Dashboard › Demo Universe › Pinnacle Oilfield Services
Pinnacle Oilfield Services · PNOS
DEMO DATAUNDERWRITING ASSUMPTIONHOLDFinancial statements DEMO DATA ANALYST PROJECTION
| $M | FY2022A | FY2023A | FY2024A | FY2025A | FY2026E | FY2027E | FY2028E | FY2029E | FY2030E |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B | $1.6B | $1.6B | $1.5B | $1.4B | $1.3B | $1.3B | $1.3B | $1.4B |
| % growth | 47.6% | 4.5% | -7.4% | -9.0% | -4.5% | 1.0% | 2.0% | 2.0% | |
| Direct costs / COGS | $787.5M | $1.1B | $1.1B | $1.1B | $1.0B | $976.4M | $976.9M | $987.1M | $997.2M |
| Gross profit (NOI for real estate) | $262.5M | $480.5M | $510.3M | $450.0M | $361.7M | $327.2M | $339.7M | $355.9M | $372.6M |
| % margin | 25.0% | 31.0% | 31.5% | 30.0% | 26.5% | 25.1% | 25.8% | 26.5% | 27.2% |
| Operating expenses (cash, adjusted) | $105.0M | $155.0M | $162.0M | $150.0M | $136.5M | $130.4M | $131.7M | $134.3M | $137.0M |
| EBITDA (company-adjusted basis) | $157.5M | $325.5M | $348.3M | $300.0M | $225.2M | $196.8M | $208.0M | $221.6M | $235.6M |
| % margin | 15.0% | 21.0% | 21.5% | 20.0% | 16.5% | 15.1% | 15.8% | 16.5% | 17.2% |
| D&A | $94.5M | $139.5M | $145.8M | $135.0M | $122.8M | $117.3M | $118.5M | $120.9M | $123.3M |
| Share-based compensation | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| EBIT | $63.0M | $186.0M | $202.5M | $165.0M | $102.4M | $79.5M | $89.5M | $100.7M | $112.3M |
| Interest expense | $56.2M | $59.5M | $62.8M | $66.1M | $66.1M | $66.1M | $66.1M | $66.1M | $42.6M |
| EBT | $6.8M | $126.5M | $139.7M | $98.9M | $36.3M | $13.4M | $23.4M | $34.6M | $69.7M |
| Taxes | $1.7M | $31.6M | $34.9M | $24.7M | $9.1M | $3.3M | $5.9M | $8.6M | $17.4M |
| Net income (model basis) | $5.1M | $94.9M | $104.8M | $74.2M | $27.2M | $10.0M | $17.6M | $25.9M | $52.3M |
| Capex | $94.5M | $139.5M | $145.8M | $135.0M | $116.7M | $111.5M | $112.6M | $114.8M | $117.1M |
| Working capital & other cash items | $3.1M | $75.0M | $10.5M | ($18.0M) | ($17.5M) | ($6.6M) | $4.6M | $6.6M | $6.8M |
| Free cash flow | $2.0M | $19.9M | $94.3M | $92.2M | $50.9M | $22.5M | $18.9M | $25.4M | $51.7M |
Historical columns are fictional demo inputs. Projections flow from the selected scenario’s assumptions (Scenarios tab): interest accrues on beginning balances by tranche; floating tranches use MAX(SOFR, floor) + spread + scenario shock; PIK accrues to principal. FCF = net income + D&A + SBC + PIK − capex − ΔNWC / other. Impairments, restructuring and other one-offs are excluded from EBITDA and net income and sit in the cash plug.
Sources & data lineage (3)
| Source | Document | Data type | Period | Accession | Doc date | Retrieved | Class |
|---|---|---|---|---|---|---|---|
| CreditIQ demo dataset | Pinnacle Oilfield Services — illustrative financial statements FY2022–FY2025 | Income statement / cash flow | FY2022–FY2025 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |
| CreditIQ demo dataset | Pinnacle Oilfield Services — illustrative capital structure & covenants | Debt schedule | As of 2026-03-31 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |
| CreditIQ demo dataset | Illustrative indicative bid marks (% of par) | Market price | 2026-03-31 | — | 2026-03-31 | 2026-03-31 | DEMO DATA |