Please wait
 

 

exprologo.jpg

PRESS RELEASE

 

FOR IMMEDIATE RELEASE

 

Expro Group Holdings N.V. Announces Fourth Quarter 2025 Results and Full-Year 2026 Guidance

 

HOUSTON - February 19, 2026 - Expro Group Holdings N.V. (NYSE: XPRO) (the “Company” or “Expro”) today reported financial and operational results for the three months and year ended December 31, 2025 and provided full year 2026 guidance.

 

Fourth Quarter 2025 Highlights

 

 

Revenue of $382 million

 

Net income of $6 million, and net income margin of 2%

 

Adjusted EBITDA1 of $88 million

 

Adjusted EBITDA margin1 of 23.1%, which ranks among the top in our peer group

 

Cash flow from operations of $57 million, or 15% of revenues

 

Free cash flow1 was $23 million, and free cash flow margin1 of 6%; Adjusted free cash flow1 of $28 million, and Adjusted free cash flow margin1 of 7%

 

Voluntary prepayment of our revolving credit facility of $20 million, further enhancing the Company’s net cash position

 

Full Year 2025 Financial Highlights

 

 

Revenue of $1,607 million

 

Net income of $52 million, and net income margin of 3%

 

Adjusted EBITDA of $353 million

 

Adjusted EBITDA margin of 22.0%, which ranks among the top in our peer group

 

Cash flow from operations of $210 million, or 13% of revenues

 

Free cash flow was $98 million, and free cash flow margin of 6%; Adjusted free cash flow of $127 million, and Adjusted free cash flow margin of 8%- significantly outperformed expectations.

 

Voluntary prepayment of our revolving credit facility of $42 million; liquidity at the end of the year stood at $551 million

 

Share repurchases of $40 million (approximately 3.7 million shares repurchased at an average $10.81 per share)

 

Total order backlog of $2.5 billion at December 31, 2025

 

Michael Jardon, Chief Executive Officer, noted, “Expro’s fourth quarter results closed out a solid year of financial performance. In 2025, the Company generated $127 million of Adjusted free cash flow, significantly surpassing expectations and more than doubling the amount generated in the prior year. Our team’s commitment to operational excellence and fiscal discipline enabled the achievement of yet another year of Adjusted EBITDA margin expansion – the fourth year in a row.

 

“During the year, Expro executed well on its long-term strategic pillars. On the financial side, the Company increased its capital return to shareholders by repurchasing $40 million of stock, continued to strengthen the balance sheet by voluntarily repaying $42 million of our revolving credit facility, and as mentioned, continued to expand our Adjusted EBITDA margin to 22.0% - among the top in the peer group.

 

“From a technological perspective, our track record of continual innovation was also on display during the year as the Company introduced many new technologies across our geographic segments. Our ability to quickly deploy new technologies that provide value remains a key reason why customers choose to do business with Expro. We saw further evidence of this during the fourth quarter as we secured one of the largest single-customer awards in our history, a four-year, $380 million contract in North Africa.

 

“Looking ahead, we are cautiously optimistic about 2026. We generally expect 2026 financial results to be similar to and in some respects better than 2025 characterized by an industry sense of optimism growing for the back half of 2026 into 2027. Our strong order backlog of $2.5 billion provides good revenue visibility this year where we expect to generate 2026 Adjusted EBITDA of $355 million to $375 million with 2026 Adjusted free cash flow of $125 million to $145 million. Even with a relatively stable outlook, we expect to make further progress towards our longer-term strategic goals with further expansion of our EBITDA margin and free cash flow generation. Additionally, our capital allocation strategy remains intact – invest in the business to drive margin expansion and provide cash returns to shareholders.”

 

1. A non-GAAP measure.

 

1

 

Free Cash Flow and Share Repurchases

 

Expro generated $57 million in net cash provided by operating activities in the fourth quarter of 2025. Operating cash flow for the full year was $210 million, driven by operations and by a lower consumption of working capital during the current year as compared to the previous year.

 

Expro generated $23 million of free cash flow and $28 million of Adjusted free cash flow in the fourth quarter of 2025. Adjusted free cash flow for the full year was $127 million, significantly surpassing our guidance of $110 million to $120 million, mainly due to high-grading of capital expenditure projects and reduction in the capital intensity of the business.

