Data is not available at this time.
Core Laboratories N.V. operates as a specialized service provider in the oil and gas industry, focusing on reservoir description and production enhancement. The company’s Reservoir Description segment delivers critical analytical services to characterize reservoir rock and fluids, aiding clients in optimizing hydrocarbon recovery. Its Production Enhancement segment offers integrated solutions for well completions, perforations, and stimulations, enhancing operational efficiency. With operations spanning 50 countries, Core Labs leverages technical expertise and proprietary studies to maintain a competitive edge in a cyclical industry. The company’s revenue model is service-driven, relying on laboratory-based diagnostics and field services tailored to upstream oil and gas operators. Its market position is reinforced by a global footprint and deep technical capabilities, though it remains exposed to oil price volatility and capital expenditure trends in the energy sector. Core Labs differentiates itself through innovation, joint industry studies, and a consultative approach to reservoir optimization.
In FY 2023, Core Laboratories reported revenue of €509.8 million, with net income of €36.7 million, reflecting a recovery in oilfield services demand. Diluted EPS stood at €0.77, while operating cash flow reached €24.8 million, indicating modest cash generation. Capital expenditures of €10.6 million suggest disciplined reinvestment, though free cash flow remains constrained by debt servicing needs.
The company’s earnings power is tied to oil and gas activity levels, with a beta of 2.67 highlighting sensitivity to energy market cycles. Core Labs’ capital efficiency is challenged by its debt-heavy structure, though its asset-light service model helps mitigate fixed-cost pressures. The absence of dividends underscores a focus on deleveraging and operational flexibility.
Core Labs’ balance sheet shows €15.1 million in cash against €205.2 million in total debt, signaling elevated leverage. The lack of a dividend policy aligns with prioritizing debt reduction. Liquidity remains adequate for near-term obligations, but sustained free cash flow generation is critical to improving financial stability.
Growth is contingent on oilfield spending rebounds, with no dividend payouts in FY 2023. The company’s cyclical exposure limits visibility into consistent earnings expansion, though its niche expertise provides a foundation for recovery during industry upswings.
Market expectations appear cautious, given the company’s high beta and leveraged position. Valuation metrics are likely discounted for cyclical risks, though technical differentiation could support premium pricing during energy sector recoveries.
Core Labs’ strategic advantages lie in its technical specialization and global reach, but its outlook remains tethered to oil price trends and client capex. A focus on high-margin reservoir analytics and cost discipline may bolster resilience in volatile markets.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |