VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
OIS
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
OISOil States International, Inc.
$8.08$486M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksOISCash Flow

Oil States International, Inc. (OIS) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow remains highly unstable, swinging from a $47.1M inflow in 2025Q4 to a $6.1M outflow in 2026Q1, reflecting the company's sensitivity to project-based working capital cycles.

OIS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations93.94M105.12M45.89M56.58M32.86M7.19M132.75M137.43M103.17M95.38M149.26M256.12M438.04M687.26M637.19M215.91M230.78M453.23M257.17M247.38M137.2M32.73M96.58M57.68M45.07M55.5M23.75M-2.56M7.47M
Operating CF Margin %-15.71%6.63%7.23%4.45%1.26%20.81%13.51%9.48%14.22%21.49%23.28%24.07%25.74%14.44%6.21%9.57%21.5%8.72%11.85%7.13%2.14%9.95%7.97%7.31%8.27%7.8%-1.66%2.08%
Operating CF Growth %108.05%129.06%-18.88%72.16%356.8%-94.58%-3.4%33.21%8.17%-36.1%-41.72%-41.53%-36.26%7.86%195.11%-6.44%-49.08%76.24%3.96%80.31%319.24%-66.12%67.44%27.98%-18.78%133.62%1029.38%-134.22%-
Net Income-106.23M-109.38M-11.26M12.89M-9.54M-63.99M-468.38M-231.81M-19.11M-84.85M-46.39M28.37M127.23M422.71M449.85M323.42M168.6M59.61M222.71M203.37M197.63M121.81M59.36M44.43M39.68M43.46M1.45M-17.7M0
Depreciation & Amortization43.6M47.44M54.71M60.78M67.33M80.74M98.54M123.32M123.53M107.67M118.72M131.26M124.78M278.05M230.1M188.15M124.2M118.11M102.6M70.7M55.59M46.7M35.99M27.91M23.31M28.04M21.31M7.48M0
Stock-Based Compensation7.7M7.71M8.72M6.95M6.85M7.88M8.43M16.77M22.65M23.05M21.32M21.78M25.58M28.99M18.9M14.56M12.62M11.55M10.91M7.97M7.59M00000000
Deferred Taxes352K585K-2.36M226K2.02M-8.64M-24.4M-15.47M-3.49M16.34M-37.61M-3.17M-11.97M-7.97M17.37M27.07M20.59M-15.13M15.89M6.8M755K-3.08M6.87M714K4.9M-11.5M840K-143K0
Other Non-Cash Items143.19M112.45M6.75M-3.28M920K8.38M448.89M205.37M2.53M746K2.91M-327K231.77M-121.71M-4.12M3.05M4.73M103.06M76.58M-25.55M-29.25M5.53M792K2.05M1M5.17M-6.66M7.52M7.47M
Working Capital Changes10.52M46.31M-10.67M-21M-34.72M-17.17M69.67M39.25M-22.95M32.43M90.3M78.22M-59.35M87.18M-74.92M-340.34M-99.97M176.03M-171.52M-15.92M-95.13M-138.24M-6.43M-17.42M-23.82M-8.89M6.81M1.22M0
Change in Receivables-1.97M-4.14M5.19M17.13M-35.44M-24.41M63.88M50.26M-16.79M21.13M85.5M156.94M-65.79M48.09M-83.38M-260.19M-61.84M205.63M-155.9M-68.08M1.48M877K0000000
Change in Inventory-9.9M3.18M-14.7M-19.79M-17.36M-10.33M17.58M-10.77M-7.28M11.34M32.16M17.78M1.43M26.04M-34.18M-154.29M-75.42M200.47M-281.97M43.19M-22.57M-128.09M-41.59M194K-29.27M28.76M-774K9.58M0
Change in Payables5.2M5.88M-19.38M-11.74M18.18M17.73M-37.31M-6.17M5.8M14.05M-27.72M-98.35M5.74M-11.42M30.7M47.61M82.03M-168.76M143.48M34.81M-18.59M39.21M0000000
Cash from Investing-14.41M-11.05M2.7M-25.59M-22.73M-6.63M-3.73M-51.98M-461.38M-47.62M-29.29M-147.2M-317.7M108.38M-576.98M-488.95M-889.68M-102.61M-246.09M-310.84M-114.25M-229.88M-137.71M-54.9M-89.43M-22.67M-22.38M126.75M-61.86M
