• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Superconnector
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    Expro Group Holdings N.V. Announces Third Quarter 2025 Results and Increases Full-Year Guidance on Adjusted EBITDA and Adjusted Free Cash Flow

    10/23/25 6:58:00 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy
    Get the next $XPRO alert in real time by email

    Expro Group Holdings N.V. (NYSE:XPRO) (the "Company" or "Expro") today reported financial and operational results for the three and nine months ended September 30, 2025, and increased full-year 2025 guidance on Adjusted EBITDA and Adjusted free cash flow.

    Third Quarter 2025 Highlights

    • Revenue was $411 million
    • Net income of $14 million, and net income margin of 3%
    • Adjusted EBITDA1 of $94 million
    • Adjusted EBITDA margin1 of 22.8% ranks among the top in our peer group
    • Cash flow from operations of $63 million, or 15% of revenues
    • Free cash flow1 was $39 million, and free cash flow margin1 of 9%. Adjusted free cash flow1 of $46 million, and adjusted free cash flow margin1 of 11%
    • Share repurchases of $25 million (~2 million shares at an average $12.06 per share) in the third quarter, totaling $40 million year to date (~3.7 million shares repurchased year to date at an average $10.81 per share)
    • Voluntary prepayment of our revolving credit facility of $22 million; liquidity at the end of the quarter stood at $532 million
    • Total order backlog of $2.3 billion at September 30, 2025
    • Increasing full-year Adjusted EBITDA guidance between $350 and $360 million and increasing Adjusted Free Cash Flow guidance to between $110 and $120 million.

    Michael Jardon, Chief Executive Officer, noted, "Expro's third quarter results once again demonstrate our commitment to operational excellence, innovation and free cash flow generation, even in a softer market backdrop, reflecting the continued resilience of our business and outstanding performance of our team. Third quarter Adjusted EBITDA margin of 22.8% represents a continuous improvement in our goal of driving at least 25% margins. Additionally, and more importantly, we generated Adjusted free cash flow of $46 million, or 11% of the quarter's revenue. We have also returned another $25 million to shareholders in the form of share repurchases, reaching our guided $40 million for the year ahead of schedule.

    "In addition to reporting solid third quarter results, Expro is raising our guidance on both Adjusted EBITDA and Adjusted free cash flow. We now expect Adjusted EBITDA to be between $350 million and $360 million and Adjusted free cash flow to be between $110 million and $120 million.

    "Alongside delivering robust financial performance beyond market expectations, we achieved several notable milestones this quarter. Expro set an offshore world record for the heaviest casing string deployment, advancing industry standards in ultra-deep, high-pressure cementing operations. We also introduced industry-first technologies such as QPulse™ and ELITE Composition™, which have been recognized with prestigious awards and are delivering measurable value for our customers. In addition, Expro was shortlisted for 10 technologies across seven categories at the Gulf Energy Awards, winning Best Health, Safety or Environmental Contribution – Upstream for our VIGILANCE™ Intelligent Safety and Surveillance Solution further highlighting our leadership in technological advancement and industry innovation.

    "These achievements, together with major contract wins and a strong safety record, underscore the dedication of our global team and our focus on delivering safe, efficient, and sustainable solutions. Looking ahead, we remain confident in our ability to navigate market challenges and capitalize on opportunities in our core international and offshore markets."

    1. A non-GAAP measure.

    Notable Awards and Achievements

    In the third quarter, Expro continues to demonstrate its commitment to innovating with a purpose, operational excellence, and sustainability through a series of industry recognitions and technology milestones.

    The company was honored with the OTC Brasil Spotlight on New Technology® Award for two innovative solutions - QPulse™ and ELITE Composition - which will be showcased at OTC Brasil from October 28-30. Both technologies were also shortlisted/won at the Gulf Energy Awards in Houston on October 16, where Expro was shortlisted for 10 technologies across seven categories, further highlighting their impact and relevance across global markets. Among the eight categories for which Expro was nominated at the Gulf Energy Awards in Houston on October 16, the company secured the award for Best Health, Safety or Environmental Contribution – Upstream for its VIGILANCE™ Intelligent Safety and Surveillance Solution.

    Expro's VIGILANCE™ safety surveillance technology tracks equipment as well as personnel movement through a unified, real-time system with 10-centimeter accuracy, and thereby addresses one of the industry's main key performance indicators for enhancing safety for rig floor personnel, particularly for those working in close vicinity of multiple pieces of moving equipment, or the "red zone."

    Expro also achieved a technology first with the inaugural deployment of Velonix™ in the U.S., optimizing pig control during pipeline cleaning operations. This innovation reduced 6.77 million pounds of CO₂ emissions, generated cost savings for the customer, and provided higher-quality data for faster decision-making, reinforcing our leadership in sustainable pipeline solutions.

    Additionally, Expro set an offshore world record for the heaviest casing string deployment using our Blackhawk® Gen III Wireless Top Drive Cement Head with SKYHOOK® technology. Completed in the Gulf of America, this milestone supports ultra-deep, high-pressure targets safely and reliably, setting a new standard in offshore cementing.

    These achievements reflect Expro's strategic focus on delivering scalable, high-margin technologies that drive efficiency, safety, and environmental responsibility across the energy sector.

    Performance across the company's global operations remained strong. In the NLA region, Expro signed a five-year extension with a major operator for subsea services in the Gulf of America, estimated at approximately $25 million. In Alaska, we secured an approximate $20 million contract with an operator for expanded Well Testing services, creating new opportunities to deploy multiphase flow meters and fluid analysis services.

    In the ESSA region, ENI awarded Expro the "Best Contractor HSE Performance", which coincides with the first anniversary of the OPT plant's operations without a loss time incident, underscoring Expro's industry-leading commitment to safety and operational excellence in the region. Additionally, Expro secured a multi-year slickline services contract in Congo, valued at nearly $10 million, further enhancing our intervention services footprint in West Africa.

    Within the MENA region, Expro secured two strategically important Well Flow Management contracts in the UAE, totaling approximately $25 million. These include well test services and a multiphase pump deployment for zero flaring operations, strengthening our position in unconventional well development.

    In the APAC region, notably Australia, Expro completed its first rigless conductor driving operation in over a decade during the second quarter, delivered ahead of schedule. In the third quarter, the Bass Straight campaign earned formal recognition from NOPSEMA, Australia's offshore safety regulator, for achieving ALARP (As Low As Reasonably Practicable) safety standards. This acknowledgement underscores Expro's commitment to innovation, operational excellence, and a robust safety culture.

    Free Cash Flow and Share Repurchases

    Expro generated $39 million in free cash flow and $46 million of Adjusted free cash flow. Free cash flow generation in the quarter was notably strong, driven by solid operating performance, increased discipline in capital spending and improved working capital. Expro's ability to convert Adjusted EBITDA into cash reflects the efficiency of its core operations combined with the focus on free cash flow generation.