 

Expro is focused on and committed to generating significant free cash flow, and we expect to continue to do so by further expanding the Company’s Adjusted EBITDA margin and reducing the capital intensity of the business. Management continues to believe that adjusted free cash flow better reflects the Company’s performance by excluding one-time items, in line with corporate finance principles.

 

During 2025, the Company repurchased approximately 3.7 million shares at an average price of $10.81, resulting in $40 million of total share repurchases, achieving the annual repurchase target for 2025. Expro will continue to evaluate additional share repurchases in line with the Company’s capital allocation framework.

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

December 31,

 
   

2025

   

2025

 

Total revenue

  $ 382,127     $ 1,607,095  
                 

Net cash provided by operating activities

  $ 57,071     $ 210,172  

Less: Capital expenditures

    (33,875 )     (112,387 )

Free cash flow

    23,196       97,785  
                 

Free cash flow margin

    6 %     6 %
                 

Add: Merger and integration expense (1)

    861       6,161  

Add: Severance and other expense (1)

    9,952       28,527  

Less: Other non-cash adjustments

    (5,600 )     (5,600 )

Adjusted free cash flow

  $ 28,409     $ 126,873  
                 

Adjusted free cash flow margin

    7 %     8 %

 

(1) Expenses directly referenced on the consolidated Statements of Operations.

 

Financial Guidance

 

While the outlook remains fairly stable, we expect to further expand our Adjusted EBITDA margin for the full year in 2026, as well as generate more Adjusted free cash flow in 2026 compared to 2025. With regards to the first quarter of 2026, we anticipate a normal seasonal decline caused by the inclement weather, particularly in the North Sea, and lower customer budgetary spends at the start of a new calendar year. The guidance below represents our expectations as of the date of this release.

 

   

Three Months Ended

 

Full Year Ended

   

March 31,

 

December 31,

(in millions)

 

2026

 

2026

Revenue   $360 - $370   $1,600 - $1,650
Adjusted EBITDA   $60 - $70   $355 - $375
Capital expenditure   -   $110 - $120
Adjusted free cash flow   -   $125 - $145

 

In addition, for full year 2026 the Company intends to utilize at least 33% of the free cash flow generated for capital returns to shareholders.

 

2

 

Notable Awards and Achievements

 

Middle East and North Africa (MENA)

 

Expro secured one of the largest single‑customer awards in the Company’s history, a four‑year, $380 million contract in North Africa for production optimization and well management services across multiple fields.

 

Expro also received a five‑year contract extension in Qatar for Coretrax’s DAV Max and HyPR™ technologies, further strengthening the Company’s technology footprint.

 

North and Latin America (NLA)

 

Expro successfully completed the first deployment of iTONG™ in the Gulf of America as part of a customer trial. This deployment forms part of a broader technology integration project with both the customer and drilling contractor, with a full operational job anticipated for late first quarter 2026.

 

Expro introduced an innovative production logging methodology for completed wells in Argentina, eliminating the historical need for coiled tubing. This advancement enhances production uptime and enables more efficient reservoir evaluation. The Company also secured a new, three‑year slickline contract in Brazil to support shallow‑water operations beginning in first quarter 2026.

 

In the deepwater, Expro deployed its propriety XRD™ (Extended Range Drilling) Spider, the world’s first and only 1,250‑ton drilling spider, significantly reduced tool changeouts and red‑zone exposure.

 

Europe and Sub-Saharan Africa (ESSA)

 

Expro was recognized as overall runner‑up out of 25 contractors at bp’s North Sea Contract Achievement Awards, highlighting its leadership in safety and innovation, particularly in Red Zone Management and DROPS prevention.

 

In Namibia, Expro expanded its in‑country capabilities with the opening of a new Fluids Laboratory, supporting both appraisal activity and future deepwater development.

 

Asia Pacific (APAC)

 

In Indonesia, the CaTS™ ATX acoustic system delivered wireless downhole data transmission and remote valve control during drill stem testing.

 

In Australia, Expro successfully delivered one of the region’s largest integrated offshore campaigns, completing multiple subsea wells with zero QHSE incidents and performance review scores reaching 100%.

 

Expro secured a 36‑month extension for its Early Production System offshore Malaysia, continuing a decade‑long engagement.