Capital Expenditures-26.26M-31.19M-37.51M-30.65M-20.27M-17.52M-12.75M-56.12M-88.02M-35.17M-29.69M-114.74M-199.26M-457.51M-487.94M-487.48M-182.21M-124.49M-247.38M-239.63M-129.09M-83.39M-60.04M-41.26M-26.09M-29.67M-21.38M-2.64M-36.15M
CapEx % of Revenue5.16%4.66%5.42%3.92%2.75%3.06%2%5.52%8.09%5.24%4.28%10.43%10.95%17.13%11.06%14.01%7.55%5.9%8.39%11.48%6.71%5.44%6.18%5.7%4.23%4.42%7.02%1.71%10.07%
Acquisitions-9.19M040.66M5.25M-2.25M11.53M9.6M6.05M-376.02M-10.72M1.53M-30.77M3.38M565.68M-65.8M3.54M-706.84M2.86M-25.45M-99.28M20.81M-145.33M-77.61M-16.29M-64.85M-5.12M-3.5M00
Investments-----------------------------
Other Investing21.03M20.14M-454K-186K-211K-636K-581K-1.91M2.67M-1.72M-1.14M-1.69M-121.83M215K-23.24M-5.01M-775K-2.28M-941K-1.79M-5.97M-1.83M-648K2.65M1.5M12.12M2.51M104.97M-25.72M
Cash from Financing-88.25M-90.16M-29.48M-26.71M-20.29M-19.57M-65.02M-95.91M324.06M-65.06M-84.88M-124.72M-661.12M-430.6M120.56M257.89M649.03M-296.77M-1.67M60.63M-11.2M195.27M38.82M4.32M50.38M-32.41M304K-125.3M42.47M
Debt Issued (Net)6K-71.09M-12.02M-17.44M-18.55M-17.74M-54.05M-90.95M328.24M-42.7M-81.21M-18.37M-913.85M-340.72M118.23M265.76M647.6M-299.72M-3.49M74.83M-8.9M224.24M34.97M2.45M50.72M-86.76M1.74M-117.84M0
Equity Issued (Net)-8.83M-16.61M-16.81M-8.81M-1M-1.59M-2.75M-4.46M-4.18M-21.6M-3.96M-112.74M-232.44M-113.45M-19.46M-15.33M03.46M-695K-21.66M-6.55M-22.45M3.97M4.18M1.21M62.82M268K4.84M0
Dividends Paid0000000000000000000000000-844K-1.68M-1.57M0
Share Repurchases-8.83M-16.61M-16.81M-8.81M-1M-1.59M-2.75M-4.46M-4.18M-21.6M-3.96M-112.74M-232.44M-113.45M-15.24M-12.63M00-9.56M-35.46M-15.06M-30M000-21.77M000
Other Financing-79.42M-2.46M-652K-457K-732K-230K-8.22M-500K0-759K-72K467K474.7M7.2M3.95M-9.4M2.62M-512K2.55M7.72M4.25M-6.53M-118K-2.31M-1.54M-7.63M-23K-10.74M42.47M
Net Change in Cash-7.84M4.55M18.25M5.09M-10.83M-19.16M63.52M-10.82M-34.14M-15.34M32.83M-17.29M-546.04M346.13M181.45M-24.63M6.61M59.54M-393K2.2M13.1M-4.44M422K8.2M6.14M411K1.6M-1.09M-11.92M
Free Cash Flow67.68M73.93M8.39M25.92M12.6M-10.32M120.01M81.32M15.15M60.21M119.57M141.38M238.78M229.75M149.25M-271.57M48.57M328.74M9.79M7.75M8.11M-50.67M36.54M16.42M18.99M25.83M2.37M-5.19M-28.68M
FCF Margin %13.3%11.05%1.21%3.31%1.71%-1.8%18.81%7.99%1.39%8.98%17.22%12.85%13.12%8.6%3.38%-7.81%2.01%15.59%0.33%0.37%0.42%-3.31%3.76%2.27%3.08%3.85%0.78%-3.37%-7.99%
FCF Growth %125.8%781.61%-67.65%105.8%222.02%-108.6%47.58%436.88%-74.85%-49.64%-15.43%-40.79%3.93%53.93%154.96%-659.11%-85.22%3259.64%26.27%-4.42%116%-238.66%122.53%-13.51%-26.48%988.79%145.67%81.89%-
FCF per Share1.161.260.140.410.20-0.172.011.370.261.202.382.814.494.112.69-4.940.926.550.190.150.16-1.000.730.330.390.560.09-0.23-1.28
FCF Conversion (FCF/Net Income)-0.64x-0.96x-4.08x4.39x-3.44x-0.11x-0.28x-0.59x-5.40x-1.12x-3.22x8.96x2.45x1.63x1.42x0.67x1.37x7.67x1.15x1.22x0.69x0.27x1.63x1.30x1.14x1.30x16.41x0.14x8.28x
Interest Paid-307K07.44M7.87M8.34M6.53M009.86M03.94M5.63M40.38M56.66M53.64M44.33M0000000000000
Taxes Paid-708K03.85M1.26M534K152K002.99M02.33M18.78M102.16M90.93M99.62M79.19M0000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical US land exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

