Cash conversion is strong, with operating cash flow of $145.6M in 2026Q2 despite a net loss, and cumulative OCF of $1.10B over ten quarters versus net income of $129.2M, while buybacks totaled $167M.
Precision Drilling Corporation (PDS) cash flow statement — 30-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 | Apr'99 | Apr'97 | Apr'96 |
|---|
| Cash from Operations | 410.75M | 411.84M | 482.08M | 500.57M | 237.1M | 139.22M | 226.12M | 288.16M | 293.33M | 116.56M | 122.51M | 517.02M | 680.16M | 428.09M | 635.29M | 532.77M | 305.39M | 504.73M | 343.91M | 484.11M | 609.74M | 300.12M | 448.04M | 258.43M | 199.22M | 432.23M | 236.88M | -31.1M | 251.3M | 77.6M | 13.6M |
| Operating CF Margin % | - | 22.34% | 25.34% | 25.83% | 14.66% | 14.11% | 30.79% | 18.7% | 19.03% | 8.82% | 12.88% | 33.24% | 28.94% | 21.09% | 31.13% | 27.31% | 21.36% | 42.15% | 31.21% | 47.97% | 42.41% | 23.65% | 19.27% | 13.47% | 11.79% | 22.13% | 17.48% | -6.08% | 24.82% | 17.05% | 8.34% |
| Operating CF Growth % | -28.85% | -14.57% | -3.69% | 111.12% | 70.3% | -38.43% | -21.53% | -1.76% | 151.67% | -4.86% | -76.3% | -23.99% | 58.88% | -32.62% | 19.24% | 74.45% | -39.49% | 46.76% | -28.96% | -20.6% | 103.17% | -33.02% | 73.37% | 29.72% | -53.91% | 82.46% | 861.69% | -112.38% | 223.84% | 470.59% | - |
| Net Income | -32.76M | 1.84M | 111.19M | 289.24M | -34.29M | -177.39M | -120.14M | 6.62M | -294.27M | -132.04M | -155.56M | -363.44M | 33.15M | 191.15M | 52.36M | 193.48M | 62.09M | 161.7M | 302.73M | 342.82M | 572.51M | 220.85M | 249.59M | 191.13M | 91.27M | 188.04M | 131.56M | 20.6M | 117.5M | 42.4M | 17.6M |
| Depreciation & Amortization | 335.16M | 317.64M | 309.31M | 297.56M | 279.04M | 282.33M | 316.32M | 333.62M | 365.66M | 377.75M | 391.66M | 486.65M | 448.67M | 333.16M | 307.52M | 251.48M | 182.72M | 138M | 84.63M | 78.33M | 73.23M | 73.01M | 205.41M | 172.07M | 141.43M | 181.31M | 124.75M | 57.9M | 72.6M | 25.2M | 7.7M |
| Stock-Based Compensation | 8.15M | 0 | 18.89M | 6.66M | 60.09M | 31.95M | 17.77M | 19.46M | 17.4M | 6.79M | 28.31M | 15.59M | 16.2M | 20.71M | 19.35M | 20.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 42.83M | 49.48M | 43.23M | -27.96M | 20.15M | -5.4M | 10.95M | -14.96M | -29.33M | -100.02M | -153.03M | -202.74M | -12.07M | 30.39M | -24.68M | -102.91M | -15.68M | 15.47M | 31.74M | 6.95M | -19.38M | -169.02M | 31.3M | 12.85M | -36.98M | 97.26M | 41.6M | 6.6M | 99.3M | 8.6M | 2.7M |
| Other Non-Cash Items | 74.35M | 65.39M | -19.25M | -32.09M | -41.99M | 20.75M | -54.18M | -52.08M | 251.75M | 31.45M | -6.01M | 421.01M | 211.53M | -113.43M | 244.26M | 229.79M | 14.45M | -109.68M | 2.16M | -8.5M | 22.7M | 18.89M | -1.2K | -16.48M | -943K | -937K | -40K | 900K | -38.1M | 1.4M | -14.4M |
| Working Capital Changes | -17.66M | -22.51M | 18.71M | -32.84M | -45.89M | -13.02M | 55.39M | -4.49M | -17.88M | -67.38M | 17.13M | 159.93M | -17.32M | -33.89M | 36.47M | -59.62M | -69.3M | 173.17M | -84.57M | 64.4M | -38.91M | -6.89M | -50.18M | -101.15M | 4.45M | -33.44M | -60.99M | -117.1M | 0 | 0 | 0 |
| Change in Receivables | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.04M | 698.92K | 3.09M | -6.34M | -21.52M | -24.02M | -6.39M | -5.2M | 0 | 0 | 0 |
