Operating cash flow to net income has ranged from -1.70 to 10.92 and free cash flow margin has been volatile, with the 2026Q3 FCF margin of 1.2% suggesting that cash conversion remains unreliable and capital returns are constrained.
Oil States International, Inc. (OIS) cash flow statement — 28-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 47.3M | 105.12M | 45.89M | 56.58M | 32.86M | 7.19M | 132.75M | 137.43M | 103.17M | 95.38M | 149.26M | 256.12M | 438.04M | 687.26M | 637.19M | 215.91M | 230.78M | 453.23M | 257.17M | 247.38M | 137.2M | 32.73M | 96.58M | 57.68M | 45.07M | 55.5M | 23.75M | -2.56M | 7.47M |
| 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 % | -169.35% | 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 | -107.11M | -109.38M | -11.26M | 12.89M | -9.54M | -63.99M | -468.38M | -231.81M | -19.11M | -84.85M | -46.39M | 28.37M | 127.23M | 422.71M | 449.85M | 323.42M | 168.6M | 59.61M | 222.71M | 203.37M | 197.63M | 121.81M | 59.36M | 44.43M | 39.68M | 43.46M | 1.45M | -17.7M | 0 |
| Depreciation & Amortization | 35.68M | 47.44M | 54.71M | 60.78M | 67.33M | 80.74M | 98.54M | 123.32M | 123.53M | 107.67M | 118.72M | 131.26M | 124.78M | 278.05M | 230.1M | 188.15M | 124.2M | 118.11M | 102.6M | 70.7M | 55.59M | 46.7M | 35.99M | 27.91M | 23.31M | 28.04M | 21.31M | 7.48M | 0 |
| Stock-Based Compensation | 10.51M | 7.71M | 8.72M | 6.95M | 6.85M | 7.88M | 8.43M | 16.77M | 22.65M | 23.05M | 21.32M | 21.78M | 25.58M | 28.99M | 18.9M | 14.56M | 12.62M | 11.55M | 10.91M | 7.97M | 7.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 24K | 585K | -2.36M | 226K | 2.02M | -8.64M | -24.4M | -15.47M | -3.49M | 16.34M | -37.61M | -3.17M | -11.97M | -7.97M | 17.37M | 27.07M | 20.59M | -15.13M | 15.89M | 6.8M | 755K | -3.08M | 6.87M | 714K | 4.9M | -11.5M | 840K | -143K | 0 |
| Other Non-Cash Items | 158.56M | 112.45M | 6.75M | -3.28M | 920K | 8.38M | 448.89M | 205.37M | 2.53M | 746K | 2.91M | -327K | 231.77M | -121.71M | -4.12M | 3.05M | 4.73M | 103.06M | 76.58M | -25.55M | -29.25M | 5.53M | 792K | 2.05M | 1M | 5.17M | -6.66M | 7.52M | 7.47M |
| Working Capital Changes | -50.36M | 46.31M | -10.67M | -21M | -34.72M | -17.17M | 69.67M | 39.25M | -22.95M | 32.43M | 90.3M | 78.22M | -59.35M | 87.18M | -74.92M | -340.34M | -99.97M | 176.03M | -171.52M | -15.92M | -95.13M | -138.24M | -6.43M | -17.42M | -23.82M | -8.89M | 6.81M | 1.22M | 0 |
| Change in Receivables | 572K | -4.14M | 5.19M | 17.13M | -35.44M | -24.41M | 63.88M | 50.26M | -16.79M | 21.13M | 85.5M | 156.94M | -65.79M | 48.09M | -83.38M | -260.19M | -61.84M | 205.63M | -155.9M | -68.08M | 1.48M | 877K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -29.07M | 3.18M | -14.7M | -19.79M | -17.36M | -10.33M | 17.58M | -10.77M | -7.28M | 11.34M | 32.16M | 17.78M | 1.43M | 26.04M | -34.18M | -154.29M | -75.42M | 200.47M | -281.97M | 43.19M | -22.57M | -128.09M | -41.59M | 194K | -29.27M | 28.76M | -774K | 9.58M | 0 |
| Change in Payables | 164K | 5.88M | -19.38M | -11.74M | 18.18M | 17.73M | -37.31M | -6.17M | 5.8M | 14.05M | -27.72M | -98.35M | 5.74M | -11.42M | 30.7M | 47.61M | 82.03M | -168.76M | 143.48M | 34.81M | -18.59M | 39.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 5.11M | -11.05M | 2.7M | -25.59M | -22.73M | -6.63M | -3.73M | -51.98M | -461.38M | -47.62M | -29.29M | -147.2M | -317.7M | 108.38M | -576.98M | -488.95M | -889.68M | -102.61M | -246.09M | -310.84M | -114.25M | -229.88M | -137.71M | -54.9M | -89.43M | -22.67M | -22.38M | 126.75M | -61.86M |