As reported in recent financial filings, the relationship between net income and operating cash flow for OIS remains highly erratic, evidenced by a 2025Q3 OCF/NI ratio of 10.92, which suggests that GAAP earnings are frequently decoupled from the actual cash-generating capacity of the underlying business operations.

The extreme volatility in the OCF/NI ratio indicates that non-cash charges and working capital swings are the primary drivers of reported net income rather than core operational performance. Investors should monitor this divergence, as it implies that the company's profitability metrics may not accurately reflect its ability to fund internal growth or debt obligations.

Free Cash Flow Remains Highly Volatile

Based on the provided quarterly data, OIS has struggled to maintain consistent free cash flow, with figures swinging from a $47.1M inflow in 2025Q4 to a $6.1M outflow in 2026Q1, highlighting the inherent instability of the company's cash generation profile across different industry cycles.

The inability to sustain positive free cash flow suggests that the company's high fixed-cost base often consumes the majority of operating cash during periods of revenue contraction. This trajectory warrants further investigation into whether the current cost structure can support long-term value creation without significant improvements in operational efficiency.

Capital Intensity Pressures Cash Reserves

According to historical cash flow statements, OIS maintains a capital intensity that frequently exceeds 5% of revenue, as seen in 2025Q2, which indicates that the company must continue to reinvest heavily in its manufacturing infrastructure just to maintain its current competitive position in the offshore market.

The persistent level of capital expenditure relative to revenue suggests that the company is locked into a cycle of maintenance spending that limits its financial flexibility. This capital intensity appears to be a structural necessity for the Offshore/Manufactured Products segment, potentially constraining the company's ability to pivot toward higher-margin growth opportunities.

Working Capital Swings Obscure Performance

As indicated by the quarterly cash flow data, working capital changes have been a significant source of volatility, including a $28.3M inflow in 2024Q3 followed by substantial outflows, which suggests that the company's cash position is highly sensitive to the timing of project-based collections and inventory management.

These fluctuations in working capital appear to mask the underlying operational cash flow, making it difficult to assess the true health of the business. The reliance on large, lumpy working capital shifts may indicate inefficiencies in the collection cycle or inventory management that could exacerbate liquidity risks during industry downturns.

OIS — Frequently Asked Questions

Quick answers to the most common questions about buying OIS stock.

How much cash does Oil States International, Inc. (OIS) generate from operations?

Oil States International, Inc. (OIS) generated $105.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Oil States International, Inc.'s free cash flow?

Oil States International, Inc. (OIS) generated $73.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Oil States International, Inc.'s capital expenditure (CapEx)?

Oil States International, Inc. (OIS) spent $31.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Oil States International, Inc. distribute cash to shareholders?

In 2025, Oil States International, Inc. (OIS) spent $16.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.