    Expro is focused on and committed to generating significant free cash flow, and we expect to continue to do so by further expanding the Company's Adjusted EBITDA margin and reducing the capital intensity of the business. Management continues to believe that adjusted free cash flow better reflects the Company's performance by excluding one-time items, in line with corporate finance principals.

    Expro has repurchased approximately 2 million shares in the third quarter for an average price of $12.06 per share, totaling $25 million in the quarter. Year to date, the Company has repurchased approximately 3.7 million shares at an average price of $10.81 resulting in $40 million of total share repurchases, in line with and ahead of the annual repurchase target for 2025. Expro will continue to evaluate additional share repurchases in line with the Company's capital allocation framework.

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

    Total revenue

     

    $

    411,356

     

     

    $

    1,224,968

     

     

     

     

     

     

     

     

     

     

    Net cash provided by operating activities

     

    $

    63,179

     

     

    $

    153,101

     

    Less: Capital expenditures

     

     

    (24,196

    )

     

     

    (78,512

    )

    Free cash flow

     

     

    38,983

     

     

     

    74,589

     

     

     

     

     

     

     

     

     

     

    Free cash flow margin

     

     

    9

    %

     

     

    6

    %

     

     

     

     

     

     

     

     

     

    Add: Merger and integration expense (1)

     

     

    1,293

     

     

     

    5,300

     

    Add: Severance and other expense (1)

     

     

    5,782

     

     

     

    18,575

     

    Adjusted free cash flow

     

    $

    46,058

     

     

    $

    98,464

     

     

     

     

     

     

     

     

     

     

    Adjusted free cash flow margin

     

     

    11

    %

     

     

    8

    %

     

    (1) Expenses directly referenced on the condensed consolidated Statements of Operations.

    Financial Guidance

    Despite the softer market conditions Expro continues to push for margin improvements and capital efficiency into the business. The Company continues to increase its wallet of products and services with existing customers, driving additional high-margin services without increasing – and sometimes reducing – the personnel to perform those services. Additionally, we continue to see the internationalization of acquisitions we have made and we're seeing the Production Services business maturing beyond the initial phase of capital consumption into a high free cash flow generating business. Below is Expro's current expectation for the full year 2025.

    • Revenue: $1,600 million - $1,650 million (from ~$1.7 billion before)
    • Increased Adjusted EBITDA: $350 million - $360 million (from >$350 million before)
    • Reduced Capex: $110 million - $120 million (from ~$120 million before)
    • Increased Adjusted Free Cash Flow: $110 million - $120 million (from ~$110 million before)

    Other Financial Information

    As of September 30, 2025, Expro's consolidated cash and cash equivalents, including restricted cash, totaled $199 million, and the Company's total liquidity stood at $532 million. Total liquidity includes $333 million available for drawdowns as loans under the Company's revolving credit facility. The Company had outstanding long-term borrowings of $99 million as of September 30, 2025.

    The Company's capital expenditures totaled $24 million in the third quarter of 2025, of which approximately 90% were used for the purchase and manufacture of equipment to directly support customer-related activities and approximately 10% for other property, plant and equipment, inclusive of software costs. Expro plans for capital expenditures in the range of approximately $30 million to $40 million for the remaining three months of 2025.

    The company is authorized to acquire up to $100 million of outstanding shares with $36 million remaining authorized for repurchase. During the three months ended September 30, 2025, the Company repurchased approximately 2 million shares at an average price of $12.06 per share, for a total cost of approximately $25 million. The Company remains committed to returning capital to shareholders.

    On July 23, 2025, we entered into a new senior secured revolving credit facility, which increased available revolving facility loan commitments to up to $400 million, maturing on July 30, 2029. Concurrently, the company established a $100 million 364-day bridge facility. Proceeds of the revolving facility may be used for general corporate and working capital purposes. Proceeds of the bridge facility may be used for acquisitions and investments and capital expenditure in relation to acquisitions.

    The financial measures provided that are not presented in accordance with GAAP are defined and reconciled to their most directly comparable GAAP measures. Please see "Use of Non-GAAP Financial Measures" and the reconciliations to the nearest comparable GAAP measures.

    Additionally, downloadable financials are available on the Investor section of www.expro.com.

    Segment Results

    Unless otherwise noted, the following discussion compares the quarterly results for the third quarter of 2025 to the results for the second quarter of 2025.

    North and Latin America (NLA)

    Revenue for the NLA segment was $151 million for the three months ended September 30, 2025, an increase of $8 million, or 6%, compared to $143 million for the three months ended June 30, 2025. The increase was primarily due to higher well construction and well flow management revenue in the Gulf of America, partially offset by lower well intervention and integrity revenue in Argentina.

    Segment EBITDA for the NLA segment was $37 million, or 24% of revenues, during the three months ended September 30, 2025, an increase of $3 million, or 9%, compared to $34 million, or 24%, of revenues during the three months ended June 30, 2025. The increase in Segment EBITDA and Segment EBITDA margin was primarily attributable to increased activity on higher margin projects.

    Europe and Sub-Saharan Africa (ESSA)

    Revenue for the ESSA segment was $126 million for the three months ended September 30, 2025, a decrease of $7 million, or 5%, compared to $132 million for the three months ended June 30, 2025. The decrease in revenues was primarily driven by lower well flow management and subsea well access revenue in the U.K. and Norway.

    Segment EBITDA for the ESSA segment was $41 million, or 32% of revenues, for the three months ended September 30, 2025, an increase of $1 million, or 2%, compared to $40 million, or 30% of revenues, for the three months ended June 30, 2025. The increase in Segment EBITDA and Segment EBITDA margin, despite the decrease in revenue, was primarily attributable to a favorable product mix and increased activity on higher margin projects.

    Middle East and North Africa (MENA)

    Revenue for the MENA segment was $86 million for the three months ended September 30, 2025, a decrease of $5 million, or 5%, compared to $91 million for the three months ended June 30, 2025. The decrease in revenue was driven by lower well construction and well intervention and integrity revenue in the Kingdom of Saudi Arabia ("KSA"), the United Arab Emirates ("UAE"), and Qatar.

    Segment EBITDA for the MENA segment was $30 million, or 35% of revenues, for the three months ended September 30, 2025, a decrease of $3 million, or 8%, compared to $33 million, or 36% of revenues, for the three months ended June 30, 2025. The decrease in Segment EBITDA and Segment EBITDA margin is consistent with the decrease in revenue.

    Asia Pacific (APAC)

    Revenue for the APAC segment was $49 million for the three months ended September 30, 2025, a decrease of $8 million, or 14%, compared to $57 million for the three months ended June 30, 2025. The decrease in revenue was driven by lower well construction revenue in Australia and lower well flow management, well intervention and integrity, and well construction revenue in Malaysia, partially offset by higher well construction and well flow management revenue in Indonesia.

