Atlas Energy Solutions

AESI · NYSE · Energy · Financials, fiscal 2021 to 2025

AESI · Last close · October 26, 2026

$8.99

Atlas Energy Solutions' revenue rose 3.7% to $1.1 billion in fiscal 2025. Its operating margin was −1.0%, down from 10.8% a year earlier. Free cash flow was −$31 million. It paid out $0 million in dividends and buybacks. The diluted share count rose 12.1%.

Atlas Energy Solutions Inc. Latest fiscal year ended December 31, 2025 10-K filed February 24, 2026 · 0001193125-26-067145 Updated October 20, 2026

Revenue

$1.1B

3.7%

Operating margin

−1.0%

11.8 pts

Net income

−$50M

$60M a year earlier

Free cash flow

−$31M

Return on equity

−4.5%

10.8 pts

Market cap

$1.1B

Oct 26 close

P/E

—

Loss: no P/E

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on equity is net income as a share of shareholders' equity. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2023 to 2024, earnings per share fell 62.8% a year and net income 43.2% a year, as new shares raised the share count by 54% and diluted each share's earnings. Atlas Energy Solutions then lost money in fiscal 2025.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red. Where the filings' structured data doesn't give a year's earnings per share, the column is blank.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Atlas Energy Solutions yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Atlas Energy Solutions' 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

The example scenarios need a positive starting cash flow. Atlas Energy Solutions' free cash flow was negative in fiscal 2025 and over the last three years, and so is cash from operations minus depreciation. You can still enter your own figures in the calculator.

From the filings

Starting free cash flow, US$ millions

Cash from operations minus capital spending in fiscal 2025.

Net cash, US$ millions Cash and short-term investments minus debt and finance leases at December 31, 2025. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in fiscal 2025.

Your assumptions

Start from

Fitted to Atlas Energy Solutions's own revenue growth, as above. Cautious: growth of 10% then 6% a year, 2% after year 10, a 14% discount rate. Base: growth of 20% then 11% a year, 2.5% after year 10, a 13% discount rate. Optimistic: growth of 25% then 14% a year, 3% after year 10, a 12% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $8.99
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

The P/E method needs positive earnings, and Atlas Energy Solutions' latest diluted earnings per share were negative or zero.

Balance sheet

Fiscal year end	FY21	FY22	FY23	FY24	FY25
Cash and short-term investments	—	—	—	—	—
Debt incl. finance leases	—	169	180	526	636
Net debt (negative means net cash)	—	—	—	—	—
Net debt to EBITDA	—	—	—	—	—
Debt to equity	—	0.3x	0.2x	0.5x	0.5x
Interest coverage	1.1x	14.7x	34.5x	3.0x	−0.2x
Current ratio	—	2.0x	3.4x	1.2x	1.5x
Quick ratio	—	1.9x	3.4x	1.1x	1.4x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, no insider bought Atlas Energy Solutions shares on the open market, and 2 insiders sold $3.3 million.

Date	Insider	Trade	Shares	Price	Value	Filing
Mar 6, 2026	Chris Scholla10% owner	Sold	8,912	$11.79	$105,072	Form 4
Feb 18, 2026	Gregory M ShepardSee Remarks	Sold	130,000	$11.98	$1.6 million	Form 4
Feb 17, 2026	Gregory M ShepardSee Remarks	Sold	100,000	$11.75	$1.2 million	Form 4
Nov 18, 2025	Chris Scholla10% owner	Sold	52,150	$8.82	$459,963	Form 4

Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY23	FY24	FY25
Net income is positive	Pass	Pass	Fail
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	—	Fail	Fail
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	—	Fail	Pass
Current ratio rose	Pass	Fail	Pass
Share count didn't rise	—	Fail	Fail
Gross margin rose	Fail	Fail	Fail
Revenue rose relative to assets	—	Pass	Fail
F-score	—	4 of 9	4 of 9
Accruals ratio	−19.2%	−12.2%	−8.0%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Atlas Energy Solutions side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Atlas Energy Solutions	FY25	3.7%	−1.0%	−2.8%	—	—	4
Cactus	FY25	−4.5%	23.2%	—	17.1%	−0.3x	—	Compare
Innovex International	FY25	48.0%	13.6%	—	—	−0.9x	5	Compare
Kodiak Gas Services	FY25	12.8%	26.0%	21.7%	6.3%	4.2x	5	Compare
Tidewater	FY25	0.5%	20.9%	26.1%	19.4%	0.3x	7	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

5 years of figures

Fiscal year	FY21	FY22	FY23	FY24	FY25
Income statement
Revenue	172	483	614	1,056	1,095
Revenue growth	—	180.0%	27.2%	72.0%	3.7%
Gross profit	64	256	314	232	151
Research and development	—	—	—	—	—
Operating income	47	232	265	114	−11
Net income	4	217	105	60	−50
Diluted EPS (US$)	—	—	1.48	0.55	−0.41
Diluted shares (millions)	—	—	71	109	122
Cash flow
Cash from operations	21	206	299	256	117
Capital expenditure	19	90	366	374	148
Free cash flow	2	116	−66	−118	−31
Dividends paid	0	0	0	0	0
Share buybacks	0	0	0	0	0
Acquisitions	0	0	0	153	204
Stock-based compensation	0	1	7	22	33
Balance sheet at fiscal year end
Cash and short-term investments	—	—	—	—	—
Debt incl. finance leases	—	169	180	526	636
Total assets	—	751	1,262	1,973	2,228
Total liabilities	—	240	394	936	1,020
Shareholders' equity	339	511	868	1,037	1,209
Margins and ratios
Gross margin	37.2%	53.1%	51.1%	22.0%	13.8%
Operating margin	27.3%	48.1%	43.2%	10.8%	−1.0%
Net margin	2.5%	45.0%	17.2%	5.7%	−4.6%
Free cash flow margin	1.1%	24.1%	−10.8%	−11.1%	−2.8%
Return on capital	—	—	—	—	—
Return on equity	—	—	15.3%	6.3%	−4.5%
Return on assets	—	—	10.5%	3.7%	−2.4%
Net debt to EBITDA	—	—	—	—	—

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Atlas Energy Solutions' Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Atlas Energy Solutions.