 

One customer formally recognized Expro for exceptional execution on Indonesia’s first offshore well intervention on an ultra‑minimalist platform, which unlocked 20 MMscfd of new production.

 

Other Financial Information

 

As of December 31, 2025, Expro’s consolidated cash and cash equivalents, including restricted cash, totaled $197 million, and the Company’s total liquidity stood at $551 million. Total liquidity includes $353 million available for drawdowns as loans under the Company’s revolving credit facility. The Company had outstanding long-term borrowings of $79 million as of December 31, 2025.

 

The Company’s capital expenditures totaled $34 million in the fourth quarter of 2025, of which approximately 90% were used for the purchase and manufacture of equipment to directly support customer-related activities and approximately 10% for other property, plant and equipment, inclusive of software costs.

 

In October 2025, the Board of Directors refreshed the Company’s share repurchase authorization to acquire up to $100 million of outstanding shares, all of which remains authorized for repurchase as of February 19, 2026. Expro remains committed to returning capital to shareholders.

 

The financial measures provided that are not presented in accordance with GAAP are defined and reconciled to their most directly comparable GAAP measures. Please see “Use of Non-GAAP Financial Measures” and the reconciliations to the nearest comparable GAAP measures.

 

Additionally, downloadable financials are available in the Investor section of www.expro.com.

 

3

 

Segment Results

 

Unless otherwise noted, the following discussion compares the quarterly results for the fourth quarter of 2025 to the results for the third quarter of 2025.

 

NLA

 

Revenue for NLA was $130 million for the three months ended December 31, 2025, a decrease of $21 million, or 14%, compared to $151 million for the three months ended September 30, 2025. The decrease was primarily due to lower subsea well access and well construction revenue in the U.S., offset by higher well intervention and integrity revenue in Argentina. 

 

Segment EBITDA for NLA was $32 million, or 24% of revenue, during the three months ended December 31, 2025, compared to $37 million, or 24% of revenue, during the three months ended September 30, 2025. The decrease of $5 million in Segment EBITDA and Segment EBITDA margin was largely attributable to lower activity and less favorable product mix during the three months ended December 31, 2025.

 

ESSA

 

Revenue for ESSA was $116 million for the three months ended December 31, 2025, a decrease of $10 million, or 8%, compared to $126 million for the three months ended September 30, 2025. The decrease in revenue was primarily driven by lower subsea well access and well construction revenue in Angola, and central and west Africa, partially offset by higher well flow management revenue in Bulgaria. 

 

Segment EBITDA for ESSA was $40 million, or 34% of revenue, for the three months ended December 31, 2025, a decrease of $1 million, or 1%, compared to $41 million, or 32% of revenue, for the three months ended September 30, 2025. The decrease in Segment EBITDA was primarily attributable to lower activity while the increase in Segment EBITDA margin reflects a more favorable product mix. 

 

MENA

 

Revenue for MENA was $93 million for the three months ended December 31, 2025, an increase of $7 million, or 8%, compared to $86 million for the three months ended September 30, 2025. The increase in revenue was driven by higher well flow management revenue in Algeria and Saudi Arabia.

 

Segment EBITDA for MENA was $36 million, or 39% of revenue, for the three months ended December 31, 2025, an increase of $6 million, or 21%, compared to $30 million, or 35% of revenue, for the three months ended September 30, 2025. The increase in Segment EBITDA and Segment EBITDA margin was primarily due to higher well flow management activity and a resulting more favorable activity mix during the three months ended December 31, 2025.

 

APAC

 

Revenue for APAC was $43 million for the three months ended December 31, 2025, a decrease of $6 million, or 13%, compared to $49 million for the three months ended September 30, 2025. The decrease in revenue was primarily due to lower well flow management activity in Indonesia and India, lower well construction revenue in Australia, offset by higher subsea well access activity in Australia. 

 

Segment EBITDA for APAC was $7 million, or 16% of revenue, for the three months ended December 31, 2025, a decrease of $3 million compared to $10 million, or 21% of revenue, for the three months ended September 30, 2025. The decrease in Segment EBITDA and Segment EBITDA margin was largely attributable to lower activity and less favorable product mix during the three months ended December 31, 2025.

 

4

 

Conference Call

 

The Company will host a conference call to discuss fourth quarter and full year 2025 results on Thursday, February 19, 2026, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time).

 

Participants may also join the conference call by dialing:

 

US: +1 (833) 470-1428

International: +1 (646) 844-6383

Access ID: 956241

 

To listen via live webcast, please visit the Investor section of www.expro.com.

 

The fourth quarter and full year 2025 Investor Presentation is available on the Investor section of www.expro.com.

 

An audio replay of the webcast will be available on the Investor section of the Company’s website approximately three hours after the conclusion of the call and will remain available for a period of two weeks.

 

To access the audio replay telephonically:

 

Dial-In: US +1 (866) 813-9403 or +1 (929) 458-6194

Access ID: 758310

Start Date: February 19, 2026, 1:00 p.m. CT

End Date: March 5, 2026, 10:59 p.m. CT

 

A transcript of the conference call will be posted to the Investor relations section of the Company’s website after the conclusion of the call.

 

ABOUT EXPRO

 

Working for clients across the entire well life cycle, Expro is a leading provider of energy services, offering cost-effective, innovative solutions and what the Company considers to be best-in-class safety and service quality. The Company’s extensive portfolio of capabilities spans well construction, well flow management, subsea well access, and well intervention and integrity.

 

With roots dating to 1938, Expro has approximately 8,500 employees and provides services and solutions to leading energy companies in both onshore and offshore environments in more than 50 countries.

 

For more information, please visit: www.expro.com and connect with Expro on X@ExproGroup and LinkedIn @Expro.

 

Contact:

 

Dave Wilson - Vice President Investor Relations

+1 (281) 384-1544

InvestorRelations@expro.com

 

5

 

Forward Looking Statements

 

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this release include statements, estimates and projections regarding the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections, guidance and operating results. These statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Such assumptions, risks and uncertainties include the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations (including the ability to recover, and to the extent necessary, service and/or economically repair any equipment located on the seabed), political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry, global or national health concerns, including health epidemics, the possibility of a swift and material decline in global crude oil demand and crude oil prices for an uncertain period of time, future actions of foreign oil producers such as Saudi Arabia and Russia, inflationary pressures, international trade laws, tariffs, the impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations, and other guidance.

 

Such assumptions, risks and uncertainties also include the factors discussed or referenced in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC, as well as other risks and uncertainties set forth from time to time in the reports the Company files with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events, historical practice or otherwise, except as required by applicable law, and we caution you not to rely on them unduly.

 

Use of Non-GAAP Financial Measures

 

This press release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss), and adjusted net income (loss) per diluted share, which may be used periodically by management when discussing financial results with investors and analysts. The accompanying schedules of this press release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management believes these metrics provide additional information relative to the performance of the business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of Expro from period to period and to compare such performance with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share in isolation or as a substitute for analysis of Expro’s results as reported under GAAP. Because Adjusted EBITDA, Adjusted EBITDA margin, contribution, contribution margin, free cash flow, free cash flow margin, adjusted free cash flow, adjusted free cash flow margin, adjusted net income (loss) and adjusted net income (loss) per diluted share may be defined differently by other companies in the industry, the presentation of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

 

6

 

Expro defines Adjusted EBITDA as net income (loss) adjusted for (a) income tax expense, (b) depreciation and amortization expense, (c) severance and other expense, (d) merger and integration expense, (e) gain on disposal of assets, (f) other (income) expense, net, (g) stock-based compensation expense, (h) foreign exchange (gains) losses and (i) interest and finance (income) expense, net. Adjusted EBITDA margin reflects Adjusted EBITDA expressed as a percentage of total revenue.

 

Contribution is defined as total revenue less cost of revenue excluding depreciation and amortization expense, adjusted for indirect general and administrative costs and stock-based compensation expense included in cost of revenue. Contribution margin is defined as contribution divided by total revenue, expressed as a percentage.

 

Free cash flow is defined as cash provided by (used in) operating activities less capital expenditures. Free cash flow margin is defined as free cash flow divided by total revenue, expressed as a percentage. Adjusted free cash flow is defined as cash provided by (used in) operating activities less capital expenditures and other non-cash adjustments, adjusted for merger and integration expense and severance and other expense (income). Adjusted free cash flow margin is defined as adjusted free cash flow divided by total revenue, expressed as a percentage.

