← NESR Overview

National Energy Services Reunited Corp. Liquidation Value Calculator

National Energy Services Reunited Corp.

Current Price: N/A

Loading calculator data...

Advanced: All 208 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$178.02M USD
Other Receivables Net Current total
OtherReceivablesNetCurrent
$54.51M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$124.80M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
$132.70M USD
Restricted Cash total
RestrictedCash
$7.90M USD
Restricted Cash And Cash Equivalents At Carrying Value total
RestrictedCashAndCashEquivalentsAtCarryingValue
$132.70M USD
Restricted Cash Current total
RestrictedCashCurrent
$6.26M USD
Restricted Cash Noncurrent total
RestrictedCashNoncurrent
$1.64M USD
current_liabilities
Finance Lease Liability Current total
FinanceLeaseLiabilityCurrent
$1.75M USD
Long Term Debt Current total
LongTermDebtCurrent
$64.50M USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$2.95M USD
Other Liabilities Current total
OtherLiabilitiesCurrent
$24.71M USD
finance_lease_liability
Finance Lease Liability total
FinanceLeaseLiability
$2.02M USD
Finance Lease Liability Current fact
FinanceLeaseLiabilityCurrent
$1.75M USD
Finance Lease Liability Noncurrent fact
FinanceLeaseLiabilityNoncurrent
$269,000 USD
inventory
Inventory Net total
InventoryNet
$94.83M USD
Inventory Write Down total
InventoryWriteDown
$1.51M USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$604.92M USD
liabilities_total
Liabilities total $883.60M USD
long_term_debt
Long Term Debt total
LongTermDebt
$258.00M USD
Long Term Debt Noncurrent fact
LongTermDebtNoncurrent
$191.38M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$21.39M USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$2.95M USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$18.45M USD
shares_outstanding
Common Stock Shares Outstanding total
CommonStockSharesOutstanding
100.8M shares
Unmapped Tags (180)
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
$421.06MUSD
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
$191.79MUSD
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$522.07MUSD
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
$8.70MUSD
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
$13.77MUSD
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
$2.33MUSD
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
$1.36MUSD
Assets
Assets
$1.85BUSD
Assets Current
AssetsCurrent
$630.37MUSD
Capitalized Contract Cost Amortization
CapitalizedContractCostAmortization
$4.80MUSD
Common Stock No Par Value
CommonStockNoParValue
$0USD/shares
Common Stock Shares Issued
CommonStockSharesIssued
$100.79Mshares
Common Stock Value
CommonStockValue
$902.85MUSD
Debt Instrument Unamortized Premium
DebtInstrumentUnamortizedPremium
$0USD
Deferred Finance Costs Net
DeferredFinanceCostsNet
$2.10MUSD
Deferred Tax Assets Gross
DeferredTaxAssetsGross
$43.11MUSD
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
$11.55MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$20.82MUSD
Deferred Tax Assets Property Plant And Equipment
DeferredTaxAssetsPropertyPlantAndEquipment
$12.63MUSD
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
$22.29MUSD
Deferred Tax Liabilities
DeferredTaxLiabilities
$9.27MUSD
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
$1.69MUSD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$3.15MUSD
Defined Benefit Plan Plan Assets Benefits Paid
DefinedBenefitPlanPlanAssetsBenefitsPaid
$4.50MUSD
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
$100.79Mshares
Equity Method Investment Other Than Temporary Impairment
EquityMethodInvestmentOtherThanTemporaryImpairment
$5.10MUSD
Finance Lease Interest Payment On Liability
FinanceLeaseInterestPaymentOnLiability
$219,000USD
Finance Lease Liability Undiscounted Excess Amount
FinanceLeaseLiabilityUndiscountedExcessAmount
$56,000USD
Finance Lease Right Of Use Asset
FinanceLeaseRightOfUseAsset
$6.15MUSD
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
$3.46MUSD
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
$132.35MUSD
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
$179.44MUSD
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
$47.09MUSD
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
$3.57MUSD
Goodwill
Goodwill
$645.10MUSD
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
$47.09MUSD
Lease Cost
LeaseCost
$216.68MUSD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$21.47MUSD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$1.85BUSD
Operating Lease Cost
OperatingLeaseCost
$6.79MUSD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$20.30MUSD
Other Assets Current
OtherAssetsCurrent
$10.66MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$43.21MUSD
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
$30.85MUSD
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
$2.74MUSD
Preferred Stock No Par Value
PreferredStockNoParValue
$0USD/shares
Preferred Stock Shares Issued
PreferredStockSharesIssued
$0shares
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
$0shares
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$465.45MUSD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$65.00MUSD
Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
$374,000USD
Short Term Lease Cost
ShortTermLeaseCost
$206.20MUSD
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
$967.92MUSD
Taxes Payable Current
TaxesPayableCurrent
$25.09MUSD
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
$0shares
Unbilled Receivables Current
UnbilledReceivablesCurrent
$121.19MUSD
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
$12.60MUSD
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
$8.32MUSD
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
$8.32MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
$24.74MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$-5.20MUSD
Defined Benefit Plan Expected Future Benefit Payments Five Fiscal Years Thereafter
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter
$30.88MUSD
Defined Benefit Plan Expected Future Benefit Payments Next Twelve Months
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths
$8.03MUSD
Defined Benefit Plan Expected Future Benefit Payments Year Five
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive
$6.73MUSD
Defined Benefit Plan Expected Future Benefit Payments Year Four
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour
$6.94MUSD
Defined Benefit Plan Expected Future Benefit Payments Year Three
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree
$6.90MUSD
Defined Benefit Plan Expected Future Benefit Payments Year Two
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo
$7.02MUSD
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
$19.70MUSD
Finance Lease Liability Payments Due
FinanceLeaseLiabilityPaymentsDue
$2.08MUSD
Finance Lease Liability Payments Due Year Five
FinanceLeaseLiabilityPaymentsDueYearFive
$93,000USD
Finance Lease Liability Payments Due Year Four
FinanceLeaseLiabilityPaymentsDueYearFour
$93,000USD
Finance Lease Liability Payments Due Year Three
FinanceLeaseLiabilityPaymentsDueYearThree
$93,000USD
Finance Lease Liability Payments Due Year Two
FinanceLeaseLiabilityPaymentsDueYearTwo
$1.78MUSD
Finance Lease Principal Payments
FinanceLeasePrincipalPayments
$3.90MUSD
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
$116.16MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$49.48MUSD
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
$9.45MUSD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$-425,000USD
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
$1.65MUSD
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
$-1.02MUSD
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
$3.09MUSD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$42.86MUSD
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
$2.58MUSD
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
$2.67MUSD
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
$2.70MUSD
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
$3.48MUSD
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
$64.50MUSD
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
$193.50MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$-87.26MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-152.24MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$264.24MUSD
Operating Lease Payments
OperatingLeasePayments
$6.47MUSD
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
$13.69MUSD
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
$25.20MUSD
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
$143.45MUSD
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
$-1.60MUSD
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
$4.91MUSD
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
$98.58MUSD
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
$68.73MUSD
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
$104.20MUSD
Share Based Compensation
ShareBasedCompensation
$8.32MUSD
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
$2.12MUSD
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
$69,000USD
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
$51.13MUSD
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
$1.16BUSD
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
$14.46MUSD
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
$0USD
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
$-5.20MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$1USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$1USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
$0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$0pure
Effective Income Tax Rate Reconciliation Prior Year Income Taxes
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes
$0pure
Finance Lease Interest Expense
FinanceLeaseInterestExpense
$219,000USD
Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
$0pure
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
$16.80MUSD
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
$2.90MUSD
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
$2.90MUSD
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
$8.10MUSD
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
$15.40MUSD
Gross Profit
GrossProfit
$164.73MUSD
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
$-15.35MUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$60.40MUSD
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
$75.75MUSD
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
$1USD/shares
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
$1USD/shares
Income Taxes Paid Net
IncomeTaxesPaidNet
$27.47MUSD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$9.27MUSD
Income Tax Paid Foreign After Refund Received
IncomeTaxPaidForeignAfterRefundReceived
$27.47MUSD
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
$15.40MUSD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$837,000USD
Income Tax Reconciliation Prior Year Income Taxes
IncomeTaxReconciliationPriorYearIncomeTaxes
$1.47MUSD
Interest Expense
InterestExpense
$32.51MUSD
Interest Expense Debt
InterestExpenseDebt
$32.51MUSD
Net Income Loss
NetIncomeLoss
$51.13MUSD
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
$51.13MUSD
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
$51.13MUSD
Operating Income Loss
OperatingIncomeLoss
$98.32MUSD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
$-5.41MUSD
Prepaid Expense Current
PrepaidExpenseCurrent
$13.24MUSD
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
$1.32BUSD
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
$47.64MUSD
Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
$2.50MUSD
Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
$660,902shares
Adjustment For Amortization
AdjustmentForAmortization
$18.77MUSD
Asset Impairment Charges
AssetImpairmentCharges
$1.50MUSD
Defined Benefit Plan Accumulated Benefit Obligation
DefinedBenefitPlanAccumulatedBenefitObligation
$25.40MUSD
Defined Benefit Plan Actuarial Gain Loss
DefinedBenefitPlanActuarialGainLoss
$-1.53MUSD
Defined Benefit Plan Assumptions Used Calculating Benefit Obligation Discount Rate
DefinedBenefitPlanAssumptionsUsedCalculatingBenefitObligationDiscountRate
$0pure
Defined Benefit Plan Assumptions Used Calculating Net Periodic Benefit Cost Discount Rate
DefinedBenefitPlanAssumptionsUsedCalculatingNetPeriodicBenefitCostDiscountRate
$0pure
Defined Benefit Plan Benefit Obligation
DefinedBenefitPlanBenefitObligation
$43.63MUSD
Defined Benefit Plan Business Combinations And Acquisitions Benefit Obligation
DefinedBenefitPlanBusinessCombinationsAndAcquisitionsBenefitObligation
$-4.50MUSD
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
$4.50MUSD
Defined Benefit Plan Effect Of One Percentage Point Decrease On Service And Interest Cost Components1
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnServiceAndInterestCostComponents1
$2.62MUSD
Defined Benefit Plan Effect Of One Percentage Point Increase On Service And Interest Cost Components
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnServiceAndInterestCostComponents
$2.34MUSD
Defined Benefit Plan Funded Status Of Plan
DefinedBenefitPlanFundedStatusOfPlan
$43.63MUSD
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
$9.41MUSD
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
$5.66MUSD
Depreciation
Depreciation
$118.50MUSD
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$141.73MUSD
Entity Public Float
EntityPublicFloat
$411.20MUSD
Fair Value Measurement With Unobservable Inputs Reconciliation Liability Transfers Into Level3
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersIntoLevel3
$5,088USD
Interest Paid Net
InterestPaidNet
$28.48MUSD
Land
Land
$11.66MUSD
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
$6.60MUSD
Line Of Credit Facility Interest Rate At Period End
LineOfCreditFacilityInterestRateAtPeriodEnd
$0pure
Number Of Operating Segments
NumberOfOperatingSegments
$2Segments
Number Of Reportable Segments
NumberOfReportableSegments
$2Segments
Operating Loss Carryforwards
OperatingLossCarryforwards
$310.40MUSD
Other Asset Impairment Charges
OtherAssetImpairmentCharges
$9.57MUSD
Other Short Term Borrowings
OtherShortTermBorrowings
$54.25MUSD
Profit Loss
ProfitLoss
$51.13MUSD
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
$52.08MUSD
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
$16.24MUSD
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
$2.84MUSD
Unrecognized Tax Benefits Increases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions
$458,000USD
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
$55.70MUSD
PropertyManagementFeePercentFee
PropertyManagementFeePercentFee
$0pure

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments