Leverage is minimal and declining, with total debt reduced from $13.8M to $7.6M and a current ratio of 4.27, though the $240.3M accumulated deficit remains large relative to the $120.2M equity base.
NCS Multistage Holdings, Inc. (NCSM) balance sheet — 11-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 |
|---|
| Total Current Assets | 117.44M | 121.92M | 105.57M | 103.22M | 87.66M | 88.49M | 83.67M | 100.6M | 114.59M | 117.81M | 75.02M | 62.74M |
| Cash & Short-Term Investments | 31.32M | 36.73M | 25.88M | 16.72M | 16.23M | 22.17M | 15.54M | 11.24M | 25.13M | 33.81M | 18.27M | 9.54M |
| Cash Only | 31.32M | 36.73M | 25.88M | 16.72M | 16.23M | 22.17M | 15.54M | 11.24M | 25.13M | 33.81M | 18.27M | 9.54M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 38.59M | 44.15M | 36.66M | 43.02M | 31.57M | 29.12M | 30.28M | 46.99M | 54.67M | 49.25M | 35.17M | 28.58M |
| Days Sales Outstanding | 81.57 | 87.24 | 82.31 | 110.22 | 74.05 | 89.69 | 103.32 | 83.46 | 87.92 | 89.15 | 130.35 | 91.5 |
| Inventory | 44.54M | 39.01M | 40.97M | 41.61M | 37.04M | 33.92M | 34.87M | 39.92M | 32.75M | 33.13M | 17.02M | 22.42M |
| Days Inventory Outstanding | 133.91 | 124.81 | 148.93 | 166.02 | 135.82 | 166.11 | 185 | 123 | 94.77 | 95.65 | 78.23 | 99.83 |
| Other Current Assets | 2.99M | 2.03M | 2.06M | 1.86M | 2.81M | 0 | 2.98M | 0 | 2.04M | 1.62M | 2.12M | 1.59M |
| Total Non-Current Assets | 60.12M | 59.28M | 47.24M | 48.81M | 50.94M | 53.83M | 55M | 101.98M | 115.11M | 346.1M | 251.81M | 269.79M |
| Property, Plant & Equipment | 24.43M | 24.67M | 27.19M | 28.18M | 27.83M | 29.52M | 29.61M | 32.97M | 32.3M | 23.65M | 9.76M | 10.58M |
| Fixed Asset Turnover | 7.40x | 7.49x | 5.98x | 5.06x | 5.59x | 4.01x | 3.61x | 6.23x | 7.03x | 8.53x | 10.09x | 10.77x |
| Goodwill | 16.39M | 16.39M | 15.22M | 15.22M | 15.22M | 15.22M | 15.22M | 15.22M | 23.11M | 184.48M | 122.08M | 119.28M |
| Intangible Assets | 5.38M | 5.99M | 3.69M | 4.41M | 5.08M | 5.74M | 6.41M | 45.25M | 48.98M | 136.41M | 118.7M | 138.89M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.18M | 0 | 0 |
| Other Non-Current Assets | 1.89M | 586K | 712K | 937K | 2.76M | 3.11M | 3.56M | 8.53M | 1.39M | 1.56M | 1.27M | 1.04M |
| Total Assets | 177.56M | 181.2M | 152.81M | 152.03M | 138.6M | 142.32M | 138.68M | 202.58M | 229.7M | 463.91M | 326.83M | 332.54M |
| Asset Turnover | 1.04x | 1.02x | 1.06x | 0.94x | 1.12x | 0.83x | 0.77x | 1.01x | 0.99x | 0.43x | 0.30x | 0.34x |
| Asset Growth % | 54.61% | 18.58% | 0.51% | 9.69% | -2.62% | 2.63% | -31.54% | -11.81% | -50.49% | 41.94% | -1.72% | - |
| Total Current Liabilities | 27.51M | 28.53M | 25.42M | 32.06M | 17.69M | 19.82M | 14.88M | 19.78M | 25.63M | 31.47M | 17.54M | 8.09M |
| Accounts Payable | 12.88M | 8.52M | 8.97M | 6.23M | 7.55M | 7.5M | 4.94M | 8.55M | 7.17M | 7.45M | 10.26M | 5.08M |
| Days Payables Outstanding | 31.71 | 27.25 | 32.61 | 24.84 | 27.68 | 36.74 | 26.22 | 26.34 | 20.74 | 21.5 | 47.16 | 22.6 |
| Short-Term Debt | 4.06M | 3.97M | 3.74M | 0 | 1.49M | 1.48M | 3.17M | 1.48M | 2.24M | 5.33M | 772K | 0 |
| Deferred Revenue (Current) | 0 | 60K | 223K | 0 | 46K | 0 | 0 | 5.33M | 608K | 17.23M | 3.29M | 0 |
