%)) / (-8.23%) = -211.91%. Previous year (December 31, 2023) Net Profit Margin = $5,963 / $208,266 = 2.86%. Percentage change = (9.21% – 2.86%) / 2.86% = 221.68%.
    • Industry: The industry average net profit margin for oilfield services is around 3-8%. OIS’s net profit margin of 9.21% is above the industry average.
  • Return on Assets (ROA)

    • Calculation: ROA = Net Income / Total Assets = -$11,258 / $1,005,108 = -1.12%
    • Industry: The industry average ROA for oilfield services is around 1-5%. OIS’s ROA of -1.12% is below the industry average.
  • Return on Equity (ROE)

    • Calculation: ROE = Net Income / Total Stockholders’ Equity = -$11,258 / $680,654 = -1.65%
    • Industry: The industry average ROE for oilfield services is around 5-15%. OIS’s ROE of -1.65% is below the industry average.
  • Earnings Per Share (EPS)

    • Basic Calculation: EPS (Basic) = Net Income / Weighted Average Shares Outstanding (Basic) = $15,164 / 60,947 = $0.24
    • Diluted Calculation: EPS (Diluted) = Net Income / Weighted Average Shares Outstanding (Diluted) = $15,164 / 61,392 = $0.24
    • Trend: Previous quarter (September 30, 2024) EPS (Basic) = -$0.23. Percentage change = ($0.24 – (-$0.23)) / (-$0.23) = -204.35%. Previous year (December 31, 2023) EPS (Basic) = $0.09. Percentage change = ($0.24 – $0.09) / $0.09 = 166.67%.

Liquidity

  • Current Ratio

    • Calculation: Current Ratio = Current Assets / Current Liabilities = $498,226 / $157,703 = 3.16
    • Trend: Previous year (December 31, 2023) Current Ratio = $487,997 / $157,270 = 3.10. Percentage change = (3.16 – 3.10) / 3.10 = 1.94%.
    • Industry: A current ratio of 3.16 indicates strong liquidity. The industry average is around 1.5-2.5.
  • Quick Ratio (Acid-Test Ratio)

    • Calculation: Quick Ratio = (Current Assets – Inventories) / Current Liabilities = ($498,226 – $214,836) / $157,703 = 1.79
    • Trend: Previous year (December 31, 2023) Quick Ratio = ($487,997 – $202,027) / $157,270 = 1.82. Percentage change = (1.79 – 1.82) / 1.82 = -1.65%.
    • Industry: A quick ratio of 1.79 indicates good short-term liquidity. The industry average is around 0.8-1.2.
  • Cash Ratio

    • Calculation: Cash Ratio = Cash and Cash Equivalents / Current Liabilities = $65,363 / $157,703 = 0.41
    • Trend: Previous year (December 31, 2023) Cash Ratio = $47,111 / $157,270 = 0.30. Percentage change = (0.41 – 0.30) / 0.30 = 36.67%.
    • Industry: A cash ratio of 0.41 is relatively low, indicating that the company may have difficulty meeting its short-term obligations with cash alone. The industry average is around 0.2-0.4.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Calculation: Debt-to-Equity Ratio = Total Liabilities / Total Stockholders’ Equity = $324,454 / $680,654 = 0.48
    • Trend: Previous year (December 31, 2023) Debt-to-Equity Ratio = $336,941 / $709,545 = 0.47. Percentage change = (0.48 – 0.47) / 0.47 = 2.13%.
    • Industry: A debt-to-equity ratio of 0.48 is relatively low, indicating that the company is not heavily leveraged. The industry average is around 0.5-1.5.
  • Debt-to-Assets Ratio

    • Calculation: Debt-to-Assets Ratio = Total Liabilities / Total Assets = $324,454 / $1,005,108 = 0.32
    • Trend: Previous year (December 31, 2023) Debt-to-Assets Ratio = $336,941 / $1,046,486 = 0.32. Percentage change = (0.32 – 0.32) / 0.32 = 0%.
    • Industry: A debt-to-assets ratio of 0.32 is relatively low, indicating that the company has a healthy asset base to cover its debt. The industry average is around 0.3-0.6.
  • Interest Coverage Ratio (Times Interest Earned)

    • Calculation: Interest Coverage Ratio = Operating Income / Interest Expense = $18,484 / $1,745 = 10.59
    • Trend: Using the year ended numbers, 2024 Interest Coverage Ratio = -$1,689 / $7,731 = -0.22. 2023 Interest Coverage Ratio = $23,164 / $8,189 = 2.83. Percentage change = (-0.22 – 2.83) / 2.83 = -107.77%.
    • Industry: An interest coverage ratio of 10.59 indicates that the company has a strong ability to cover its interest expenses. However, using the year ended numbers, the interest coverage ratio is -0.22, which is concerning. The industry average is around 2-5.

Activity/Efficiency

  • Inventory Turnover

    • Calculation: Inventory Turnover = Cost of Revenues / Average Inventory = $536,201 / (($214,836 + $202,027) / 2) = 2.58
    • Industry: An inventory turnover of 2.58 is relatively low, indicating that the company may be holding onto its inventory for too long. The industry average is around 4-6.
  • Days Sales Outstanding (DSO)

    • Calculation: DSO = (Accounts Receivable / Revenue) * 365 = ($194,336 / $692,588) * 365 = 102.33 days
    • Industry: A DSO of 102.33 days is relatively high, indicating that the company is taking a long time to collect its receivables. The industry average is around 45-60 days.
  • Days Payable Outstanding (DPO)

    • Calculation: DPO = (Accounts Payable / Cost of Revenues) * 365 = ($57,708 / $536,201) * 365 = 39.26 days
    • Industry: A DPO of 39.26 days is relatively low, indicating that the company is paying its suppliers quickly. The industry average is around 30-45 days.
  • Asset Turnover

    • Calculation: Asset Turnover = Revenue / Total Assets = $692,588 / $1,005,108 = 0.69
    • Trend: Previous year (December 31, 2023) Asset Turnover = $782,283 / $1,046,486 = 0.75. Percentage change = (0.69 – 0.75) / 0.75 = -8%.
    • Industry: An asset turnover of 0.69 is relatively low, indicating that the company is not using its assets efficiently to generate revenue. The industry average is around 0.8-1.2.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Calculation: P/E Ratio = Stock Price / EPS (Annual) = $4.74 / (-$0.18) = -26.33
    • Industry: A negative P/E ratio is not meaningful. The industry average is around 15-25.
  • Price-to-Book Ratio (P/B)

    • Calculation: Market Cap = Shares Outstanding * Stock Price = 62,004 * $4.74 = $293,900
    • Calculation: Book Value per Share = Total Stockholders’ Equity / Shares Outstanding = $680,654 / 62,004 = $10.98
    • Calculation: P/B Ratio = Stock Price / Book Value per Share = $4.74 / $10.98 = 0.43
    • Industry: A P/B ratio of 0.43 is relatively low, indicating that the company may be undervalued. The industry average is around 1-2.
  • Price-to-Sales Ratio (P/S)

    • Calculation: P/S Ratio = Market Cap / Revenue = $293,900 / $692,588 = 0.42
    • Industry: A P/S ratio of 0.42 is relatively low, indicating that the company may be undervalued. The industry average is around 0.5-1.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Calculation: Market Cap = Shares Outstanding * Stock Price = 62,004 * $4.74 = $293,900
    • Calculation: Total Debt = $633 + $124,654 = $125,287
    • Calculation: Enterprise Value (EV) = Market Cap + Total Debt – Cash = $293,900 + $125,287 – $65,363 = $353,824
    • Calculation: EV/EBITDA = $353,824 / $77,026 = 4.59
    • Industry: An EV/EBITDA of 4.59 is relatively low, indicating that the company may be undervalued. The industry average is around 6-8.

Growth Rates

  • Revenue Growth

    • Calculation: Revenue Growth = (Current Year Revenue – Previous Year Revenue) / Previous Year Revenue = ($692,588 – $782,283) / $782,283 = -11.47%
  • Net Income Growth

    • Calculation: Net Income Growth = (Current Year Net Income – Previous Year Net Income) / Previous Year Net Income = (-$11,258 – $12,891) / $12,891 = -174.99%
  • EPS Growth

    • Calculation: EPS Growth = (Current Year EPS – Previous Year EPS) / Previous Year EPS = (-$0.18 – $0.20) / $0.20 = -190%

Other Relevant Metrics

  • Adjusted EBITDA: Adjusted EBITDA is a non-GAAP metric used by the company to present its earnings performance excluding certain charges and credits. It is calculated by adding back interest expense, income tax provision, depreciation and amortization expense, impairment of goodwill, impairments of intangible assets, impairments of operating lease assets, facility consolidation/closure and other charges, and subtracting gain on disposal of property held for sale and gains on extinguishment of 4.75% convertible senior notes to net income (loss). The company uses this metric to provide a clearer picture of its core operating performance.

    • Trend: Previous quarter (September 30, 2024) Adjusted EBITDA = $21,531. Percentage change = ($18,734 – $21,531) / $21,531 = -12.99%. Previous year (December 31, 2023) Adjusted EBITDA = $23,978. Percentage change = ($18,734 – $23,978) / $23,978 = -21.87%.

Commentary

Oil States International’s (OIS) financial performance shows a mixed picture. While the gross, operating, and net profit margins have improved compared to the previous quarter and year, the overall revenue, net income, and EPS have declined year-over-year. The company maintains strong liquidity, but its efficiency ratios, such as inventory turnover and asset turnover, are relatively low. The valuation ratios suggest that the company may be undervalued, but the negative P/E ratio is a concern. Overall, OIS needs to focus on improving its revenue growth and operational efficiency to enhance its financial performance.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️