Smart Sand, Inc.SND

Market cap

$168.4M

P/E ratio

	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Cash and cash equivalents	-	35	1	3	12	26	6	6	2
Accounts receivable	5	23	19	60	70	17	36	23	41
Unbilled receivables	0	1	8	5	0	2	0	3	5
Inventory	10	9	19	21	19	15	20	27	25
Prepaid expenses and other current assets	1	4	3	2	11	14	7	3	3
Total current assets	65	73	50	90	112	74	68	62	76
Property, plant and equipment, net	104	172	248	230	275	262	259	255	237
Operating lease right-of-use assets	-	-	-	28	32	30	26	23	23
Intangible assets, net	-	-	18	9	8	7	7	6	5
Other assets	0	1	3	4	1	0	0	0	1
Total assets	173	247	320	362	428	374	360	346	342
Accounts payable	2	26	11	4	3	8	14	16	17
Total accrued liabilities	-	-	-	-	-	14	13	11	13
Deferred revenue	-	-	4	8	7	10	7	1	0
Current portion of long-term debt	-	-	1	6	7	7	6	16	4
Operating Lease, Liability, Current	-	-	-	13	7	9	11	11	10
Total current liabilities	14	35	25	40	37	49	52	54	43
Long-term debt	-	-	48	28	22	15	10	3	9
Long-term operating lease liabilities	-	-	-	15	27	24	18	14	14
Deferred tax liabilities, net	-	-	18	24	33	22	18	12	9
Asset retirement obligation	1	9	13	6	15	16	19	20	21
Other non-current liabilities	-	-	-	-	1	0	0	0	0
Total liabilities	31	57	111	117	139	133	117	104	98
Common Stock, Value, Issued	0	0	0	0	0	0	0	0	0
Treasury stock, at cost, 7,577,759 and 7,371,260 shares at December 31, 2024 and 2023, respectively	-	-	-	-	-	-	-	14	15
Additional paid-in capital	133	159	162	165	171	174	178	182	185
Retained earnings	10	32	50	82	121	71	70	75	73
Accumulated other comprehensive loss	-	-	-0	-0	0	1	0	-0	-0
Total stockholders’ equity	142	190	209	244	289	241	243	242	244
Total liabilities and stockholders’ equity	173	247	320	362	428	374	360	346	342