Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Element Solutions Inc ESI

· Materials · Miscellaneous Chemical Products

FY2025 10-K, filed 2026-02-18
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Earnings quality.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 1 filing risk check flagged

    Flagged areas: Earnings quality.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed -0.6 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +3.8% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $248M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2022-12-31.

Core trend metrics

Latest annual revenue growth
+3.8%
as of 2025-12-31
Latest annual operating margin
13.4%
as of 2025-12-31
Free cash flow
$248M
as of 2022-12-31
Debt / equity
0.61x
as of 2025-12-31
ROIC snapshot
4.4%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 11 rule-based checks flagged
  • Earnings quality

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-18prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Electronics Segment$1.79B
    70.0%
    +14.4% yoy
  • Specialties Segment$765M
    30.0%
    -14.6% yoy

Members sum to the consolidated $2.55B for this period.

By geography
Revenue
  • Other countries$1.47B
    57.6%
    +4.1% yoy
  • China$558M
    21.9%
    +16.5% yoy
  • United States$524M
    20.6%
    -7.4% yoy

Members sum to the consolidated $2.55B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-28prior period 2025-06-30 from the same filingView filing
  • Electronics Segment$767M
    78.4%
    +74.6% yoy
  • Specialties Segment$211M
    21.6%
    +13.5% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 3,997 US-listed filers · 780 in Materials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$2.6B
70thof 3,301
top third
79thof 522
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
3.8%
42ndof 3,137
middle third
44thof 473
middle third
Gross margin
gross profit ÷ revenue
42.0%
55thof 1,603
middle third
65thof 221
middle third
Operating margin
operating income ÷ revenue
13.4%
75thof 2,819
top third
82ndof 483
top third
Net margin
net income ÷ revenue
7.5%
65thof 3,263
middle third
76thof 518
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
7.1%
57thof 3,576
middle third
80thof 701
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
2.3%
49thof 2,895
middle third
65thof 476
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
74 days
23rdof 2,398
bottom third
30thof 387
bottom third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-4.7%
77thof 1,551
top third
70thof 230
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-4.7%
change in net operating assets ÷ average net operating assets
Cash-backed years
1 of 1
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.58×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 0 changed periods

No period on file has changed between its first report and the latest filing carrying it.

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260728View filing
Business combinations · 5,201 characters as filed

"ACQUISITIONS Micromax Acquisition On February 2, 2026, the Company completed the Micromax Acquisition for a purchase price of approximately $494 million, net of cash and subject to adjustments. Micromax is a global supplier of advanced electronics inks and pastes and was acquired to complement the Company's electronics portfolio. This acquisition was funded with the proceeds from the Add-on Term Loans of $450 million, which closed simultaneously with the Micromax Acquisition, and borrowings under the Company's revolving credit facility. Micromax is reported in the Companys Electronics segment. EFC Acquisition On January 2, 2026, the Company completed the EFC Acquisition for a purchase price of approximately $367 million, net of cash and subject to adjustments, with an additional $16.1 million estimated fair value associated with a potential earn-out based on EFC's 2026 performance of up to $30.0 million cash or 1.16 million shares of the Company's common stock. EFC is a provider of high-purity specialty gases and other advanced materials and was acquired to complement the Company's industrial portfolio. This acquisition was funded with cash on hand. EFC is reported in the Companys Specialties segment. In connection with the EFC Acquisition, certain EFC executives were granted approximately 1.45 million performance-based RSUs with an aggregate grant date fair value of $37.5 million. These RSUs were granted in two tranches with vesting subject to the achievement of EFC's Adjus

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 6,748 characters as filed

DEBT The Companys debt obligations consisted of the following: (dollars in millions) Maturity Date Interest Rate June 30, 2026 December 31, 2025 Term Loans (1) 2030 SOFR plus 1.75% $ 1,272.9 $ 830.3 Senior Notes - $800 million (2) 2028 3.875% 796.5 795.6 Borrowings under the Revolving Credit Facility 2031 SOFR plus 1.50% 50.0 Total debt 2,119.4 1,625.9 Less: current installments of long-term debt and revolving credit facilities 62.9 Total long-term debt $ 2,056.5 $ 1,625.9 (1) Term loans, net of unamortized discounts and debt issuance costs of $10.1 million and $5.9 million at June 30, 2026 and December 31, 2025, respectively. The effective interest rate was 4.4% and 4.5% at June 30, 2026 and December 31, 2025, respectively, including the effects of interest rate swaps and net investment hedges. See Note 7, Financial Instruments, to the unaudited Condensed Consolidated Financial Statements for further information regarding the Company's interest rate swaps and net investment hedges. (2) Senior notes, net of unamortized debt issuance costs of $3.5 million and $4.4 million at June 30, 2026 and December 31, 2025, respectively. The effective interest rate was 4.1% at both June 30, 2026 and December 31, 2025. Credit Agreement The Company is a party to the Credit Agreement which, at June 30, 2026, provided for senior secured credit facilities consisting of a tranche of term loans B-3 of $1.28 billion maturing in 2030, and a revolving credit facility of $500 million, maturing in 203

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Goodwill and intangibles · 2,258 characters as filed

"GOODWILL AND INTANGIBLE ASSETS, NET Goodwill The changes in the carrying amount of goodwill by segment were as follows: (dollars in millions) Electronics Specialties Total Balance at December 31, 2025 $ 1,315.5 $ 926.4 (1) $ 2,241.9 Acquisitions (2) 129.2 163.6 292.8 Foreign currency translation and other 6.5 (3.8) 2.7 Balance at June 30, 2026 $ 1,451.2 $ 1,086.2 $ 2,537.4 (1) Includes accumulated impairment losses of $46.6 million. (2) The Company completed the Micromax Acquisition and the EFC Acquisition on February 2, 2026 and January 2, 2026, respectively. See Note 2, Acquisitions, to the unaudited Condensed Consolidated Financial Statements for further information. Intangible Assets, Net The major components of intangible assets, net were as follows: June 30, 2026 December 31, 2025 (dollars in millions) Gross Carrying Amount Accumulated Amortization Net Book Value Gross Carrying Amount Accumulated Amortization Net Book Value Customer relationships $ 1,091.3 $ (494.6) $ 596.7 $ 876.8 $ (532.9) $ 343.9 Developed technology 278.7 (160.0) 118.7 313.3 (272.2) 41.1 Trade names 194.0 (53.1) 140.9 163.8 (46.4) 117.4 Reacquired distribution rights 187.0 (38.4) 148.6 187.0 (32.2) 154.8 Total $ 1,751.0 $ (746.1) $ 1,004.9 $ 1,540.9 $ (883.7) $ 657.2 For the three months ended June 30, 2026 and 2025, the Company recorded amortization expense on intangible assets of $29.5 million and $28.5 million, respectively. For the six months ended June 30, 2026 and 2025, the Company recorded a

GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 2,546 characters as filed

INCOME TAXES The Company's quarterly income tax provision is measured using an estimate of its consolidated annual effective tax rate, which includes the impact of foreign withholding tax accruals and uncertain tax positions, adjusted for discrete items, within the periods presented. The comparison of the Company's income tax provision between periods can be significantly impacted by the level and mix of earnings, losses by tax jurisdiction and discrete items. For the three months ended June 30, 2026, the Company recognized income tax expense of $29.8 million as compared to $15.8 million in the same period for 2025. Income tax expense for the three months ended June 30, 2026, includes a U.S. benefit related to claiming foreign tax credits, a recurring benefit from a U.S. tax deduction related to foreign-derived deduction eligible income (commonly referred to as FDDEI), an expense related to net Controlled Foreign Corporation tested income (commonly referred to as NCTI), and the impact of changes to the level and mix of earnings. For the six months ended June 30, 2026, the Company recognized income tax expense of $56.5 million as compared to $33.6 million in the same period for 2025. Income tax expense for the six months ended June 30, 2026, includes a U.S. benefit related to claiming foreign tax credits, a recurring benefit from a U.S. tax deduction related to FDDEI partially offset with foreign tax credit valuation allowances of $6.4 million, NCTI, and the impact of changes

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Related parties · 1,042 characters as filed

"RELATED PARTY TRANSACTIONS The Company is party to an Advisory Services Agreement with Mariposa Capital, LLC, an affiliate of one of its founder directors, whereby Mariposa Capital, LLC is entitled to receive an annual fee of $2.0 million and reimbursement for expenses, which are recorded in the Condensed Consolidated Statements of Operations as ""Selling, technical, general and administrative"" expense. On May 5, 2026, the Company and Mariposa Capital, LLC entered into an amendment to the existing Advisory Services Agreement. Pursuant to the Amendment, Mariposa Capital, LLC will continue to provide advisory services to the Company relating to corporate development, mergers and acquisitions, investor relations, strategic planning, capital expenditure allocation and strategic treasury matters for a fixed term of 3 years (terminating on May 5, 2029) followed by automatic renewals for successive one-year terms unless either party provides written notice of non-renewal at least 90 days prior to the expiration of the applicable term."

RelatedPartyTransactionsDisclosureTextBlock

Segment reporting · 5,163 characters as filed

"SEGMENT INFORMATION The Company's operations are organized into two reportable segments: Electronics and Specialties. These segments represent businesses for which separate financial information is utilized by the chief operating decision maker (CODM) for purposes of allocating resources and evaluating performance. The Company's CODM is the Chief Executive Officer. The CODM utilizes net sales and Adjusted EBITDA to allocate resources predominantly in the annual budget and forecasting process. The CODM evaluates the performance of the operating segments by considering budget to actual variances when making decisions about allocating capital and personnel to the segments and determining the compensation of certain employees. Adjusted EBITDA for each segment is defined as EBITDA, as further adjusted for additional items included in earnings which the Company believes are not representative or indicative of each of its segments' ongoing business or are considered to be associated with the Company's capital structure. Adjusted EBITDA for each segment also includes an allocation of corporate costs, such as compensation expense and professional fees. Disaggregated Net Sales The following table summarizes disaggregated external net sales by product category: Three Months Ended Six Months Ended June 30, June 30, (dollars in millions) 2026 2025 2026 2025 Net sales: Electronics Assembly Solutions $ 369.0 $ 221.0 $ 694.5 $ 415.1 Circuitry Solutions 154.1 130.9 299.7 251.0 Micromax 128.6

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.