Valaris Limited
NYSE:VAL · New York Stock Exchange
-$5.77 today
Vol 1.06M · Avg 0.93M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:VAL · Revenue to Net Income
Key Ratios
Analysis
$2.2B of revenue converted into $1.0B of net income for the selected period. Gross margin is 23.4% and net margin is 45.1%, showing how much revenue survives after costs and taxes. EPS is $14.28, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.4B +0.3% | $2.4B +32.4% | $1.8B +11.3% | $1.6B +30.0% | $1.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.8B +0.9% | $1.8B +14.1% | $1.5B +11.6% | $1.4B +29.5% | $1.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $593.0M -1.4% | $601.7M +150.1% | $240.6M +9.7% | $219.3M +33.3% | $164.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 25.0% -0.4pp | 25.5% +12.0pp | 13.5% -0.2pp | 13.7% +0.3pp | 13.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $97.1M -14.7% | $113.9M +15.8% | $98.4M +52.6% | $64.5M -13.8% | $74.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $97.1M -61.1% | $249.4M +33.3% | $187.1M +2.7% | $182.1M -82.9% | $1.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $146.3M +19.8% | $122.1M +20.8% | $101.1M +10.9% | $91.2M -59.6% | $225.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $797.4M +63.5% | $487.8M +243.0% | $142.2M -8.1% | $154.8M +72.6% | $89.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 33.7% +13.0pp | 20.6% +12.7pp | 8.0% -1.7pp | 9.7% +2.4pp | 7.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $495.9M +40.8% | $352.3M +558.5% | $53.5M +43.8% | $37.2M +104.1% | -$897.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.9% +6.0pp | 14.9% +11.9pp | 3.0% +0.7pp | 2.3% +75.1pp | -72.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $70.8M -17.8% | $86.1M -15.1% | $101.4M +54.8% | $65.5M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $98.8M +16.5% | $84.8M +23.1% | $68.9M +52.1% | $45.3M | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $56.4M +215.1% | $17.9M -41.7% | $30.7M -83.6% | $187.7M +105.3% | -$3.5B | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $552.3M +49.2% | $370.2M +339.7% | $84.2M -62.6% | $224.9M +105.1% | -$4.4B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 23.3% +7.6pp | 15.7% +10.9pp | 4.7% -9.3pp | 14.0% +373.9pp | -359.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$426.8M -106800.0% | $400.0K +100.1% | -$782.6M -1915.8% | $43.1M -18.1% | $52.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $982.8M +163.2% | $373.4M -56.9% | $865.4M +390.3% | $176.5M +103.9% | -$4.5B | $4.9B | $4.8B | $4.7B |
| Net Margin | 41.5% +25.7pp | 15.8% -32.7pp | 48.5% +37.5pp | 11.0% +375.7pp | -364.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $14 +168.7% | $5 -55.6% | $12 +396.6% | $2 +103.9% | -$60 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $14 +170.7% | $5 -55.5% | $12 +394.0% | $2 +103.9% | -$60 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $70.6M -2.1% | $72.1M -2.7% | $74.1M -1.3% | $75.1M +0.1% | $75.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $70.9M -2.7% | $72.9M -3.1% | $75.2M -0.5% | $75.6M +0.8% | $75.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Archrock, Inc.
NYSE:AROC
$6.22B
Solaris Energy Infrastructure, Inc.
NYSE:SEI
$5.88B
Ultrapar Participações S.A.
NYSE:UGP
$5.15B
Murphy Oil Corporation
NYSE:MUR
$4.88B
Valvoline Inc.
NYSE:VVV
$4.87B
Magnolia Oil & Gas Corporation
NYSE:MGY
$4.84B
California Resources Corporation
NYSE:CRC
$4.79B
Transocean Ltd.
NYSE:RIG
$4.71B
PBF Energy Inc.
NYSE:PBF
$4.34B
Tidewater Inc.
NYSE:TDW
$3.23B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VAL generate?
Valaris Limited (VAL) reported $2.37B of revenue in fiscal 2025.
Is VAL profitable?
Valaris Limited (VAL) reported $982.80M of net income, with a net margin of 41.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.