| Change in Payables | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -244.69M | -208.15M | -202.99M | -214.78M | -144.41M | -56.61M | -40.52M | -74.5M | -100.79M | -91.15M | -213.93M | -541.1M | -629.99M | -526.53M | -930.12M | -715.46M | -118.11M | -210.23M | -1.02B | -191.4M | -234.72M | 1.04B | -874.54M | -220.14M | -247.94M | -373.74M | -545.28M | -27.1M | -524.8M | -416.5M | -22.9M |
| Capital Expenditures | -292.93M | -263.3M | -216.65M | -224.96M | -184.25M | -75.94M | -61.59M | -160.69M | -126.14M | -98M | -203.47M | -458.71M | -856.69M | -535.8M | -868.06M | -726.36M | -175.9M | -193.44M | -229.58M | -187.01M | -263.03M | -283.47M | -282.22M | -314.92M | -267.79M | -366.02M | -201M | -46.1M | -608.7M | -387.6M | -24.3M |
| CapEx % of Revenue | 15.26% | 14.28% | 11.39% | 11.61% | 11.39% | 7.7% | 8.39% | 10.43% | 8.18% | 7.42% | 21.39% | 29.49% | 36.45% | 26.39% | 42.54% | 37.23% | 12.3% | 16.15% | 20.84% | 18.53% | 18.3% | 22.33% | 12.14% | 16.42% | 15.85% | 18.74% | 14.83% | 9.01% | 60.12% | 85.19% | 14.9% |
| Acquisitions | 19.52M | 39.01M | 0 | -28.65M | -10.2M | 13.09M | 21.09M | 90.77M | 24.46M | 14.84M | -12.2M | 9.79M | 0 | 0 | -25K | -92.89M | 0 | 0 | -768.39M | 0 | -9.09M | -30.42M | -679.81M | -6.8M | -4.59M | -35.56M | -364.96M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 28.33M | 16.14M | 10.76M | 34.15M | 50.65M | 22.83M | -19K | -4.57M | 25.35M | 6.85M | 1.75M | -82.39M | 226.7M | 9.27M | -62.04M | 103.78M | 57.79M | -16.8M | -22.12M | -4.4M | 7.55M | 1.16K | 78.92M | 91.69M | 28.25M | -5.67M | 20.68M | 19M | 23M | 16M | 1.3M |
| Cash from Financing | -148.22M | -191.41M | -261.38M | -251.97M | -113.17M | -149.91M | -145.62M | -231.81M | -169.09M | -73.78M | -218.32M | -84.04M | 329.7M | 21.52M | -14.9M | 366.89M | -58.69M | -201.02M | 737.7M | -292.71M | -375.02M | -1.46B | 527.14M | -34.23M | 52.8M | -65.96M | 276.78M | 11M | 315.4M | 286.9M | 49M |
| Debt Issued (Net) | -93.04M | -100.58M | -189.61M | -222.01M | -112.99M | -135.26M | -133.26M | -205.21M | -168.72M | -62.8M | -208.28M | 0 | 405.93M | 29.78M | 0 | 379.83M | -33.41M | -587.01M | 954M | -21.05M | 59.73M | -586.68M | 200.97M | -57.84M | 27.04M | -88.59M | 276.66M | -78.43M | -23.5M | 89.7M | 108.8M |
| Equity Issued (Net) | -45.77M | -75.14M | -75.49M | -29.95M | -10.01M | -4.29M | -11.32M | -25.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6K | 0 | 0 | 0 | 9.9M | -19.75M | 331.79M | 23.61M | 25.76M | 22.66M | 21.01M | 11.56M | 18.4M | 226.1M | 178.1M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82M | -73.14M | -58.11M | -13.82M | 0 | 0 | -27.23M | -216.3M | -249M | -444.65M | -33.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -46.38M | -75.56M | -75.49M | -29.95M | -10.01M | -4.29M | -11.32M | -25.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6K | 0 | 0 | 0 | 0 | -107.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.4M | 0 |
| Other Financing | -9.41M | -15.69M | 3.71M | 0 | 9.83M | -10.36M | -1.04M | -702K | -363K | -10.99M | -10.04M | -2.04M | -3.08M | 49.85M | -1.08M | -12.95M | -25.27M | 413.22M | -303 | -22.66M | 0 | -822.27M | -5.61M | 0 | 0 | -38K | -20.9M | 0 | -100K | -28.5M | -237.9M |
| Net Change in Cash | 18.87M | 15.37M | 19.59M | 32.59M | -19M | -68.18M | 34.07M | -21.93M | 31.55M | -50.62M | -329.05M | -46.72M | 410.88M | -72.16M | -314.71M | 210.65M | 126.03M | 69.29M | 61.51M | -993 | 0 | -122.01M | 100.64M | 4.05M | 4.08M | -7.47M | -31.62M | -47.1M | 41.9M | -52M | 39.7M |
| Free Cash Flow | 118.54M | 148.58M | 265.44M | 273.82M | 52.85M | 63.28M | 164.53M | 127.47M | 167.19M | 18.55M | -80.96M | 58.31M | -176.53M | -107.72M | -232.77M | -193.59M | 129.49M | 311.29M | 114.33M | 297.11M | 346.71M | 16.66M | 165.82M | -56.49M | -68.57M | 66.21M | 35.88M | -77.2M | -357.4M | -310M | -10.7M |
| FCF Margin % | 6.18% | 8.06% | 13.95% | 14.13% | 3.27% | 6.41% | 22.4% | 8.27% | 10.85% | 1.4% | -8.51% | 3.75% | -7.51% | -5.31% | -11.41% | -9.92% | 9.06% | 26% | 10.38% | 29.44% | 24.12% | 1.31% | 7.13% | -2.95% | -4.06% | 3.39% | 2.65% | -15.1% | -35.3% | -68.13% | -6.56% |
| FCF Growth % | -45.59% | -44.02% | -3.06% | 418.07% | -16.48% | -61.54% | 29.08% | -23.76% | 801.15% | 122.92% | -238.86% | 133.03% | -63.88% | 53.72% | -20.24% | -249.49% | -58.4% | 172.27% | -61.52% | -14.31% | 1981.69% | -89.96% | 393.51% | 17.61% | -203.56% | 84.53% | 146.48% | 78.4% | -15.29% | -2797.2% | - |
| FCF per Share | 8.84 | 11.14 | 18.65 | 17.91 | 3.90 | 4.75 | 11.99 | 8.58 | 11.39 | 1.27 | -5.52 | 3.98 | -12.02 | -7.48 | -16.24 | -13.41 | 9.09 | 23.98 | 10.69 | 27.79 | 32.43 | 1.56 | 8.20 | -2.96 | -3.64 | 3.57 | 1.99 | -4.64 | -23.63 | -14.42 | -0.85 |
| FCF Conversion (FCF/Net Income) | -3.62x | 223.59x | 4.34x | 1.73x | -6.91x | -0.78x | -2.40x | 43.54x | -1.00x | -0.88x | -0.79x | -1.42x | 20.52x | 2.24x | 12.13x | 2.75x | 4.92x | 3.12x | 1.14x | 1.40x | 1.05x | 0.18x | 1.81x | 1.37x | 2.18x | 2.30x | 1.80x | -1.51x | 2.14x | 1.83x | 0.77x |
| Interest Paid | 0 | 0 | 72.24M | 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 | 0 | 0 | 0 |
| Taxes 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying PDS stock.
Precision Drilling Corporation (PDS) generated $411.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Precision Drilling Corporation (PDS) generated $148.6M 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.
Precision Drilling Corporation (PDS) spent $263.3M 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, Precision Drilling Corporation (PDS) spent $75.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Persistent margin compression and negative revenue growth
Cash Conversion Diverges from Net Losses
Despite a net loss of $1.2M in 2026Q2, operating cash flow reached $145.6M, yielding a negative OCF/NI ratio of -121.8, indicating strong cash generation independent of reported earnings.
The persistent gap between net income and operating cash flow, with OCF/NI swinging from -121.8 in 2026Q2 to 3.6 in 2026Q1, suggests that non-cash charges like D&A (averaging ~$80M quarterly) and working capital swings are the primary drivers of cash flow, not profitability. This implies that the company's cash generation is robust even when earnings are negative, but it also highlights that reported net income is a poor indicator of underlying cash performance. Investors should monitor whether this divergence narrows as utilization stabilizes, as it may indicate improving earnings quality.
FCF Volatility Masks Underlying Stability
Free cash flow swung from $135.7M in 2024Q2 to -$1.9M in 2026Q1, with FCF margins ranging from 31.6% to -0.4%, reflecting high sensitivity to seasonal working capital and capex timing.
The trajectory of FCF is highly erratic, with positive quarters like 2025Q2 ($94.7M) and 2024Q4 ($103.9M) followed by near-zero or negative quarters, indicating that the company's cash generation is lumpy and dependent on working capital releases. Despite this volatility, the cumulative FCF over the ten quarters remains positive, suggesting that the business can fund its capex and debt service over time. However, the recent negative revenue growth and compressed margins may pressure future FCF if utilization continues to soften, warranting close monitoring of quarterly FCF trends.
Capital Intensity Persists Amid Fleet Modernization
Capex averaged $62.2M per quarter, representing 13.2% of revenue, with a peak of 16.9% in 2026Q2, indicating sustained investment in high-spec rigs and Alpha technology.
The consistent capex-to-revenue ratio, ranging from 9.0% to 16.9%, suggests that PDS is prioritizing fleet modernization and digital upgrades, which is essential to maintain its competitive edge in the WCSB. However, this capital intensity, combined with thin net margins, means that the company must generate sufficient operating cash flow to fund these investments without over-leveraging. The recent increase in capex intensity in 2026Q2, despite negative revenue growth, may indicate a strategic bet on future demand, but it also raises the risk of overinvestment if the North American market remains soft.
Working Capital Swings Drive Cash Flow Timing
Working capital changes ranged from -$52.2M to +$62.3M across quarters, with 2026Q2 showing a $50.0M inflow, suggesting that collections and payables management significantly influence quarterly cash flow.
The large swings in working capital, particularly the positive contributions in Q2 and Q4 quarters (e.g., $62.3M in 2024Q2 and $50.0M in 2026Q2), appear to align with seasonal patterns in the Canadian drilling cycle, where spring breakup and year-end activities drive receivable collections. Conversely, negative working capital changes in Q1 and Q3 (e.g., -$52.2M in 2024Q1 and -$46.4M in 2025Q1) likely reflect inventory builds and prepayments ahead of peak drilling seasons. This pattern suggests that management is effectively managing cash conversion, but the volatility underscores the need to analyze cash flow on a trailing twelve-month basis rather than quarterly.
Buybacks Persist Despite Earnings Pressure
Share repurchases totaled $167.1M over ten quarters, with no dividends paid, while acquisitions were minimal, indicating a focus on returning capital to shareholders through buybacks.
The consistent buyback activity, ranging from $4.0M to $30.8M per quarter, suggests that management views the stock as undervalued and is using excess cash flow to reduce share count, which may support EPS over time. However, given the thin net margins and negative revenue growth, this deployment strategy may be aggressive, as it competes with capex and debt reduction for cash. The absence of dividends and the modest acquisition activity (only $24.7M total) indicate a clear preference for buybacks, but investors should monitor whether this comes at the expense of balance sheet flexibility if cash flow deteriorates.
Cumulative Cash Flow Outpaces Net Income
Over the ten quarters, cumulative operating cash flow reached $1.10B against cumulative net income of $129.2M, a gap of $973M, highlighting the significant non-cash charges and working capital benefits.
The cumulative divergence between net income and operating cash flow is substantial, with OCF exceeding net income by roughly 8.5 times, driven primarily by D&A (averaging ~$80M per quarter) and favorable working capital swings. This suggests that the company's cash-generating ability is far stronger than its reported profitability, which may be due to high depreciation from its asset-heavy fleet and one-time charges. However, this gap also implies that the company's earnings quality is low, as net income is heavily influenced by non-cash items, and investors should focus on cash flow metrics when valuing the business. The persistence of this gap over time warrants further investigation into the sustainability of working capital benefits and the adequacy of depreciation rates.
What Could Invalidate the Recovery Thesis
The cash flow statement obscures potential risks such as capitalized rig reactivation costs and aggressive depreciation assumptions, which may overstate cash generation relative to true economic earnings.
The reported operating cash flow may be flattered by the capitalization of rig reactivation costs, which can be lumpy and may not reflect ongoing maintenance needs. Additionally, if PDS assumes longer useful lives for its rigs than peers, depreciation expense would be lower, inflating operating cash flow relative to the actual wear and tear on assets. The thin net margins and negative revenue growth suggest that the company may be using cash flow to mask underlying operational challenges, and investors should scrutinize the sustainability of working capital benefits and the adequacy of depreciation rates. If these factors reverse, the apparent cash flow strength could deteriorate, invalidating the recovery thesis.