 

The Company defines adjusted net income (loss) as net income (loss) before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items. The Company defines adjusted net income (loss) per diluted share as net income (loss) per diluted share before merger and integration expense, severance and other expense, stock-based compensation expense, and gain on disposal of assets, adjusted for corresponding tax benefits of these items, divided by diluted weighted average common shares.

 

Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

 

7

 

 

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

Total revenue

  $ 382,127     $ 411,356     $ 436,843     $ 1,607,095     $ 1,712,802  

Operating costs and expenses:

                                       

Cost of revenue, excluding depreciation and amortization

    (286,558 )     (311,142 )     (327,123 )     (1,223,173 )     (1,333,365 )

General and administrative expense, excluding depreciation and amortization

    (19,186 )     (20,491 )     (22,516 )     (75,990 )     (88,421 )

Depreciation and amortization expense

    (53,774 )     (46,195 )     (42,284 )     (192,106 )     (163,468 )

Merger and integration expense

    (861 )     (1,293 )     (3,947 )     (6,161 )     (16,334 )

Severance and other expense

    (9,952 )     (5,782 )     (9,041 )     (28,527 )     (17,048 )

Total operating cost and expenses

    (370,331 )     (384,903 )     (404,911 )     (1,525,957 )     (1,618,636 )

Operating income

    11,796       26,453       31,932       81,138       94,166  

Other income (expense), net

    188       524       (1,186 )     2,646       (105 )

Interest and finance expense, net

    (2,445 )     (4,106 )     (1,804 )     (14,281 )     (12,517 )

Income before taxes and equity in income of joint ventures

    9,539       22,871       28,942       69,503       81,544  

Equity in income of joint ventures

    3,838       5,897       3,467       16,836       16,422  

Income before income taxes

    13,377       28,768       32,409       86,339       97,966  

Income tax expense

    (7,605 )     (14,805 )     (9,375 )     (34,653 )     (46,048 )

Net income

  $ 5,772     $ 13,963     $ 23,034     $ 51,686     $ 51,918  
                                         

Net income per common share:

                                       

Basic

  $ 0.05     $ 0.12     $ 0.20     $ 0.45     $ 0.45  

Diluted

  $ 0.05     $ 0.12     $ 0.19     $ 0.45     $ 0.45  
                                         

Weighted average common shares outstanding:

                                       

Basic

    113,553,942       114,804,684       117,277,836       114,997,486       114,762,477  

Diluted

    115,143,267       115,447,110       118,129,232       115,749,247       115,829,638  

 

8

 

 

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

   

December 31,

   

December 31,

 
   

2025

   

2024

 

Assets

               

Current assets

               

Cash and cash equivalents

  $ 196,093     $ 183,036  

Restricted cash

    1,380       1,627  

Accounts receivable, net

    477,026       517,570  

Inventories

    167,895       159,040  

Income tax receivables

    31,654       28,641  

Other current assets

    86,287       74,132  

Total current assets

    960,335       964,046  
                 

Property, plant and equipment, net

    523,157       563,697  

Investments in joint ventures

    78,706       73,012  

Intangible assets, net

    251,329       298,856  

Goodwill

    348,558       348,918  

Operating lease right-of-use assets

    72,777       66,640  

Non-current accounts receivable, net

    7,432       7,432  

Other non-current assets

    17,141       10,940  

Total assets

  $ 2,259,435     $ 2,333,541  
                 
                 

Liabilities and stockholders’ equity

               

Current liabilities

               

Accounts payable and accrued liabilities

  $ 268,588     $ 340,298  

Income tax liabilities

    51,111       52,436  

Finance lease liabilities

    2,359       2,234  

Operating lease liabilities

    18,225       17,253  

Other current liabilities

    103,379       72,209  

Total current liabilities

    443,662       484,430  
                 

Long-term borrowings

  $ 79,065       121,065  

Deferred tax liabilities, net

    19,513       44,310  

Post-retirement benefits

    314       10,430  

Finance lease liabilities

    12,762       14,006  

Operating lease liabilities

    56,103       48,488  

Uncertain tax positions

    77,890       74,526  

Other non-current liabilities

    36,003       44,802  

Total liabilities

    725,312       842,057  
                 

Stockholders’ equity:

               

Common stock

    8,559       8,488  

Treasury Stock

    (127,137 )     (83,420 )