    Segment EBITDA for the APAC segment was $10 million, or 21% of revenues, for the three months ended September 30, 2025, a decrease of $5 million compared to $15 million, or 26% of revenues, for the three months ended June 30, 2025. The decrease in Segment EBITDA and Segment EBITDA margin is attributable primarily to lower activity and a less favorable product mix.

    Conference Call

    The Company will host a conference call to discuss third quarter 2025 results on Thursday, October 23, 2025, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

    Participants may also join the conference call by dialing:

    U.S.: +1 (833) 470-1428

    International: +1 (646) 844-6383

    Access ID: 361484

    To listen via live webcast, please visit the Investor section of www.expro.com.

    The third quarter 2025 Investor Presentation is available on the Investor section of www.expro.com.

    An audio replay of the webcast will be available on the Investor section of the Company's website approximately three hours after the conclusion of the call and will remain available for a period of two weeks.

    To access the audio replay telephonically:

    Dial-In: U.S. +1 (866) 813-9403 or +1 (929) 458-6194

    Access ID: 725252

    Start Date: October 23, 2025, 1:00 p.m. CT

    End Date: November 6, 2025, 10:59 p.m. CT

    A transcript of the conference call will be posted to the Investor relations section of the Company's website as soon as practicable after the conclusion of the call.

    ABOUT EXPRO

    Working for clients across the entire well life cycle, Expro is a leading provider of energy services, offering cost-effective, innovative solutions and what the Company considers to be best-in-class safety and service quality. The Company's extensive portfolio of capabilities spans well construction, well flow management, subsea well access, and well intervention and integrity solutions.

    With roots dating to 1938, Expro has approximately 8,500 employees and provides services and solutions to leading exploration and production companies in both onshore and offshore environments in more than 50 countries.

    For more information, please visit: www.expro.com and connect with Expro on X @ExproGroup and LinkedIn @Expro.

    Forward-Looking Statements

    This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this release include statements, estimates and projections regarding the Company's future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections, guidance and operating results. These statements are based on certain assumptions made by the Company based on management's experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Such assumptions, risks and uncertainties include the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations (including the ability to recover, and to the extent necessary, service and/or economically repair any equipment located on the seabed), political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company's industry, global or national health concerns, including health epidemics, the possibility of a swift and material decline in global crude oil demand and crude oil prices for an uncertain period of time, future actions of foreign oil producers such as Saudi Arabia and Russia, inflationary pressures, international trade laws, tariffs, the impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations, and other guidance.

    Such assumptions, risks and uncertainties also include the factors discussed or referenced in the "Risk Factors" section of the Company's Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC, as well as other risks and uncertainties set forth from time to time in the reports the Company files with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events, historical practice or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.

    Use of Non-GAAP Financial Measures

    This press release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss), and adjusted net income (loss) per diluted share, which may be used periodically by management when discussing financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management believes these metrics provide additional information relative to the performance of the business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of Expro from period to period and to compare such performance with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share in isolation or as a substitute for analysis of Expro's results as reported under GAAP. Because Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share may be defined differently by other companies in the industry, the presentation of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

    Expro defines Adjusted EBITDA as net income (loss) adjusted for (a) income tax expense, (b) depreciation and amortization expense, (c) severance and other expense, (d) merger and integration expense, (e) gain on disposal of assets, (f) other (income) expense, net, (g) stock-based compensation expense, (h) foreign exchange (gains) losses and (i) interest and finance (income) expense, net. Adjusted EBITDA margin reflects Adjusted EBITDA expressed as a percentage of total revenue.

    Contribution is defined as total revenue less cost of revenue excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in cost of revenue. Contribution margin is defined as contribution divided by total revenue, expressed as a percentage.

    Free cash flow is defined as cash provided by (used in) operating activities less capital expenditures. Free cash flow margin is defined as free cash flow divided by total revenue, expressed as a percentage. Adjusted free cash flow is defined as cash provided by (used in) operating activities less capital expenditures, add back merger and integration expense and severance and other expense (income). Adjusted free cash flow margin is defined as adjusted free cash flow divided by total revenue, expressed as a percentage.

    The Company defines adjusted net income (loss) as net income (loss) before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items. The Company defines adjusted net income (loss) per diluted share as net income (loss) per diluted share before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items, divided by diluted weighted average common shares.

    Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

     

    EXPRO GROUP HOLDINGS N.V.

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (In thousands, except share data)

    (Unaudited)

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Total revenue

     

    $

    411,356

     

     

    $

    422,740

     

     

    $

    422,828

     

     

    $

    1,224,968

     

     

    $

    1,275,959

     

    Operating costs and expenses:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of revenue, excluding depreciation and amortization expense

     

     

    (311,142

    )

     

     

    (319,981

    )

     

     

    (331,235

    )

     

     

    (936,615

    )

     

     

    (1,006,242

    )

    General and administrative expense, excluding depreciation and amortization expense

     

     

    (20,491

    )

     

     

    (14,499

    )

     

     

    (20,467

    )

     

     

    (56,804

    )

     

     

    (65,905

    )

    Depreciation and amortization expense

     

     

    (46,195

    )

     

     

    (46,716

    )

     

     

    (40,391

    )

     

     

    (138,332

    )

     

     

    (121,184

    )

    Merger and integration expense

     

     

    (1,293

    )

     

     

    (2,267

    )

     

     

    (1,437

    )

     

     

    (5,300

    )

     

     

    (12,387

    )

    Severance and other expense

     

     

    (5,782

    )

     

     

    (6,711

    )

     

     

    (3,181

    )

     

     

    (18,575

    )

     

     

    (8,007

    )

    Total operating cost and expenses

     

     

    (384,903

    )

     

     

    (390,174

    )

     

     

    (396,711

    )

     

     

    (1,155,626

    )

     

     

    (1,213,725

    )

    Operating income

     

     

    26,453

     

     

     

    32,566

     

     

     

    26,117

     

     

     

    69,342

     

     

     

    62,234

     

    Other income, net

     

     

    524

     

     

     

    280

     

     

     

    262

     

     

     

    2,458

     

     

     

    1,081

     

    Interest and finance expense, net

     

     

    (4,106

    )

     

     

    (4,279

    )

     

     

    (3,895

    )

     

     

    (11,836

    )

     

     

    (10,713

    )

    Income before taxes and equity in income of joint ventures

     

     

    22,871

     

     

     

    28,567

     

     

     

    22,484

     

     

     

    59,964

     

     

     

    52,602

     

    Equity in income of joint ventures

     

     

    5,897

     

     

     

    3,395

     

     

     

    4,241

     

     

     

    12,998

     

     

     

    12,955

     

    Income before income taxes

     

     

    28,768

     

     

     

    31,962

     

     

     

    26,725

     

     

     

    72,962

     

     

     

    65,557

     

    Income tax expense

     

     

    (14,805

    )

     

     

    (13,959

    )

     

     

    (10,450

    )

     

     

    (27,048

    )

     

     

    (36,673

    )

    Net income

     

    $

    13,963

     

     

    $

    18,003

     

     

    $

    16,275

     

     

    $

    45,914

     

     

    $

    28,884

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income per common share:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

    $

    0.12

     

     

    $

    0.16

     

     

    $

    0.14

     

     

    $

    0.40

     

     

    $

    0.25

     

    Diluted

     

    $

    0.12

     

     

    $

    0.16

     

     

    $

    0.14

     

     

    $

    0.40

     

     

    $

    0.25

     

    Weighted average common shares outstanding:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

     

    114,804,684

     

     

     

    115,444,915

     

     

     

    117,467,994

     

     

     

    115,483,955

     

     

     

    113,887,885

     

    Diluted

     

     

    115,447,110

     

     

     

    115,508,918

     

     

     

    118,293,677

     

     

     

    115,956,527

     

     

     

    115,605,215

     

     

    EXPRO GROUP HOLDINGS N.V.

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (In thousands)

    (Unaudited)

     

     

     

    September 30,

     

     

    December 31,

     

     

     

    2025

     

     

    2024

     

    Assets

     

     

     

     

     

     

     

     

    Current assets

     

     

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    197,876

     

     

    $

    183,036

     

    Restricted cash

     

     

    744

     

     

     

    1,627

     

    Accounts receivable, net

     

     

    493,059

     

     

     

    517,570

     

    Inventories

     

     

    171,716

     

     

     

    159,040

     

    Income tax receivables

     

     

    34,647

     

     

     

    28,641

     

    Other current assets

     

     

    84,004

     

     

     

    74,132

     

    Total current assets

     

     

    982,046

     

     

     

    964,046

     

     

     

     

     

     

     

     

     

     

    Property, plant and equipment, net

     

     

    533,605

     

     

     

    563,697

     

    Investments in joint ventures

     

     

    81,340

     

     

     

    73,012

     

    Intangible assets, net

     

     

    260,672

     

     

     

    298,856

     

    Goodwill

     

     

    348,558

     

     

     

    348,918

     

    Operating lease right-of-use assets

     

     

    73,671

     

     

     

    66,640

     

    Non-current accounts receivable, net

     

     

    7,432

     

     

     

    7,432

     

    Other non-current assets

     

     

    17,856

     

     

     

    10,940

     

    Total assets

     

    $

    2,305,180

     

     

    $

    2,333,541

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Liabilities and stockholders' equity

     

     

     

     

     

     

     

     

    Current liabilities

     

     

     

     

     

     

     

     

    Accounts payable and accrued liabilities

     

    $

    299,243

     

     

    $

    340,298

     

    Income tax liabilities

     

     

    50,303

     

     

     

    52,436

     

    Finance lease liabilities

     

     

    2,410

     

     

     

    2,234

     

    Operating lease liabilities

     

     

    17,481

     

     

     

    17,253

     

    Other current liabilities

     

     

    95,042

     

     

     

    72,209

     

    Total current liabilities

     

     

    464,479

     

     

     

    484,430

     

     

     

     

     

     

     

     

     

     

    Long-term borrowings

     

     

    99,065

     

     

     

    121,065

     

    Deferred tax liabilities, net

     

     

    21,638

     

     

     

    44,310

     

    Post-retirement benefits

     

     

    5,823

     

     

     

    10,430

     

    Non-current finance lease liabilities

     

     

    13,020

     

     

     

    14,006

     

    Non-current operating lease liabilities

     

     

    57,891

     

     

     

    48,488

     

    Uncertain tax positions

     

     

    80,659

     

     

     

    74,526

     

    Other non-current liabilities

     

     

    45,508

     

     

     

    44,802

     

    Total liabilities

     

     

    788,083

     

     

     

    842,057

     

     

     

     

     

     

     

     

     

     

    Common stock

     

     

    8,556

     

     

     

    8,488

     

    Treasury stock

     

     

    (126,936

    )

     

     

    (83,420

    )

    Additional paid-in capital

     

     

    2,102,491

     

     

     

    2,079,161

     

    Accumulated other comprehensive income

     

     

    14,287

     

     

     

    14,470

     

    Accumulated deficit

     

     

    (481,301

    )

     

     

    (527,215

    )

    Total stockholders' equity

     

     

    1,517,097

     

     

     

    1,491,484

     

    Total liabilities and stockholders' equity

     

    $

    2,305,180

     

     

    $

    2,333,541

     

     

    EXPRO GROUP HOLDINGS N.V.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (In thousands)

    (Unaudited)

     

     

     

    Nine Months Ended September 30,

     

     

     

    2025

     

     

    2024

     

    Cash flows from operating activities:

     

     

     

     

     

     

     

     

    Net income

     

    $

    45,914

     

     

    $

    28,884

     

    Adjustments to reconcile net income to net cash provided by operating activities:

     

     

     

     

     

     

     

     

    Depreciation and amortization expense

     

     

    138,332

     

     

     

    121,184

     

    Equity in income of joint ventures

     

     

    (12,998

    )

     

     

    (12,955

    )

    Stock-based compensation expense

     

     

    21,483

     

     

     

    19,251

     

    Elimination of unrealized loss on sales to joint ventures

     

     

    -

     

     

     

    (312

    )

    Changes in fair value of contingent consideration

     

     

    -

     

     

     

    (5,761

    )

    Deferred taxes

     

     

    (17,211

    )

     

     

    (1,126

    )

    Unrealized foreign exchange (gain) loss

     

     

    (7,227

    )

     

     

    3,418

     

    Changes in assets and liabilities:

     

     

     

     

     

     

     

     

    Accounts receivable, net

     

     

    25,574

     

     

     

    (28,676

    )

    Inventories

     

     

    (12,676

    )

     

     

    (15,367

    )

    Other assets

     

     

    (16,219

    )

     

     

    (11,471

    )

    Accounts payable and accrued liabilities

     

     

    (34,799

    )

     

     

    (19,617

    )

    Other liabilities

     

     

    25,953

     

     

     

    (8,463

    )

    Income taxes, net

     

     

    (2,007

    )

     

     

    3,375

     

    Dividends received from joint ventures

     

     

    4,669

     

     

     

    4,132

     

    Other

     

     

    (5,687

    )

     

     

    (4,418

    )

    Net cash provided by operating activities

     

     

    153,101

     

     

     

    72,078

     

     

     

     

     

     

     

     

     

     

    Cash flows from investing activities:

     

     

     

     

     

     

     

     

    Capital expenditures

     

     

    (78,512

    )

     

     

    (99,158

    )

    Payment for acquisition of business, net of cash acquired

     

     

    -

     

     

     

    (31,967

    )

    Proceeds from settlement of contingent consideration

     

     

    -

     

     

     

    7,500

     

    Proceeds from disposal of assets

     

     

    5,000

     

     

     

    2,900

     

    Net cash used in investing activities

     

     

    (73,512

    )

     

     

    (120,725

    )

     

     

     

     

     

     

     

     

     

    Cash flows from financing activities:

     

     

     

     

     

     

     

     

    (Cash pledged for) release of collateral deposits, net

     

     

    (552

    )

     

     

    1,242

     

    Proceeds from borrowings

     

     

    -

     

     

     

    117,269

     

    Repayment of borrowings

     

     

    (22,000

    )

     

     

    (44,351

    )

    Repurchase of common stock

     

     

    (40,088

    )

     

     

    -

     

    Payment of withholding taxes on stock-based compensation plans

     

     

    (1,528

    )

     

     

    (3,269

    )

    Repayment of financed insurance premium

     

     

    (6,452

    )

     

     

    (7,828

    )

    Repayments of finance leases

     

     

    (1,433

    )

     

     

    (1,055

    )

    Net cash (used in) provided by financing activities

     

     

    (72,053

    )

     

     

    62,008

     

     

     

     

     

     

     

     

     

     

    Effect of exchange rate changes on cash and cash equivalents

     

     

    6,421

     

     

     

    458

     

    Net increase to cash and cash equivalents and restricted cash

     

     

    13,957

     

     

     

    13,819

     

    Cash and cash equivalents and restricted cash at beginning of period

     

     

    184,663

     

     

     

    153,166

     

    Cash and cash equivalents and restricted cash at end of period

     

    $

    198,620

     

     

    $

    166,985

     

     

     

     

     

     

     

     

     

     

    Supplemental disclosure of cash flow information:

     

     

     

     

     

     

     

     

    Cash paid for income taxes, net of refunds

     

    $

    45,873

     

     

    $

    34,091

     

    Cash paid for interest, net

     

     

    16,149

     

     

     

    8,070

     

    Change in accounts payable and accrued expenses related to capital expenditures

     

     

    4,559

     

     

     

    9,545

     

     

    EXPRO GROUP HOLDINGS N.V.

    SELECTED OPERATING SEGMENT DATA AND REVENUE BY AREAS OF CAPABILITIES

    (In thousands)

    (Unaudited)

     

    Segment Revenue and Segment Revenue as Percentage of Total Revenue:

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    NLA

     

    $

    150,868

     

     

     

    37

    %

     

    $

    142,582

     

     

     

    34

    %

     

    $

    139,397

     

     

     

    33

    %

     

    $

    427,728

     

     

     

    35

    %

     

    $

    426,776

     

     

     

    33

    %

    ESSA

     

     

    125,838

     

     

     

    30

    %

     

     

    132,367

     

     

     

    31

    %

     

     

    131,475

     

     

     

    31

    %

     

     

    370,578

     

     

     

    30

    %

     

     

    421,652

     

     

     

    33

    %

    MENA

     

     

    86,061

     

     

     

    21

    %

     

     

    91,016

     

     

     

    22

    %

     

     

    86,736

     

     

     

    21

    %

     

     

    270,631

     

     

     

    22

    %

     

     

    239,659

     

     

     

    19

    %

    APAC

     

     

    48,589

     

     

     

    12

    %

     

     

    56,775

     

     

     

    13

    %

     

     

    65,220

     

     

     

    15

    %

     

     

    156,031

     

     

     

    13

    %

     

     

    187,872

     

     

     

    15

    %

    Total

     

    $

    411,356

     

     

     

    100

    %

     

    $

    422,740

     

     

     

    100

    %

     

    $

    422,828

     

     

     

    100

    %

     

    $

    1,224,968

     

     

     

    100

    %

     

    $

    1,275,959

     

     

     

    100

    %

    Segment EBITDA(1), Segment EBITDA Margin(2), Adjusted EBITDA and Adjusted EBITDA Margin(3):

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    NLA

     

    $

    36,842

     

     

     

    24

    %

     

    $

    33,909

     

     

     

    24

    %

     

    $

    33,064

     

     

     

    24

    %

     

    $

    101,136

     

     

     

    24

    %

     

    $

    111,915

     

     

     

    26

    %

    ESSA

     

     

    40,503

     

     

     

    32

    %

     

     

    39,635

     

     

     

    30

    %

     

     

    32,175

     

     

     

    24

    %

     

     

    109,326

     

     

     

    30

    %

     

    $

    92,373

     

     

     

    22

    %

    MENA

     

     

    29,862

     

     

     

    35

    %

     

     

    32,571

     

     

     

    36

    %

     

     

    30,032

     

     

     

    35

    %

     

     

    96,601

     

     

     

    36

    %

     

    $

    83,181

     

     

     

    35

    %

    APAC

     

     

    10,049

     

     

     

    21

    %

     

     

    14,794

     

     

     

    26

    %

     

     

    16,193

     

     

     

    25

    %

     

     

    35,705

     

     

     

    23

    %

     

    $

    42,227

     

     

     

    22

    %

    Total Segment EBITDA

     

     

    117,256

     

     

     

     

     

     

     

    120,909

     

     

     

     

     

     

     

    111,464

     

     

     

     

     

     

    342,768

     

     

     

     

     

     

    329,696

     

     

     

     

     

    Corporate costs(4)

     

     

    (29,181

    )

     

     

     

     

     

     

    (29,853

    )

     

     

     

     

     

     

    (30,669

    )

     

     

     

     

     

    (91,115

    )

     

     

     

     

     

    (95,605

    )

     

     

     

     

    Equity in income of joint ventures

     

     

    5,897

     

     

     

     

     

     

     

    3,395

     

     

     

     

     

     

     

    4,241

     

     

     

     

     

     

    12,998

     

     

     

     

     

     

    12,955

     

     

     

     

     

    Adjusted EBITDA

     

    $

    93,972

     

     

     

    23

    %

     

    $

    94,451

     

     

     

    22

    %

     

    $

    85,036

     

     

     

    20

    %

     

    $

    264,651

     

     

     

    22

    %

     

    $

    247,046

     

     

     

    19

    %

    (1)

    Expro evaluates its business segment operating performance using Segment Revenue, Segment EBITDA and Segment EBITDA margin. Expro's management believes Segment EBITDA and Segment EBITDA margin are useful operating performance measures as they exclude transactions not related to its core operating activities, corporate costs and certain non-cash items and allows Expro to meaningfully analyze the trends and performance of its core operations by segment as well as to make decisions regarding the allocation of resources to segments.

     

     

    (2)

    Expro defines Segment EBITDA margin as Segment EBITDA divided by Segment Revenue, expressed as a percentage.

     

     

    (3)

    Expro defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue, expressed as a percentage.

     

     

    (4)

    Corporate costs include the costs of running our corporate head office and other central functions that support the operating segments, including research, engineering and development, logistics, sales and marketing and health and safety and are not attributable to a particular operating segment.

    Revenue by areas of capabilities:

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Well Construction

     

    $

    150,343

     

     

     

    37

    %

     

    $

    141,623

     

     

     

    34

    %

     

    $

    159,268

     

     

     

    38

    %

     

    $

    422,379

     

     

     

    34

    %

     

    $

    427,775

     

     

     

    34

    %

    Well Management (1)

     

     

    261,013

     

     

     

    63

    %

     

     

    281,117

     

     

     

    66

    %

     

     

    263,560

     

     

     

    62

    %

     

     

    802,589

     

     

     

    66

    %

     

     

    848,184

     

     

     

    66

    %

    Total

     

    $

    411,356

     

     

     

    100

    %

     

    $

    422,740

     

     

     

    100

    %

     

    $

    422,828

     

     

     

    100

    %

     

    $

    1,224,968

     

     

     

    100

    %

     

    $

    1,275,959

     

     

     

    100

    %

    (1)

    Well Management consists of well flow management, subsea well access, and well intervention and integrity.

    EXPRO GROUP HOLDINGS N.V.

    GROSS PROFIT, GROSS MARGIN, CONTRIBUTION, AND CONTRIBUTION MARGIN

    (In thousands)

    (Unaudited)

     

    Gross Profit, Contribution(1), Gross Margin and Contribution Margin(2):

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Total revenue

     

    $

    411,356

     

     

    $

    422,740

     

     

    $

    422,828

     

     

    $

    1,224,968

     

     

    $

    1,275,959

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Less: Cost of revenue, excluding depreciation and amortization

     

     

    (311,142

    )

     

     

    (319,981

    )

     

     

    (331,235

    )

     

     

    (936,615

    )

     

     

    (1,006,242

    )

    Less: Depreciation and amortization related to cost of revenue

     

     

    (46,025

    )

     

     

    (46,580

    )

     

     

    (40,315

    )

     

     

    (137,915

    )

     

     

    (120,956

    )

    Gross profit

     

     

    54,189

     

     

     

    56,179

     

     

     

    51,278

     

     

     

    150,438

     

     

     

    148,761

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Add: Indirect costs (included in cost of revenue)

     

     

    67,889

     

     

     

    68,834

     

     

     

    71,875

     

     

     

    206,749

     

     

     

    209,954

     

    Add: Stock-based compensation expenses

     

     

    2,549

     

     

     

    2,633

     

     

     

    2,266

     

     

     

    7,376

     

     

     

    6,697

     

    Add: Depreciation and amortization related to cost of revenue

     

     

    46,025

     

     

     

    46,580

     

     

     

    40,315

     

     

     

    137,915

     

     

     

    120,956

     

    Contribution

     

    $

    170,652

     

     

    $

    174,226

     

     

    $

    165,734

     

     

    $

    502,478

     

     

    $

    486,368

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross margin

     

     

    13

    %

     

     

    13

    %

     

     

    12

    %

     

     

    12

    %

     

     

    12

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Contribution margin

     

     

    41

    %

     

     

    41

    %

     

     

    39

    %

     

     

    41

    %

     

     

    38

    %

    (1)

    Expro defines Contribution as Total Revenue less Cost of Revenue, excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in Cost of Revenue.

     

     

    (2)

    Contribution margin is defined as Contribution as a percentage of Revenue.

     

    EXPRO GROUP HOLDINGS N.V.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

    (In thousands)

    (Unaudited)

     

    Adjusted EBITDA Reconciliation and Adjusted EBITDA Margin:

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Total revenue

     

    $

    411,356

     

     

    $

    422,740

     

     

    $

    422,828

     

     

    $

    1,224,968

     

     

     

    1,275,959

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income

     

    $

    13,963

     

     

    $

    18,003

     

     

    $

    16,275

     

     

    $

    45,914

     

     

     

    28,884

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income tax expense

     

     

    14,805

     

     

     

    13,959

     

     

     

    10,450

     

     

     

    27,048

     

     

     

    36,673

     

    Depreciation and amortization expense

     

     

    46,195

     

     

     

    46,716

     

     

     

    40,391

     

     

     

    138,332

     

     

     

    121,184

     

    Severance and other expense

     

     

    5,782

     

     

     

    6,711

     

     

     

    3,181

     

     

     

    18,575

     

     

     

    8,007

     

    Merger and integration expense

     

     

    1,293

     

     

     

    2,267

     

     

     

    1,437

     

     

     

    5,300

     

     

     

    12,387

     

    Other income, net

     

     

    (524

    )

     

     

    (280

    )

     

     

    (262

    )

     

     

    (2,458

    )

     

     

    (1,081

    )

    Stock-based compensation expense

     

     

    7,201

     

     

     

    7,314

     

     

     

    6,831

     

     

     

    21,483

     

     

     

    19,251

     

    Foreign exchange loss (gain)

     

     

    1,151

     

     

     

    (4,518

    )

     

     

    2,838

     

     

     

    (1,379

    )

     

     

    11,028

     

    Interest and finance expense, net

     

     

    4,106

     

     

     

    4,279

     

     

     

    3,895

     

     

     

    11,836

     

     

     

    10,713

     

    Adjusted EBITDA

     

    $

    93,972

     

     

    $

    94,451

     

     

    $

    85,036

     

     

    $

    264,651

     

     

     

    247,046

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income margin

     

     

    3

    %

     

     

    4

    %

     

     

    4

    %

     

     

    4

    %

     

     

    2

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA margin

     

     

    23

    %

     

     

    22

    %

     

     

    20

    %

     

     

    22

    %

     

     

    19

    %

    Free Cash Flow Reconciliation, Free Cash Flow Margin, Adjusted Free Cash Flow Reconciliation and Adjusted Free Cash Flow Margin:

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Total revenue

     

    $

    411,356

     

     

    $

    422,740

     

     

    $

    422,828

     

     

    $

    1,224,968

     

     

    $

    1,275,959

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net cash provided by operating activities

     

    $

    63,179

     

     

    $

    48,413

     

     

    $

    55,313

     

     

    $

    153,101

     

     

    $

    72,078

     

    Less: Capital expenditures

     

     

    (24,196

    )

     

     

    (21,204

    )

     

     

    (32,051

    )

     

     

    (78,512

    )

     

     

    (99,158

    )

    Free cash flow

     

     

    38,983

     

     

     

    27,209

     

     

     

    23,262

     

     

     

    74,589

     

     

     

    (27,080

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating cashflow margin

     

     

    15

    %

     

     

    11

    %

     

     

    13

    %

     

     

    12

    %

     

     

    6

    %

    Free cash flow margin

     

     

    9

    %

     

     

    6

    %

     

     

    6

    %

     

     

    6

    %

     

     

    (2

    %)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Add: Merger and integration expense (1)

     

     

    1,293

     

     

     

    2,267

     

     

     

    1,437

     

     

     

    5,300

     

     

     

    12,387

     

    Add: Severance and other expense (1)

     

     

    5,782

     

     

     

    6,711

     

     

     

    3,181

     

     

     

    18,575

     

     

     

    8,007

     

    Adjusted free cash flow

     

    $

    46,058

     

     

    $

    36,187

     

     

    $

    27,880

     

     

    $

    98,464

     

     

    $

    (6,686

    )

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted free cash flow margin

     

     

    11

    %

     

     

    9

    %

     

     

    7

    %

     

     

    8

    %

     

     

    (1

    %)

    (1)

    Expenses directly referenced on the condensed consolidated Statements of Operations.

    EXPRO GROUP HOLDINGS N.V.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

    (In thousands, except per share amounts)

    (Unaudited)

     

    Reconciliation of Adjusted Net Income:

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

     

    $

    13,963

     

     

    $

    18,003

     

     

    $

    16,275

     

     

    $

    45,914

     

     

    $

    28,884

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Merger and integration expense

     

     

    1,293

     

     

     

    2,267

     

     

     

    1,437

     

     

     

    5,300

     

     

     

    12,387

     

    Severance and other expense

     

     

    5,782

     

     

     

    6,711

     

     

     

    3,181

     

     

     

    18,575

     

     

     

    8,007

     

    Stock-based compensation expense

     

     

    7,201

     

     

     

    7,314

     

     

     

    6,831

     

     

     

    21,483

     

     

     

    19,251

     

    Total adjustments, before taxes

     

     

    14,276

     

     

     

    16,292

     

     

     

    11,449

     

     

     

    45,358

     

     

     

    39,645

     

    Tax benefit

     

     

    (1

    )

     

     

    (44

    )

     

     

    (27

    )

     

     

    (110

    )

     

     

    (111

    )

    Total adjustments, net of taxes

     

     

    14,275

     

     

     

    16,248

     

     

     

    11,422

     

     

     

    45,248

     

     

     

    39,534

     

    Adjusted net income

     

    $

    28,238

     

     

    $

    34,251

     

     

    $

    27,697

     

     

    $

    91,162

     

     

    $

    68,418

     

    Reconciliation of Adjusted Net Income per Diluted Share:

     

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

     

    $

    0.12

     

     

    $

    0.16

     

     

    $

    0.14

     

     

    $

    0.40

     

     

    $

    0.25

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Merger and integration expense

     

     

    0.01

     

     

     

    0.02

     

     

     

    0.01

     

     

     

    0.05

     

     

     

    0.11

     

    Severance and other expense

     

     

    0.05

     

     

     

    0.06

     

     

     

    0.03

     

     

     

    0.16

     

     

     

    0.07

     

    Stock-based compensation expense

     

     

    0.06

     

     

     

    0.06

     

     

     

    0.06

     

     

     

    0.19

     

     

     

    0.17

     

    Total adjustments, before taxes

     

     

    0.12

     

     

     

    0.14

     

     

     

    0.10

     

     

     

    0.39

     

     

     

    0.34

     

    Tax benefit

     

     

    (0.00

    )

     

     

    (0.00

    )

     

     

    (0.00

    )

     

     

    (0.00

    )

     

     

    (0.00

    )

    Total adjustments, net of taxes

     

     

    0.12

     

     

     

    0.14

     

     

     

    0.10

     

     

     

    0.39

     

     

     

    0.34

     

    Adjusted net income

     

    $

    0.24

     

     

    $

    0.30

     

     

    $

    0.23

     

     

    $

    0.79

     

     

    $

    0.59

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    As reported diluted weighted average common shares outstanding

     

     

    115,447,110

     

     

     

    115,508,918

     

     

     

    118,293,677

     

     

     

    115,956,527

     

     

     

    115,605,215

     

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20251023431927/en/

    [email protected]

    Get the next $XPRO alert in real time by email

    Crush Q3 2025 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $XPRO

    DatePrice TargetRatingAnalyst
    7/28/2025Outperform
    Pickering Energy Partners
    7/15/2025$10.00Neutral
    Piper Sandler
    5/27/2025$12.00Overweight
    Wells Fargo
    12/13/2024$18.00Neutral
    Goldman
    6/3/2024$22.00 → $23.00Buy → Neutral
    Goldman
    5/14/2024$18.00 → $27.00Equal Weight → Overweight
    Barclays
    9/13/2023$30.00Overweight
    JP Morgan
    4/3/2023$24.00Buy
    Goldman
    More analyst ratings

    $XPRO
    SEC Filings

    View All

    SEC Form 10-Q filed by Expro Group Holdings N.V.

    10-Q - EXPRO GROUP HOLDINGS N.V. (0001575828) (Filer)

    10/23/25 4:12:35 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Expro Group Holdings N.V. filed SEC Form 8-K: Results of Operations and Financial Condition, Regulation FD Disclosure, Financial Statements and Exhibits

    8-K - EXPRO GROUP HOLDINGS N.V. (0001575828) (Filer)

    10/23/25 6:55:15 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    SEC Form 10-Q filed by Expro Group Holdings N.V.

    10-Q - EXPRO GROUP HOLDINGS N.V. (0001575828) (Filer)

    7/29/25 4:11:24 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    $XPRO
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    President & CEO Jardon Michael bought $493,132 worth of shares (45,200 units at $10.91), increasing direct ownership by 16% to 336,674 units (SEC Form 4)

    4 - EXPRO GROUP HOLDINGS N.V. (0001575828) (Issuer)

    12/17/24 6:55:24 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Director Drummond Robert Wayne Jr bought $205,020 worth of shares (18,000 units at $11.39), increasing direct ownership by 35% to 69,181 units (SEC Form 4)

    4 - EXPRO GROUP HOLDINGS N.V. (0001575828) (Issuer)

    12/17/24 6:50:22 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    $XPRO
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Chief Financial Officer Maiworm Sergio L. Jr. was granted 328,833 shares (SEC Form 4)

    4 - EXPRO GROUP HOLDINGS N.V. (0001575828) (Issuer)

    7/2/25 4:29:15 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    SEC Form 3 filed by new insider Maiworm Sergio L. Jr.

    3 - EXPRO GROUP HOLDINGS N.V. (0001575828) (Issuer)

    6/30/25 5:33:06 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Principal Accounting Officer Bentham Michael was granted 983 shares, increasing direct ownership by 2% to 48,842 units (SEC Form 4)

    4 - EXPRO GROUP HOLDINGS N.V. (0001575828) (Issuer)

    6/30/25 4:15:13 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    $XPRO
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    $XPRO
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Expro Group Holdings N.V. Announces Third Quarter 2025 Results and Increases Full-Year Guidance on Adjusted EBITDA and Adjusted Free Cash Flow

    Expro Group Holdings N.V. (NYSE:XPRO) (the "Company" or "Expro") today reported financial and operational results for the three and nine months ended September 30, 2025, and increased full-year 2025 guidance on Adjusted EBITDA and Adjusted free cash flow. Third Quarter 2025 Highlights Revenue was $411 million Net income of $14 million, and net income margin of 3% Adjusted EBITDA1 of $94 million Adjusted EBITDA margin1 of 22.8% ranks among the top in our peer group Cash flow from operations of $63 million, or 15% of revenues Free cash flow1 was $39 million, and free cash flow margin1 of 9%. Adjusted free cash flow1 of $46 million, and adjusted free cash flow margin1 of 11

    10/23/25 6:58:00 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Expro Celebrates Success at the 2025 Gulf Energy Awards in Houston

    Expro, a leading provider of energy services, is proud to announce a win at this year's Gulf Energy Awards, recognizing the company's health, safety and environmental technology across the global energy sector. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251017478811/en/Expro Team Among the 8 categories for which Expro was nominated, the company secured the award for Best Health, Safety or Environmental Contribution – Upstream for their VIGILANCE™ Intelligent Safety and Surveillance Solution. Expro's VIGILANCE™ safety surveillance technology tracks equipment as well as personnel movement through a unified, real-time system

    10/17/25 7:33:00 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Expro Group Holdings N.V. Schedules Third Quarter 2025 Earnings Release and Conference Call

    Expro Group Holdings N.V. (NYSE:XPRO) ("Expro" or the "Company") will hold a conference call on October 23, 2025 to discuss results for the third quarter ended September 30, 2025. The conference call is scheduled to begin at 10:00 a.m. Central Time (11:00 a.m. Eastern Time). A press release regarding the results will be issued before the market opens on October 23 and the press release, together with associated presentation slides, will be posted to the investor relations section of the Expro website in advance of the conference call. We encourage those who plan to dial-in to the conference to pre-register: Pre-Registration Link. Callers who pre-register will be given a dial-in number and

    10/1/25 4:30:00 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Pickering Energy Partners initiated coverage on Expro Group

    Pickering Energy Partners initiated coverage of Expro Group with a rating of Outperform

    7/28/25 8:31:00 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Piper Sandler initiated coverage on Expro Group with a new price target

    Piper Sandler initiated coverage of Expro Group with a rating of Neutral and set a new price target of $10.00

    7/15/25 8:41:01 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Wells Fargo initiated coverage on Expro Group with a new price target

    Wells Fargo initiated coverage of Expro Group with a rating of Overweight and set a new price target of $12.00

    5/27/25 9:10:18 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    $XPRO
    Leadership Updates

    Live Leadership Updates

    View All

    Expro Announces New Chief Financial Officer

    Expro Group Holdings N.V. (NYSE:XPRO) today announced the appointment of Sergio Maiworm as Chief Financial Officer, effective June 30, 2025. Mr Maiworm succeeds Quinn Fanning, who will be leaving the company. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250612735653/en/Sergio Maiworm This change reflects the company's focus on aligning its leadership structure with its evolving strategy and long-term growth objectives. It is not related to any issues involving financial performance or internal controls and is part of a broader effort to position Expro to deliver long-term value to shareholders, customers, and employees. Mike

    6/12/25 4:14:00 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    $XPRO
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    Amendment: SEC Form SC 13G/A filed by Expro Group Holdings N.V.

    SC 13G/A - EXPRO GROUP HOLDINGS N.V. (0001575828) (Subject)

    11/14/24 1:28:32 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Amendment: SEC Form SC 13G/A filed by Expro Group Holdings N.V.

    SC 13G/A - EXPRO GROUP HOLDINGS N.V. (0001575828) (Subject)

    11/12/24 2:32:07 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Amendment: SEC Form SC 13G/A filed by Expro Group Holdings N.V.

    SC 13G/A - EXPRO GROUP HOLDINGS N.V. (0001575828) (Subject)

    11/12/24 9:55:15 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    $XPRO
    Financials

    Live finance-specific insights

    View All

    Expro Group Holdings N.V. Announces Third Quarter 2025 Results and Increases Full-Year Guidance on Adjusted EBITDA and Adjusted Free Cash Flow

    Expro Group Holdings N.V. (NYSE:XPRO) (the "Company" or "Expro") today reported financial and operational results for the three and nine months ended September 30, 2025, and increased full-year 2025 guidance on Adjusted EBITDA and Adjusted free cash flow. Third Quarter 2025 Highlights Revenue was $411 million Net income of $14 million, and net income margin of 3% Adjusted EBITDA1 of $94 million Adjusted EBITDA margin1 of 22.8% ranks among the top in our peer group Cash flow from operations of $63 million, or 15% of revenues Free cash flow1 was $39 million, and free cash flow margin1 of 9%. Adjusted free cash flow1 of $46 million, and adjusted free cash flow margin1 of 11

    10/23/25 6:58:00 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Expro Group Holdings N.V. Schedules Third Quarter 2025 Earnings Release and Conference Call

    Expro Group Holdings N.V. (NYSE:XPRO) ("Expro" or the "Company") will hold a conference call on October 23, 2025 to discuss results for the third quarter ended September 30, 2025. The conference call is scheduled to begin at 10:00 a.m. Central Time (11:00 a.m. Eastern Time). A press release regarding the results will be issued before the market opens on October 23 and the press release, together with associated presentation slides, will be posted to the investor relations section of the Expro website in advance of the conference call. We encourage those who plan to dial-in to the conference to pre-register: Pre-Registration Link. Callers who pre-register will be given a dial-in number and

    10/1/25 4:30:00 PM ET
    $XPRO
    Oilfield Services/Equipment
    Energy

    Expro Group Holdings N.V. Announces Second Quarter 2025 Results, Reaffirms Full-Year Guidance, and Remains Committed to Shareholder Return Targets

    Expro Group Holdings N.V. (NYSE:XPRO) (the "Company" or "Expro") today reported financial and operational results for the three and six months ended June 30, 2025. Second Quarter 2025 Highlights   • Third consecutive quarter of financial results above expectations, evidencing Expro's continued operational execution   • Revenue was $423 million, exceeding the top end of the Company's guidance range of $410 million   • Net income of $18 million, and net income margin of 4%   • Adjusted EBITDA1 of $94 million, exceeding the top end of the Company's guidance range of $90 million   • Adjusted EBITDA

    7/29/25 7:00:00 AM ET
    $XPRO
    Oilfield Services/Equipment
    Energy