Solaris Energy Infrastructure, Inc. (SEI) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 520.81M | 483.02M | 261.58M | 282.49M | 126.18M | 250.98M | 197.03M | 74.75M | 62.88M | 67.14M | 74.89M | 86.45M | 86M | 88.74M | 95.69M | 92.94M | 81M | 81.07M | 87.85M | 83.37M |
| Cash & Short-Term Investments | 344.47M | 353.32M | 106.7M | 99.63M | 16.72M | 114.25M | 18.63M | 5.06M | 3.42M | 5.83M | 3.45M | 9.37M | 2.17M | 8.84M | 10.43M | 15.35M | 25.13M | 36.5M | 42.83M | 46.28M |
| Cash Only | 344.47M | 353.32M | 106.7M | 99.63M | 16.72M | 114.25M | 18.63M | 5.06M | 3.42M | 5.83M | 3.45M | 9.37M | 2.17M | 8.84M | 10.43M | 15.35M | 25.13M | 36.5M | 42.83M | 46.28M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 148.32M | 103.08M | 130.37M | 114.07M | 89.76M | 71.77M | 63.27M | 54.29M | 49.13M | 47.29M | 55.36M | 62.89M | 71.96M | 71.37M | 71.09M | 66.85M | 45.66M | 35.02M | 37.46M | 31.34M |
| Days Sales Outstanding | 57.65 | 59.76 | 67.39 | 62.11 | 57.54 | 64.51 | 72.08 | 63.69 | 64.62 | 74.54 | 78.07 | 79.48 | 77.97 | 77.96 | 68.73 | 59.04 | 63.79 | 72.56 | 64.1 | 68.24 |
| Inventory | 18.06M | 14.45M | 12.41M | 11.85M | 11.21M | 10.95M | 11.16M | 8.86M | 6.92M | 6.67M | 7.45M | 8.52M | 7.62M | 5.29M | 5.62M | 4.32M | 2.14M | 1.65M | 1.22M | 1.94M |
| Days Inventory Outstanding | 11.84 | 9.92 | 10.04 | 10.75 | 11.36 | 14.8 | 15.9 | 12.89 | 12.42 | 14 | 14.32 | 13.42 | 9.42 | 7.68 | 6.36 | 4.29 | 3.82 | 3.34 | 3.21 | 4.92 |
| Other Current Assets | 9.96M | 12.17M | 12.1M | 56.95M | 8.49M | 46.71M | 104.51M | 6.54M | 3.4M | 6.05M | 8.63M | 5.67M | 4.25M | 2.14M | 100K | 100K | 100K | 2.05M | 2M | 100K |
| Total Non-Current Assets | 2.48B | 1.66B | 1.31B | 1.19B | 1B | 871.82M | 742.46M | 383.04M | 394.2M | 401.13M | 405.59M | 397.84M | 386.99M | 373.83M | 364.43M | 349.46M | 331.88M | 325.15M | 326.92M | 328.15M |
| Property, Plant & Equipment | 2.24B | 1.36B | 1.05B | 969.05M | 784.74M | 648.67M | 529.15M | 322.14M | 331.28M | 335.82M | 340.17M | 330.24M | 317.15M | 302.19M | 289.11M | 271.71M | 251.65M | 244.27M | 244.92M | 245.45M |
| Fixed Asset Turnover | 0.11x | 0.15x | 0.17x | 0.17x | 0.18x | 0.16x | 0.18x | 0.23x | 0.20x | 0.19x | 0.21x | 0.24x | 0.27x | 0.28x | 0.33x | 0.33x | 0.23x | 0.19x | 0.20x | 0.14x |
| Goodwill | 105.36M | 105.36M | 106.45M | 103.98M | 103.98M | 103.98M | 101.01M | 13M | 13M | 13M | 13M | 13M | 13M | 13M | 13M | 13M | 13M | 13M | 13M | 13M |
| Intangible Assets | 72.74M | 59.8M | 62.7M | 65.2M | 68.1M | 71.5M | 73.7M | 339K | 521K | 700K | 884K | 1.07M | 1.25M | 1.43M | 1.62M | 1.81M | 2.01M | 2.2M | 2.4M | 2.59M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 18.23M | 16.41M | 7.72M | 7.82M | 2.87M | 3.03M | 3.03M | 1.68M | 1.86M | 3.6M | 2.13M | 2.42M | 1.97M | 1.84M | 2.54M | 2.74M | 3.12M | 2.73M | 3.1M | 3.26M |
| Total Assets | 3B | 2.14B | 1.57B | 1.47B | 1.13B | 1.12B | 939.49M | 457.76M | 457.07M | 468.3M | 480.51M | 484.33M | 473M | 462.58M | 460.13M | 442.42M | 412.9M | 406.22M | 414.77M | 411.57M |
| Asset Turnover | 0.08x | 0.10x | 0.11x | 0.11x | 0.11x | 0.09x | 0.11x | 0.16x | 0.15x | 0.13x | 0.14x | 0.16x | 0.18x | 0.18x | 0.20x | 0.20x | 0.14x | 0.11x | 0.12x | 0.09x |
| Asset Growth % | 165.18% | 90.86% | 66.8% | 221.72% | 147.18% | 139.78% | 95.52% | -5.49% | -3.37% | 1.24% | 4.43% | 9.47% | 14.55% | 13.87% | 10.94% | 7.5% | 0.74% | -1.38% | -0.57% | -1.97% |
| Total Current Liabilities | 468.08M | 163.3M | 109.24M | 90.71M | 75.4M | 65.53M | 54.6M | 59.7M | 35.31M | 37.2M | 42.91M | 50.95M | 55.3M | 55.91M | 60.84M | 58.54M | 33.97M | 29.3M | 33.68M | 28.29M |
| Accounts Payable | 64.63M | 77.52M | 42.64M | 41.16M | 28.11M | 21.09M | 15.81M | 15.85M | 12.27M | 12.65M | 20.05M | 29.21M | 29.82M | 25.93M | 26.08M | 24.32M | 17.24M | 9.93M | 13.67M | 14.14M |
| Days Payables Outstanding | 51.79 | 44.39 | 34.68 | 32.29 | 25.22 | 24.71 | 25.15 | 22.96 | 22.76 | 32.43 | 44.19 | 49.08 | 40.7 | 36.61 | 32.25 | 27.66 | 27.41 | 27.43 | 28.24 | 37.12 |
| Short-Term Debt | 319.73M | 8.32M | 17.9M | 16.7M | 12.2M | 8.1M | 4.06M | 16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 29.4M | 5.78M | 6.72M | 3.88M | 5.23M | 4.92M | 7.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 9.15M | 54.68M | 17.61M | 10.37M | 4.81M | 10.2M | 8.44M | 8.78M | 3.59M | 8M | 822K | 1.24M | 0 | 7.7M | 1.3M | 1.83M | 250K | 5.53M | 567K | 813K |
| Current Ratio | 1.11x | 2.96x | 2.39x | 3.11x | 1.67x | 3.83x | 3.61x | 1.25x | 1.78x | 1.80x | 1.75x | 1.70x | 1.56x | 1.59x | 1.57x | 1.59x | 2.38x | 2.77x | 2.61x | 2.95x |
| Quick Ratio | 1.07x | 2.87x | 2.28x | 2.98x | 1.52x | 3.66x | 3.40x | 1.10x | 1.58x | 1.63x | 1.57x | 1.53x | 1.42x | 1.49x | 1.48x | 1.51x | 2.32x | 2.71x | 2.57x | 2.88x |
| Cash Conversion Cycle | 17.71 | 25.29 | 42.75 | 40.57 | 43.68 | 54.6 | 62.84 | 53.61 | 54.28 | 56.11 | 48.2 | 43.82 | 46.7 | 49.03 | 42.84 | 35.67 | 40.2 | 48.47 | 39.07 | 36.04 |
| Total Non-Current Liabilities | 1.42B | 1.15B | 598.86M | 601.7M | 386.32M | 390.62M | 391.51M | 80.88M | 111.91M | 115.52M | 124.88M | 124.92M | 107.29M | 89.54M | 86.53M | 79.28M | 78.89M | 79.05M | 80.41M | 80.56M |
| Long-Term Debt | 1.28B | 1.06B | 514.43M | 518.77M | 304M | 307.61M | 311.25M | 0 | 30M | 30M | 37M | 43M | 26M | 8M | 6M | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 16.03M | 10.22M | 9.27M | 9.14M | 8.58M | 9.24M | 12.12M | 11.99M | 13.02M | 13.94M | 16.23M | 10.27M | 9.39M | 9.64M | 8.74M | 7.48M | 6.62M | 6.77M | 6.92M | 7.07M |
| Deferred Tax Liabilities | 8.64M | 7.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 75M | 74.54M | 75.16M | 73.79M | 73.77M | 73.77M | 68.16M | 68.89M | 68.89M | 71.57M | 71.65M | 71.66M | 71.89M | 71.9M | 71.79M | 71.8M | 72.27M | 72.28M | 73.49M | 73.5M |
| Total Liabilities | 1.89B | 1.32B | 708.09M | 692.41M | 461.72M | 456.15M | 446.11M | 140.58M | 147.22M | 152.72M | 167.78M | 175.87M | 162.59M | 145.45M | 147.38M | 137.82M | 112.86M | 108.35M | 114.09M | 108.85M |
| Total Debt | 1.62B | 1.08B | 545.28M | 548.21M | 328.09M | 328.88M | 331.8M | 31.88M | 46.89M | 47.79M | 57.25M | 56.75M | 38.51M | 20.48M | 16.85M | 8.78M | 7.38M | 7.52M | 7.66M | 7.79M |
| Net Debt | 1.27B | 725.64M | 438.57M | 448.58M | 311.37M | 214.62M | 313.17M | 26.82M | 43.47M | 41.96M | 53.8M | 47.38M | 36.33M | 11.65M | 6.42M | -6.57M | -17.75M | -28.98M | -35.18M | -38.49M |
| Debt / Equity | 1.46x | 1.30x | 0.63x | 0.70x | 0.49x | 0.49x | 0.67x | 0.10x | 0.15x | 0.15x | 0.18x | 0.18x | 0.12x | 0.06x | 0.05x | 0.03x | 0.02x | 0.03x | 0.03x | 0.03x |
| Debt / EBITDA | 21.48x | 17.95x | 9.05x | 9.88x | 7.79x | 7.74x | 20.41x | 1.49x | 2.36x | 2.55x | 2.99x | 2.28x | 1.65x | 1.09x | 0.78x | 0.50x | 0.51x | 0.87x | 0.87x | 1.65x |
| Net Debt / EBITDA | 16.91x | 12.07x | 7.28x | 8.09x | 7.39x | 5.05x | 19.26x | 1.25x | 2.19x | 2.24x | 2.81x | 1.91x | 1.56x | 0.62x | 0.30x | -0.38x | -1.24x | -3.35x | -3.98x | -8.15x |
| Interest Coverage | 10.90x | 0.33x | 4.19x | 6.53x | 4.27x | 3.48x | 0.40x | 17.31x | 12.46x | 10.13x | 9.46x | 17.95x | 32.42x | 55.70x | 99.18x | 117.30x | 93.84x | 22.45x | 30.38x | -36.95x |
| Total Equity | 1.1B | 827.25M | 859M | 780.32M | 668.07M | 666.73M | 493.38M | 317.18M | 309.85M | 315.58M | 312.73M | 308.46M | 310.41M | 317.13M | 312.75M | 304.6M | 300.04M | 297.88M | 300.68M | 302.71M |
| Equity Growth % | 65.36% | 24.08% | 74.11% | 146.02% | 115.61% | 111.27% | 57.77% | 2.83% | -0.18% | -0.49% | -0.01% | 1.27% | 3.46% | 6.46% | 4.02% | 0.62% | -2.64% | -5.58% | -6.87% | -8.95% |
| Book Value per Share | 22.32 | 16.71 | 19.63 | 20.63 | 18.47 | 21.90 | 17.39 | 11.19 | 10.84 | 10.87 | 10.77 | 10.44 | 9.94 | 10.02 | 9.90 | 9.69 | 9.60 | 9.57 | 9.68 | 9.77 |
| Total Shareholders' Equity | 781.07M | 564.34M | 546.55M | 399.14M | 361.29M | 355.62M | 221.69M | 204.6M | 200.13M | 205.98M | 204.8M | 202.17M | 207.85M | 215.72M | 213.54M | 208.27M | 204.89M | 203.15M | 204.81M | 206.14M |
| Common Stock | 564K | 510K | 467K | 386K | 365K | 359K | 284K | 283K | 283K | 290K | 291K | 290K | 304K | 317K | 316K | 315K | 314K | 312K | 311K | 310K |
| Retained Earnings | 40.59M | 26.07M | 34.1M | 25.39M | 18.3M | 17.66M | 15.07M | 19.69M | 17.13M | 17.31M | 16.81M | 15.23M | 13.08M | 12.85M | 11.51M | 7.6M | 5.6M | 5.92M | 8.64M | 11.14M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 323.62M | 262.91M | 312.44M | 381.18M | 306.78M | 311.11M | 271.69M | 112.58M | 109.72M | 109.6M | 107.92M | 106.29M | 102.56M | 101.41M | 99.2M | 96.33M | 95.14M | 94.73M | 95.86M | 96.58M |