Ranger Energy Services, Inc.RNGR
| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | -27 | -6 | 4 | -18 | -2 | 15 | 24 | 18 |
|---|
| Depreciation and amortization | 18 | 30 | 35 | 35 | 37 | 44 | 40 | 44 |
|---|
| Equity based compensation | 1 | 2 | 3 | 4 | 3 | 4 | 5 | 6 |
|---|
| Gain on disposal of property and equipment | - | - | - | - | - | 1 | 2 | 2 |
|---|
| Impairment of fixed assets | - | - | - | - | - | 1 | 0 | - |
|---|
| Deferred income tax expense | - | - | - | - | -6 | 0 | 7 | 7 |
|---|
| Loss on debt retirement | - | - | - | - | - | - | -2 | - |
|---|
| Other expense, net | - | - | -1 | -3 | -2 | -0 | -2 | -1 |
|---|
| Accounts receivable | 12 | 14 | -5 | -16 | 49 | 11 | -5 | -17 |
|---|
| Contract assets | - | - | -2 | -0 | 12 | 14 | -9 | -1 |
|---|
| Inventory | - | 3 | -1 | -0 | -3 | 3 | 1 | -0 |
|---|
| Prepaid expenses and other current assets | 4 | 1 | - | - | - | - | 0 | 2 |
|---|
| Other assets | 1 | 0 | -1 | 1 | 2 | 2 | -2 | -2 |
|---|
| Accounts payable | 3 | 0 | -1 | -3 | 4 | 3 | 7 | -4 |
|---|
| Accrued expenses | 7 | 8 | 1 | -9 | 20 | 6 | -7 | -2 |
|---|
| Other current liabilities | - | - | - | - | -0 | 1 | 0 | -3 |
|---|
| Other long-term liabilities | -0 | -1 | 0 | 1 | 1 | 4 | -3 | 1 |
|---|
| Net cash provided by operating activities | -17 | 28 | 52 | 26 | -39 | 45 | 91 | 85 |
|---|
| Purchase of property and equipment | 22 | 76 | 24 | 7 | 6 | 14 | 37 | 34 |
|---|
| Proceeds from disposal of property and equipment | 1 | 6 | 1 | 2 | 9 | 24 | 7 | 3 |
|---|
| Net cash used in investing activities | -69 | -74 | -23 | -5 | -36 | 11 | -30 | -31 |
|---|
| Senior Revolving Credit Facility | - | - | - | - | 178 | 583 | 325 | 27 |
|---|
| M&E Term Loan Facility, net | - | - | - | - | 13 | - | - | - |
|---|
| Proceeds from Lines of Credit | - | - | 27 | 45 | - | - | - | - |
|---|
| Senior Revolving Credit Facility | - | - | - | - | 158 | 608 | 328 | 27 |
|---|
| M&E Term Loan Facility, net | - | - | - | - | - | 2 | 10 | - |
|---|
| Principal payments on Revolving Credit Facility | - | - | 35 | 47 | - | - | - | - |
|---|
| Principal payments on Secured Promissory Note | - | - | 10 | 10 | 1 | 4 | 6 | - |
|---|
| Payments on Other Installment Purchases | - | - | - | - | - | - | - | 0 |
|---|
| Principal payments on financing lease obligations | - | - | 5 | 5 | 5 | 5 | 5 | 6 |
|---|
| Principal payments on other financing liabilities | - | - | - | - | - | 2 | 1 | 1 |
|---|
| Shares withheld for equity compensation | - | - | 0 | 0 | 1 | 1 | 1 | 2 |
|---|
| Dividends paid to Class A Common Stock stockholders | - | - | - | - | - | - | 2 | 5 |
|---|
| Repurchase of Class A Common Stock | - | - | 1 | 3 | - | - | 19 | 16 |
|---|
| Deferred financing costs on Wells Fargo Revolving Credit Facility | - | - | - | - | 3 | - | 1 | - |
|---|
| Net cash used in financing activities | 90 | 44 | -24 | -24 | 74 | -53 | -49 | -28 |
|---|
| Increase in Cash and Cash equivalents | - | - | 4 | -4 | -2 | 3 | 12 | 25 |
|---|
| Interest paid | 1 | 2 | 5 | 3 | 2 | 1 | 1 | 2 |
|---|
| Capital Expenditures Incurred But Not Yet Paid, Net | - | - | - | 0 | -1 | 0 | -0 | 0 |
|---|
| Additions to fixed assets through installment purchases and financing leases | - | - | - | -1 | -2 | -5 | -10 | -9 |
|---|
| Additions to fixed assets through asset trades | - | - | - | - | - | - | -1 | -5 |
|---|