Additional paid-in capital

    2,110,177       2,079,161  

Accumulated other comprehensive loss

    18,053       14,470  

Accumulated deficit

    (475,529 )     (527,215 )

Total stockholders’ equity

    1,534,123       1,491,484  

Total liabilities and stockholders’ equity

  $ 2,259,435     $ 2,333,541  

 

9

 

EXPRO GROUP HOLDINGS N.V.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

   

Year Ended

 
   

December 31,

 
   

2025

   

2024

 

Cash flows from operating activities:

               

Net income

  $ 51,686     $ 51,918  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation and amortization expense

    192,106       163,468  

Equity in income of joint ventures

    (16,836 )     (16,422 )

Stock-based compensation expense

    29,172       26,352  

Elimination of unrealized profit on sales to joint ventures

    231       4  

Deferred taxes

    (19,335 )     (5,765 )

Unrealized foreign exchange (gain) loss

    (8,066 )     5,861  

Changes in fair value of contingent consideration

    (283 )     (6,079 )

Changes in assets and liabilities:

               

Accounts receivable, net

    41,638       (17,301 )

Inventories

    (8,855 )     4,931  

Other assets

    (17,893 )     (12,388 )

Accounts payable and accrued liabilities

    (65,082 )     (11,076 )

Other liabilities

    29,335       (19,813 )

Income taxes, net

    (973 )     11,905  

Dividends received from joint ventures

    10,910       8,231  

Other

    (7,583 )     (14,347 )

Net cash provided by operating activities

    210,172       169,479  
                 

Cash flows from investing activities:

               

Capital expenditures

    (112,387 )     (143,576 )

Payment for acquired businesses, net of cash acquired

    -       (31,967 )

Proceeds from settlement of contingent consideration

    -       7,500  

Proceeds from disposal of assets

    5,000       2,900  

Net cash used in investing activities

    (107,387 )     (165,143 )
                 

Cash flows from financing activities:

               

(Cash pledged for) release of collateral deposits

    (447 )     1,170  

Payment of contingent consideration

    -       (13,873 )

Proceeds from long-term borrowings

    -       117,269  

Repayments of long-term borrowings

    (42,000 )     (44,351 )

Repurchase of common stock

    (40,088 )     (14,155 )

Payment of withholding taxes on stock-based compensation plans

    (1,721 )     (3,431 )

Repayment of financed insurance premium

    (10,716 )     (10,920 )

Repayments of finance leases

    (1,750 )     (2,137 )

Net cash (used in) provided by financing activities

    (96,722 )     29,572  
                 

Effect of exchange rate changes on cash and cash equivalents

    6,747       (2,411 )

Net increase to cash and cash equivalents and restricted cash

    12,810       31,497  

Cash and cash equivalents and restricted cash at beginning of year

    184,663       153,166  

Cash and cash equivalents and restricted cash at end of year

  $ 197,473     $ 184,663  
                 

Supplemental disclosure of cash flow information:

               

Cash paid for income taxes net of refunds

  $ (54,549 )   $ (39,250 )

Cash paid for interest, net

    (18,615 )     (11,871 )

Change in accounts payable and accrued expenses related to capital expenditures

    (4,470 )     (2,311 )

 

10

 

EXPRO GROUP HOLDINGS N.V.

SELECTED OPERATING SEGMENT DATA

(In thousands)

(Unaudited)

 

Segment Revenue and Segment Revenue as Percentage of Total Revenue:

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

NLA

  $ 130,305       34 %   $ 150,868       37 %   $ 139,272       32 %   $ 558,033       35 %   $ 566,048       33 %

ESSA

    116,322       30 %     125,838       31 %     142,788       33 %     486,900       30 %     564,440       33 %

MENA

    92,985       24 %     86,061       21 %     92,557       21 %     363,616       23 %     332,216       19 %

APAC

    42,515       11 %     48,589       12 %     62,226       14 %     198,546       12 %     250,098       15 %

Total

  $ 382,127       100 %   $ 411,356       100 %   $ 436,843       100 %   $ 1,607,095       100 %   $ 1,712,802       100 %

 

Segment EBITDA(1), Segment EBITDA Margin(2), Adjusted EBITDA and Adjusted EBITDA Margin(3):

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

NLA

  $ 31,795       24 %   $ 36,842       24 %   $ 30,062       22 %   $ 132,931       24 %   $ 141,977       25 %

