2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $966M | $2.5B | $4.1B | $4.7B | $4.3B |
Cost of Revenue | $1B | $2.5B | $3.5B | $3.8B | $3.7B |
Gross Profit | -$72M | -$42M | $677M | $977M | $610M |
Gross Profit % | -7.5% | -1.7% | 16% | 21% | 14% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$161M | -$187M | $400M | $556M | $316M |
Dep. & Amort. | $180M | $264M | $323M | $422M | $0 |
Def. Tax | -$25M | -$14M | $64M | $118M | $37M |
Stock Comp. | $17M | $20M | $23M | $33M | $32M |
Chg. in WC | $63M | $47M | -$278M | -$67M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $69M | $20M | $44M | $37M | $20M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $69M | $20M | $44M | $37M | $20M |
Receivables | $314M | $407M | $586M | $587M | $540M |
Inventory | $119M | $135M | $214M | $206M | $203M |
Liberty reported Q1 2025 revenue of $977 million, net income of $20 million, and adjusted EBITDA of $168 million, with sequential improvement in utilization, operational efficiencies, and safety; $37 million was returned to shareholders via buybacks and dividends.
The company anticipates sequential growth in revenue and profitability in Q2 2025, driven by higher utilization across all basins, and maintains full-year 2025 consolidated EBITDA guidance of $700–$750 million and CapEx guidance of $450 million for completions and $200 million for power assets.
Liberty is actively mitigating potential tariff impacts, expecting only modest inflationary effects on equipment components, and is redirecting supply chains as needed; no significant direct impact from tariffs is anticipated at this time.
The PowerGen business pipeline significantly exceeds current capacity, with advanced customer discussions in oil & gas electrification, data centers (primarily up to 250 MW), and industrial projects; first generation capacity is expected to be delivered in Q3 2025, packaged in Q4, and operational in Q1 2026.
Management emphasized strong balance sheet discipline, flexibility in capital spending and fleet deliveries, and a focus on maintaining margins and cash flow amid macro uncertainty; buybacks will be governed by free cash flow with priority on balance sheet strength.