Atlas Energy (AESI) | Financial Analysis & Statements
Atlas Energy Solutions Inc. Mid-cap Energy
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
249.4M
Gross Profit
20.2M
8.11%
Operating Income
-20.5M
-8.21%
Net Income
-22.2M
-8.92%
EPS (Diluted)
$-0.18
Balance Sheet Metrics
Total Assets
2.2B
Total Liabilities
1.0B
Shareholders Equity
1.2B
Debt to Equity
0.84
Cash Flow Metrics
Operating Cash Flow
6.9M
Free Cash Flow
-18.1M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Atlas Energy Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.1B | 1.1B | 614.0M | 482.7M | 172.4M |
| Cost of Goods Sold | 944.6M | 823.9M | 300.2M | 226.4M | 108.3M |
| Gross Profit | 150.7M | 232.0M | 313.8M | 256.3M | 64.1M |
| Gross Margin % | 13.8% | 22.0% | 51.1% | 53.1% | 37.2% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 138.8M | 106.2M | 48.6M | 24.3M | 17.1M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 138.8M | 106.2M | 48.6M | 24.3M | 17.1M |
| Operating Income | -16.5M | 113.4M | 265.1M | 232.0M | 47.0M |
| Operating Margin % | -1.5% | 10.7% | 43.2% | 48.1% | 27.3% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 58.0M | 38.6M | 7.7M | 15.8M | 42.2M |
| Other Non-Operating Income | 6.3M | 977.0K | 430.0K | 2.6M | 291.0K |
| Pre-tax Income | -68.2M | 75.8M | 257.9M | 218.9M | 5.1M |
| Income Tax | -17.9M | 15.8M | 31.4M | 1.9M | 831.0K |
| Effective Tax Rate % | 0.0% | 20.9% | 12.2% | 0.8% | 16.3% |
| Net Income | -50.3M | 59.9M | 226.5M | 217.0M | 4.3M |
| Net Margin % | -4.6% | 5.7% | 36.9% | 45.0% | 2.5% |
| Key Metrics | |||||
| EBITDA | 173.2M | 228.5M | 307.2M | 263.2M | 71.9M |
| EPS (Basic) | - | $0.55 | $1.50 | $3.80 | $0.07 |
| EPS (Diluted) | - | $0.55 | $1.48 | $3.80 | $0.07 |
| Basic Shares Outstanding | - | 108235000 | 70450000 | 57147501 | 57147501 |
| Diluted Shares Outstanding | - | 108235000 | 70450000 | 57147501 | 57147501 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Atlas Energy Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 40.6M | 71.7M | 210.2M | 82.0M | 40.4M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 180.7M | 166.0M | 71.2M | 73.3M | 29.1M |
| Inventory | 61.7M | 40.6M | 21.9M | 16.4M | 10.4M |
| Other Current Assets | 24.4M | 11.2M | 15.5M | 5.9M | 4.0M |
| Total Current Assets | 307.5M | 289.4M | 318.7M | 178.7M | 84.3M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 693.0M | 113.6M | 52.3M | 24.8M | 0 |
| Goodwill | 488.0M | 243.9M | - | - | - |
| Intangible Assets | 182.2M | 105.9M | - | - | - |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 1.2M | 3.5M | 4.2M | 7.5M | 1.7M |
| Total Non-Current Assets | 1.9B | 1.7B | 943.0M | 572.3M | 459.6M |
| Total Assets | 2.2B | 2.0B | 1.3B | 751.0M | 543.8M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 69.2M | 119.0M | 60.9M | 31.6M | 12.2M |
| Short-term Debt | 47.5M | 53.2M | - | 20.6M | 15.6M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 8.4M | 2.6M | 3.0M | 5.7M | 1.1M |
| Total Current Liabilities | 211.1M | 243.1M | 92.6M | 88.7M | 40.6M |
| Non-Current Liabilities | |||||
| Long-term Debt | 574.3M | 476.9M | 172.8M | 126.6M | 159.7M |
| Deferred Tax Liabilities | 221.6M | 206.9M | 121.5M | 1.9M | 1.9M |
| Other Non-Current Liabilities | 5.5M | 2.2M | 6.9M | 22.5M | 1.7M |
| Total Non-Current Liabilities | 808.4M | 693.0M | 301.3M | 151.0M | 164.5M |
| Total Liabilities | 1.0B | 936.1M | 393.9M | 239.6M | 205.2M |
| Equity | |||||
| Common Stock | - | - | - | - | - |
| Retained Earnings | -50.3M | 0 | -41.3M | 0 | -87.3M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 1.2B | 1.0B | 867.8M | 511.4M | 338.7M |
| Key Metrics | |||||
| Total Debt | 621.8M | 530.1M | 172.8M | 147.2M | 175.3M |
| Working Capital | 96.4M | 46.4M | 226.1M | 90.1M | 43.6M |
Balance Sheet Composition
Atlas Energy Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -50.3M | 59.9M | 226.5M | 217.0M | 4.3M |
| Depreciation & Amortization | 189.0M | 114.5M | 41.6M | 28.6M | 24.6M |
| Stock-Based Compensation | 33.2M | 22.4M | 7.4M | 678.0K | 129.0K |
| Working Capital Changes | -53.1M | -4.8M | 1.4M | -52.8M | -11.2M |
| Operating Cash Flow | 111.1M | 209.5M | 307.4M | 194.7M | 6.9M |
| Investing Activities | |||||
| Capital Expenditures | -148.3M | -374.0M | -365.5M | -89.6M | -19.4M |
| Acquisitions | -204.2M | -153.4M | - | - | - |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -344.8M | -512.7M | -365.5M | -89.6M | -19.4M |
| Financing Activities | |||||
| Share Repurchases | -200.0K | - | - | - | - |
| Dividends Paid | -92.3M | -96.9M | -77.2M | -45.0M | -10.0M |
| Debt Issuance | 236.8M | 238.5M | 0 | 0 | 178.2M |
| Debt Repayment | -96.9M | -20.6M | -18.6M | -29.6M | -173.3M |
| Financing Cash Flow | 196.4M | 117.8M | 194.6M | -74.8M | 2.3M |
| Free Cash Flow | -30.9M | -117.5M | -66.5M | 116.4M | 2.0M |
| Net Change in Cash | -37.3M | -185.4M | 136.5M | 30.3M | -10.1M |
Cash Flow Trend
Atlas Energy Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
91.33
Forward P/E
54.98
Price to Book
1.67
Price to Sales
1.86
PEG Ratio
-0.38
Profitability Ratios
Profit Margin
-4.59%
Operating Margin
-8.09%
Return on Equity
-4.48%
Return on Assets
-0.25%
Financial Health
Current Ratio
1.46
Debt to Equity
51.43
Beta
0.57
Per Share Data
EPS (TTM)
$-0.41
Book Value per Share
$9.74
Revenue per Share
$8.95
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| AESI | 2.0B | 91.33 | 1.67 | -4.48% | -4.59% | 51.43 |
| Schlumberger Limited | 82.2B | 23.13 | 3.11 | 13.90% | 9.45% | 45.98 |
| Baker Hughes Company | 64.0B | 23.17 | 3.16 | 14.55% | 9.33% | 35.26 |
| Weatherford | 7.4B | 15.98 | 4.17 | 30.78% | 9.49% | 84.37 |
| Nov | 7.3B | 50.23 | 1.13 | 2.37% | 1.66% | 37.01 |
| Solaris Energy | 6.5B | 100.26 | 6.22 | 7.82% | 4.85% | 130.43 |
Financial data is updated regularly. All figures are in the company's reporting currency.