ESSA

    40,039       34 %     40,503       32 %     53,002       37 %     149,365       31 %     145,375       26 %

MENA

    36,121       39 %     29,862       35 %     32,591       35 %     132,722       37 %     115,772       35 %

APAC

    6,952       16 %     10,049       21 %     15,453       25 %     42,657       21 %     57,680       23 %

Total Segment EBITDA

    114,907               117,256               131,108               457,675               460,804          

Corporate costs (4)

    (30,372 )             (29,181 )             (34,218 )             (121,487 )             (129,823 )        

Equity in income of joint ventures

    3,838               5,897               3,467               16,836               16,422          

Adjusted EBITDA

  $ 88,373       23 %   $ 93,972       23 %   $ 100,357       23 %   $ 353,024       22 %   $ 347,403       20 %

 

(1)

Expro evaluates its business segment operating performance using Segment Revenue, Segment EBITDA and Segment EBITDA Margin. Expros management believes Segment EBITDA and Segment EBITDA Margin are useful operating performance measures as they exclude transactions not related to its core operating activities, corporate costs and certain non-cash items and allows Expro to meaningfully analyze the trends and performance of its core operations by segment as well as to make decisions regarding the allocation of resources to segments. 

 

 

(2)

Expro defines Segment EBITDA Margin as Segment EBITDA divided by Segment Revenue, expressed as a percentage.

 

 

(3)

Expro defines Adjusted EBITDA Margin as Adjusted EBITDA divided by total revenue, expressed as a percentage.

   
(4) Corporate costs include the costs of running our corporate head office and other central functions that support the operating segments but are not attributable to a particular operating segment, including central product line management, research, engineering and development, logistics, sales and marketing, and health and safety.

 

 

Revenue by areas of capabilities:

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

Well construction

  $ 126,263       33 %   $ 150,343       37 %   $ 145,230       33 %   $ 548,642       34 %   $ 573,005       33 %

Well management (1)

    255,864       67 %     261,013       63 %     291,613       67 %     1,058,453       66 %     1,139,797       67 %

Total

  $ 382,127       100 %   $ 411,356       100 %   $ 436,843       100 %   $ 1,607,095       100 %   $ 1,712,802       100 %

 

(1) Well management consists of well flow management, subsea well access, and well intervention and integrity.

 

11

 

 

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 

Gross Profit, Contribution(1), Gross Margin and Contribution Margin(2):

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

Total revenue

  $ 382,127     $ 411,356     $ 436,843     $ 1,607,095     $ 1,712,802  
                                         

Less: Cost of revenue, excluding depreciation and amortization

    (286,558 )     (311,142 )     (327,123 )     (1,223,173 )     (1,333,365 )

Less: Depreciation and amortization related to cost of revenue

    (53,623 )     (46,025 )     (42,205 )     (191,538 )     (163,161 )

Gross profit

    41,946       54,189       67,515       192,384       216,276  
                                         

Add: Indirect costs (included in cost of revenue)

    70,239       67,889       72,791       276,988       282,745  

Add: Stock-based compensation expenses

    2,452       2,549       2,360       9,828       9,057  

Add: Depreciation and amortization related to cost of revenue

    53,623       46,025       42,205       191,538       163,161  

Contribution

  $ 168,260     $ 170,652     $ 184,871     $ 670,738     $ 671,239  
                                         

Gross margin

    11 %     13 %     15 %     12 %     13 %
                                         

Contribution margin

    44 %     41 %     42 %     42 %     39 %

 

(1)

Expro defines Contribution as Total Revenue less Cost of Revenue, excluding depreciation and amortization expense, adjusted for indirect support costs and stock-based compensation expense included in Cost of Revenue. 

   

(2)

Contribution margin is defined as Contribution as a percentage of Revenue.