| Other Current Liabilities | 9.73M | 6.4M | 4.2M | 3.81M | 4.11M | 2.66M | 5.12M | -194K | 13.41M | 3.18M | 5.66M | 2.68M |
| Current Ratio | 4.27x | 4.27x | 4.15x | 3.22x | 4.95x | 4.47x | 5.62x | 5.09x | 4.47x | 3.74x | 4.28x | 7.76x |
| Quick Ratio | 2.65x | 2.91x | 2.54x | 1.92x | 2.86x | 2.75x | 3.28x | 3.07x | 3.19x | 2.69x | 3.31x | 4.99x |
| Cash Conversion Cycle | 183.77 | 184.8 | 198.63 | 251.4 | 182.18 | 219.05 | 262.1 | 180.12 | 161.95 | 163.3 | 161.42 | 168.73 |
| Total Non-Current Liabilities | 9.29M | 9.57M | 11.28M | 10.58M | 11.64M | 11.84M | 10.31M | 19.25M | 27.84M | 63.45M | 131.81M | 136.98M |
| Long-Term Debt | 3.53M | 0 | 0 | 0 | 56K | 6.33M | 0 | 11.44M | 23.45M | 20.56M | 88.39M | 85.86M |
| Capital Lease Obligations | 4.06M | 8.97M | 10.89M | 10.12M | 10.06M | 3.78M | 8.43M | 3.49M | 1.51M | 1.14M | 0 | 0 |
| Deferred Tax Liabilities | 1.35M | 398K | 186K | 249K | 199K | 114K | 13K | 2.96M | 3.13M | 24.18M | 42.7M | 50.43M |
| Other Non-Current Liabilities | 5.39M | 202K | 206K | 213K | 1.33M | 1.61M | 1.86M | 1.37M | -253K | 17.35M | 717K | 693K |
| Total Liabilities | 36.81M | 38.1M | 36.7M | 42.64M | 29.34M | 31.66M | 25.19M | 39.03M | 53.47M | 94.92M | 149.35M | 145.07M |
| Total Debt | 7.58M | 12.95M | 14.63M | 13.51M | 12.88M | 13.15M | 11.6M | 18.46M | 25.69M | 27.04M | 89.17M | 85.86M |
| Net Debt | -23.73M | -23.78M | -11.24M | -3.21M | -3.35M | -9.02M | -3.94M | 7.21M | 560K | -6.77M | 70.89M | 76.31M |
| Debt / Equity | 0.05x | 0.09x | 0.13x | 0.12x | 0.12x | 0.12x | 0.10x | 0.11x | 0.15x | 0.07x | 0.50x | 0.46x |
| Debt / EBITDA | 0.63x | 0.73x | 1.52x | - | 6.23x | - | - | 19.53x | - | 0.83x | 11.76x | 4.00x |
| Net Debt / EBITDA | -1.97x | -1.34x | -1.17x | - | -1.62x | - | - | 7.63x | - | -0.21x | 9.35x | 3.55x |
| Interest Coverage | 17.34x | 68.01x | 20.94x | -4.70x | 0.41x | -3.80x | -25.11x | -5.27x | -105.10x | 2.67x | -3.25x | 2.46x |
| Total Equity | 140.75M | 143.1M | 116.11M | 109.39M | 109.26M | 110.67M | 113.49M | 163.54M | 176.23M | 368.99M | 177.48M | 187.47M |
| Equity Growth % | 67.17% | 23.24% | 6.14% | 0.12% | -1.27% | -2.48% | -30.61% | -7.2% | -52.24% | 107.91% | -5.33% | - |
| Book Value per Share | 52.95 | 52.11 | 44.83 | 44.23 | 44.93 | 46.19 | 48.01 | 70.13 | 78.70 | 169.33 | 78.31 | 82.72 |
| Total Shareholders' Equity | 120.21M | 126.24M | 98.84M | 91.62M | 91.03M | 92.58M | 93.61M | 144.61M | 161.3M | 356.85M | 177.48M | 187.47M |
| Common Stock | 27K | 26K | 26K | 25K | 24K | 24K | 24K | 469K | 451K | 439K | 340K | 340K |
| Retained Earnings | -240.25M | -235.28M | -259.02M | -265.62M | -262.46M | -261.36M | -256.63M | -199.03M | -166.21M | 23.86M | 21.76M | 39.69M |
| Treasury Stock | -3.34M | -2.27M | -1.94M | -1.68M | -1.39M | -1.01M | -809K | -652K | -337K | -175K | -175K | 0 |
| Accumulated OCI | -87.24M | -86.13M | -87.6M | -85.75M | -85.62M | -82.09M | -81.78M | -80.81M | -84.03M | -66.71M | -82.02M | -88.67M |
| Minority Interest | 20.54M | 16.86M | 17.27M | 17.77M | 18.23M | 18.08M | 19.88M | 18.93M | 14.93M | 12.14M | 0 | 0 |
Quick answers to the most common questions about buying NCSM stock.
As of 2025, NCS Multistage Holdings, Inc. (NCSM) had total assets of $181.2M including $121.9M in current assets.
NCS Multistage Holdings, Inc. (NCSM) carries total debt of $12.9M, offset by $36.7M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
NCS Multistage Holdings, Inc. (NCSM) has total shareholders' equity (book value) of $126.2M ($52.11 book value per share). Book value represents the net worth of the company belonging to common stock holders.
NCS Multistage Holdings, Inc. (NCSM) reported a current ratio of 4.27x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Accumulated deficit and thin liquidity cushion
Metrics are mathematically derived from official filings.
Equity Rebuilt Through Accumulated Deficit Shrinkage
Based on NCSM's reported balance sheets, equity rose from $93.7M in 2024Q1 to $120.2M in 2026Q2 while total liabilities stayed near $30M to $38M, suggesting the balance sheet is strengthening over the ten-quarter window.
Most of the equity build appears to come from retained earnings moving from a deficit of $263.5M toward $240.3M, which points to earnings-driven repair rather than external capital. The rise is real but modest in absolute terms, and the company still carries a large accumulated deficit that limits the strength of the signal. Investors should monitor whether profitability holds through activity cycles, since the recovery depends on sustained earnings.
Cash Buffer Stable but Thin Against Burn
As reported in NCSM's balance sheets, cash rose from $14.0M in 2024Q1 to $31.3M in 2026Q2 while the current ratio held between 4.2 and 5.4, indicating adequate short-term coverage.
The current ratio well above 4 implies current assets comfortably exceed current liabilities, though this partly reflects a modest liability base rather than a large cash hoard. Cash fell from $36.7M in 2025Q4 to $31.3M in 2026Q2, a decline that warrants monitoring given volatile operating cash flow. The buffer appears adequate for near-term obligations but may be less comfortable if working capital swings persist.
Minimal Leverage Reduced Further Over Time
Based on NCSM's reported figures, total debt declined from $13.8M in 2024Q1 to $7.6M in 2026Q2, lowering the debt-to-equity ratio from 0.12 to 0.05.
A debt-to-equity ratio near 0.05 indicates leverage is not a material constraint on the business. The reduction in debt appears to have been driven by repayment rather than new borrowing, which tends to signal a deliberate deleveraging posture. Leverage risk is low, so attention should shift to whether earnings and cash generation can sustain the balance sheet without relying on debt capacity.
Asset Base Anchored by Fixed Equipment
According to reported financials, net PP&E of $24.4M and goodwill of $16.4M together represent a sizeable share of the $177.6M total asset base, with PP&E trending gently lower from $27.6M in 2024Q1.
The asset mix suggests a moderately asset-intensive service model, though the bulk of total assets is not identified in the supplied data as tangible equipment. Goodwill of $16.4M carries impairment risk if activity weakens further, since the business has shown sustained losses in some periods. The gradual decline in PP&E may reflect depreciation outpacing reinvestment, which warrants further investigation into maintenance capital needs.
Equity Growth Masks Persistent Deficit
Per reported figures, the rise in equity appears encouraging, yet the accumulated deficit of $240.3M in 2026Q2 remains large relative to the $120.2M equity base, suggesting headline recovery may overstate underlying repair.
Equity expansion is largely a function of reduced deficit rather than paid-in capital growth, which means the cushion is still thin relative to historical losses. The 2025Q4 quarter's strong net income appears to have contributed meaningfully to the equity step-up, and that profitability may not repeat at the same level. Investors should treat the balance sheet improvement as provisional until earnings consistency is demonstrated.