| Capital Expenditures | -13.36M | -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 Revenue | 2.13% | 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 | -13.82M | 20.25M | 40.66M | 5.25M | -2.25M | 11.53M | 9.6M | 6.05M | -376.02M | -10.72M | 1.53M | -30.77M | 3.38M | 565.68M | -65.8M | 3.54M | -706.84M | 2.86M | -25.45M | -99.28M | 20.81M | -145.33M | -77.61M | -16.29M | -64.85M | -5.12M | -3.5M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 32.29M | -108K | -454K | -186K | -211K | -636K | -581K | -1.91M | 2.67M | -1.72M | -1.14M | -1.69M | -121.83M | 215K | -23.24M | -5.01M | -775K | -2.28M | -941K | -1.79M | -5.97M | -1.83M | -648K | 2.65M | 1.5M | 12.12M | 2.51M | 104.97M | -25.72M |
| Cash from Financing | -97.08M | -90.16M | -29.48M | -26.71M | -20.29M | -19.57M | -65.02M | -95.91M | 324.06M | -65.06M | -84.88M | -124.72M | -661.12M | -430.6M | 120.56M | 257.89M | 649.03M | -296.77M | -1.67M | 60.63M | -11.2M | 195.27M | 38.82M | 4.32M | 50.38M | -32.41M | 304K | -125.3M | 42.47M |
| Debt Issued (Net) | -10.6M | -71.09M | -12.02M | -17.44M | -18.55M | -17.74M | -54.05M | -90.95M | 328.24M | -42.7M | -81.21M | -18.37M | -913.85M | -340.72M | 118.23M | 265.76M | 647.6M | -299.72M | -3.49M | 74.83M | -8.9M | 224.24M | 34.97M | 2.45M | 50.72M | -86.76M | 1.74M | -117.84M | 0 |
| Equity Issued (Net) | -11.02M | -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 | -15.33M | 0 | 3.46M | -695K | -21.66M | -6.55M | -22.45M | 3.97M | 4.18M | 1.21M | 62.82M | 268K | 4.84M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -844K | -1.68M | -1.57M | 0 |
| Share Repurchases | -11.02M | -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 | -12.63M | 0 | 0 | -9.56M | -35.46M | -15.06M | -30M | 0 | 0 | 0 | -21.77M | 0 | 0 | 0 |
| Other Financing | -75.46M | -2.46M | -652K | -457K | -732K | -230K | -8.22M | -500K | 0 | -759K | -72K | 467K | 474.7M | 7.2M | 3.95M | -9.4M | 2.62M | -512K | 2.55M | 7.72M | 4.25M | -6.53M | -118K | -2.31M | -1.54M | -7.63M | -23K | -10.74M | 42.47M |
| Net Change in Cash | -44.14M | 4.55M | 18.25M | 5.09M | -10.83M | -19.16M | 63.52M | -10.82M | -34.14M | -15.34M | 32.83M | -17.29M | -546.04M | 346.13M | 181.45M | -24.63M | 6.61M | 59.54M | -393K | 2.2M | 13.1M | -4.44M | 422K | 8.2M | 6.14M | 411K | 1.6M | -1.09M | -11.92M |
| Free Cash Flow | 33.95M | 73.93M | 8.39M | 25.92M | 12.6M | -10.32M | 120.01M | 81.32M | 15.15M | 60.21M | 119.57M | 141.38M | 238.78M | 229.75M | 149.25M | -271.57M | 48.57M | 328.74M | 9.79M | 7.75M | 8.11M | -50.67M | 36.54M | 16.42M | 18.99M | 25.83M | 2.37M | -5.19M | -28.68M |
| FCF Margin % | 5.42% | 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 % | 10.22% | 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 Share | 0.58 | 1.26 | 0.14 | 0.41 | 0.20 | -0.17 | 2.01 | 1.37 | 0.26 | 1.20 | 2.38 | 2.81 | 4.49 | 4.11 | 2.69 | -4.94 | 0.92 | 6.55 | 0.19 | 0.15 | 0.16 | -1.00 | 0.73 | 0.33 | 0.39 | 0.56 | 0.09 | -0.23 | -1.28 |
| FCF Conversion (FCF/Net Income) | -0.32x | -0.96x | -4.08x | 4.39x | -3.44x | -0.11x | -0.28x | -0.59x | -5.40x | -1.12x | -3.22x | 8.96x | 2.45x | 1.63x | 1.42x | 0.67x | 1.37x | 7.67x | 1.15x | 1.22x | 0.69x | 0.27x | 1.63x | 1.30x | 1.14x | 1.30x | 16.41x | 0.14x | 8.28x |
| Interest Paid | -2.04M | 7.15M | 7.44M | 7.87M | 8.34M | 6.53M | 0 | 0 | 9.86M | 0 | 3.94M | 5.63M | 40.38M | 56.66M | 53.64M | 44.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 510K | 7.09M | 3.85M | 1.26M | 534K | 152K | 0 | 0 | 2.99M | 0 | 2.33M | 18.78M | 102.16M | 90.93M | 99.62M | 79.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying OIS stock.
