Solaris Energy Infrastructure, Inc. (SEI)

Every figure below is the company's own, as filed. Nothing is estimated and nothing is smoothed — a period the filing does not support is left blank rather than drawn. Quarters are the company's own, counted from its financial year ending 12-31. Amounts in USD.

Revenue Annual

0 250M 500M 750M FY21: 159.2M FY22: 320M FY23: 292.9M FY24: 313.1M FY25: 622.2M FY21 FY22 FY23 FY24 FY25

Gross Profit Annual

0 50M 100M 150M FY19: 127.1M FY20: 10.2M FY21: 16.5M FY22: 69.8M FY23: 78.9M FY19 FY20 FY21 FY22 FY23

Revenue minus cost of sales. This filer tags no gross profit of its own..

Operating Income Annual

-50M 0 50M 100M 150M FY21: -387K FY22: 41.8M FY23: 49.9M FY24: 52.8M FY25: 135.4M FY21 FY22 FY23 FY24 FY25

Net Income Annual

-15M 0 15M 30M 45M FY21: -868K FY22: 21.2M FY23: 24.3M FY24: 15.8M FY25: 30.2M FY21 FY22 FY23 FY24 FY25

Cost of Revenue Annual

0 80M 160M 240M FY19: 87.7M FY20: 65.8M FY21: 115.5M FY22: 219.8M FY23: 177.8M FY19 FY20 FY21 FY22 FY23

Operating Cash Flow Annual

0 80M 160M 240M FY21: 16.5M FY22: 68M FY23: 89.4M FY24: 59.4M FY25: 209.1M FY21 FY22 FY23 FY24 FY25

Free Cash Flow Annual

-450M -300M -150M 0 150M 300M 450M FY21: -3.2M FY22: -13.4M FY23: 25M FY24: -129.1M FY25: -437.7M FY21 FY22 FY23 FY24 FY25

Operating cash flow minus capital expenditure.

Shares Outstanding Annual

0 9K 18K 27K FY17: 12.1K FY18: 25.8K FY17 FY18

Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.

EPS TTM

-0.60 0.00 0.60 1.20 1.80 Q4 '17: -0.34 Q1 '18: -0.12 Q2 '18: 0.27 Q3 '18: 0.64 Q4 '18: 1.59 Q4 '17 Q1 '18 Q2 '18 Q3 '18 Q4 '18

The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.