 

12

 

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands)

(Unaudited)

 

Adjusted EBITDA Reconciliation and Adjusted EBITDA Margin:

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

Total revenue

  $ 382,127     $ 411,356     $ 436,843     $ 1,607,095     $ 1,712,802  
                                         

Net income

  $ 5,772     $ 13,963     $ 23,034     $ 51,686     $ 51,918  
                                         

Income tax expense

    7,605       14,805       9,375       34,653       46,048  

Depreciation and amortization expense

    53,774       46,195       42,284       192,106       163,468  

Severance and other expense

    9,952       5,782       9,041       28,527       17,048  

Merger and integration expense

    861       1,293       3,947       6,161       16,334  

Other (income) expense, net

    (188 )     (524 )     1,186       (2,646 )     105  

Stock-based compensation expense

    7,689       7,201       7,101       29,172       26,352  

Foreign exchange loss (gain)

    463       1,151       2,585       (916 )     13,613  

Interest and finance expense, net

    2,445       4,106       1,804       14,281       12,517  

Adjusted EBITDA

  $ 88,373     $ 93,972     $ 100,357     $ 353,024     $ 347,403  
                                         

Net income margin

    2 %     3 %     5 %     3 %     3 %
                                         

Adjusted EBITDA margin

    23 %     23 %     23 %     22 %     20 %

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

Total revenue

  $ 382,127     $ 411,356     $ 436,843     $ 1,607,095     $ 1,712,802  
                                         

Net cash provided by operating activities

  $ 57,071     $ 63,179     $ 97,401     $ 210,172     $ 169,479  

Less: Capital expenditures

    (33,875 )     (24,196 )     (44,418 )     (112,387 )     (143,576 )

Free cash flow

    23,196       38,983       52,983       97,785       25,903  
                                         

Operating cashflow margin

    15 %     15 %     22 %     13 %     10 %

Free cash flow margin

    6 %     9 %     12 %     6 %     2 %
                                         

Add: Merger and integration expense (1)

    861       1,293       3,947       6,161       16,334  

Add: Severance and other expense (1)

    9,952       5,782       9,041       28,527       17,048  

Less: Other non-cash adjustments

    (5,600 )     -       -       (5,600 )     -  

Adjusted free cash flow

  $ 28,409     $ 46,058     $ 65,971     $ 126,873     $ 59,285  
                                         

Adjusted free cash flow margin

    7 %     11 %     15 %     8 %     3

%

 

(1) Expenses directly referenced on the consolidated Statements of Operations.

 

13

 

EXPRO GROUP HOLDINGS N.V.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATION

(In thousands, except per share amounts)

(Unaudited)

 

Reconciliation of Adjusted Net Income: 

   

Three Months Ended

   

Year Ended

 
    December 31,     September 30,     December 31,     December 31,     December 31,  
   

2025

   

2025

   

2024

   

2025

   

2024

 

Net income

  $ 5,772     $ 13,963     $ 23,034     $ 51,686     $ 51,918  

Adjustments:

                                       

Merger and integration expense

    861       1,293       3,947       6,161       16,334  

Severance and other expense

    9,952       5,782       9,041       28,527       17,048  

Stock-based compensation expense

    7,689       7,201       7,101       29,172       26,352  

Total adjustments, before taxes

    18,502       14,276       20,089       63,860       59,734  

Tax benefit

    (93 )     (1 )     (358 )     (203 )     (469 )

Total adjustments, net of taxes

    18,409       14,275       19,731       63,657       59,265  

Adjusted net income

  $ 24,181     $ 28,238     $ 42,765     $ 115,343     $ 111,183  

 

Reconciliation of Adjusted Net Income per Diluted Share: 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

September 30,

   

December 31,

   

December 31,

   

December 31,

 
   

2025

   

2025

   

2024

   

2025

   

2024

 

Net income

  $ 0.05     $ 0.12     $ 0.19     $ 0.45     $ 0.45  

Adjustments:

                                       

Merger and integration expense

    0.01       0.01       0.03       0.05       0.14  

Severance and other expense

    0.09       0.05       0.08       0.25       0.15  

Stock-based compensation expense

    0.07       0.06       0.06       0.25       0.23  

Total adjustments, before taxes

    0.16       0.12       0.17       0.55       0.52  

Tax benefit

    (0.00 )     (0.00 )     (0.00 )     (0.00 )     (0.00 )

Total adjustments, net of taxes

    0.16       0.12       0.17       0.55       0.51  

Adjusted net income

  $ 0.21     $ 0.24     $ 0.36     $ 1.00     $ 0.96  
                                         

As reported diluted weighted average common shares outstanding

    115,143,267       115,447,110       118,129,232       115,749,247       115,829,638  

 

14