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.
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.
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.
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.
Key Metrics
Top Statement Risk
Volatile Operating Cash Conversion
Metrics are mathematically derived from official filings.
Cash Conversion Swings Without Clear Pattern
Based on reported quarterly figures, OIS operating cash flow to net income ratio ranged from -1.70 to 10.92 over the last ten quarters, indicating that reported earnings are a weak guide to cash generation.
The wide dispersion in OCF to net income ratios suggests that quarterly net income is heavily influenced by discrete items and timing effects rather than steady operating earnings. The 2025Q4 net loss of $117.2M alongside $50.1M of operating cash flow implies that a large portion of that loss was non-cash, which warrants further investigation into the specific charges involved. Investors should monitor whether conversion stabilizes as the business normalizes, since current volatility limits confidence in reported profitability.
Free Cash Flow Turns Positive Only Episodically
As reported in financial statements, OIS free cash flow margin moved from -6.9% in 2026Q2 to 26.4% in 2025Q4, with several quarters near breakeven, indicating an unstable cash generation base.
The 2025Q4 spike to $47.1M of free cash flow appears driven largely by a working capital release of roughly $5.0M in outflow combined with strong operating inflow, rather than a durable step-change in earnings power. Recent quarters show a return to negative free cash flow in 2026Q1 and 2026Q2 as working capital absorbed cash, which suggests the trajectory remains dependent on timing. Based on these figures, sustained positive free cash flow would require evidence that working capital swings are normalizing.
Working Capital Drives Quarterly Cash Volatility
According to reported cash flow data, OIS working capital outflows reached $22.5M in 2026Q2 and $13.3M in 2026Q1, representing the dominant source of negative free cash flow in recent periods.
The magnitude of working capital absorption in 2026 relative to operating cash flow suggests that receivables, inventory, or payables timing is materially affecting cash results. Consecutive quarters of large outflows may indicate either growth-related build or slower collections, and the data alone does not disambiguate these explanations. Investors should monitor whether working capital reverses in subsequent periods, as persistent absorption would weigh on the cash conversion case.
Capital Returns Constrained by Cash Volatility
Based on OIS reported figures, the company paid no dividends across the ten quarters while repurchasing between $2.0M and $9.1M of shares in most periods, with buybacks reversing sign in 2025Q4.
The absence of dividends combined with recurring buybacks suggests management has prioritized share repurchases as a capital return mechanism when cash is available. The $2.0M repurchase inflow in 2025Q4 is unusual and may reflect a reporting classification rather than a true capital action, which warrants clarification. Given that free cash flow was negative in several recent quarters, continued buybacks may be funded from balance sheet resources, which investors should monitor.
Capital Intensity Declines From Elevated Levels
As reported in financial statements, OIS capital expenditures fell from 8.6% of revenue in 2024Q4 to 1.7% in 2025Q4, indicating a sharp reduction in reinvestment relative to sales.
Capex running consistently below depreciation and amortization, with D&A near $8.0M to $12.2M per quarter against capex of $2.9M to $14.2M, suggests the asset base is being drawn down in recent periods. Low capex relative to D&A may support near-term cash flow but could indicate under-investment in maintenance capacity if sustained. The capex profile appears to reflect cyclical restraint, and whether it reflects maintenance needs or discretionary deferral remains unclear from the supplied data.
Recent Cash Strength May Not Persist
Bulls could point to the 2025Q4 operating cash flow of $50.1M as evidence of structural improvement, but this quarter's figure sits against a $117.2M net loss and a working capital release that may not repeat.
The bullish case rests on operating cash flow outpacing reported earnings in recent quarters, which some would read as evidence of high-quality cash generation. However, the 2025Q4 result was flanked by sharply negative operating cash flow in 2026Q1 and 2026Q2, suggesting the strength may be episodic rather than a durable shift. Investors should monitor whether operating cash flow holds above working capital drag over the next several reporting periods before attributing the recent improvement to the underlying business.