Valaris Ltd
NYSE:VAL
Valaris Ltd
NYSE:VAL
Price:
94.6
USD
4.38%
Market Closed
Market Cap:
$6.6B
Income Statement
Earnings Waterfall
Valaris Ltd
Valaris Ltd
Income Statement
Valaris Ltd
Valaris Ltd
Currency: USD
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
428
|
461
|
458
|
404
|
291
|
179
|
72
|
23
|
33
|
44
|
46
|
47
|
45
|
45
|
50
|
58
|
69
|
76
|
81
|
84
|
85
|
91
|
94
|
96
|
0
|
|
| Revenue |
2 053
N/A
|
2 104
+2%
|
1 909
-9%
|
1 643
-14%
|
1 427
-13%
|
1 278
-10%
|
1 182
-7%
|
1 223
+4%
|
1 232
+1%
|
1 244
+1%
|
1 364
+10%
|
1 474
+8%
|
1 603
+9%
|
1 714
+7%
|
1 716
+0%
|
1 734
+1%
|
1 784
+3%
|
1 879
+5%
|
2 074
+10%
|
2 262
+9%
|
2 363
+4%
|
2 458
+4%
|
2 463
+0%
|
2 416
-2%
|
2 369
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(2 605)
|
(2 811)
|
(2 637)
|
(5 984)
|
(2 096)
|
(1 801)
|
(1 563)
|
(2 262)
|
(1 387)
|
(1 361)
|
(1 437)
|
(1 489)
|
(1 555)
|
(1 644)
|
(1 629)
|
(1 691)
|
(1 744)
|
(1 817)
|
(1 894)
|
(1 977)
|
(1 999)
|
(1 974)
|
(1 923)
|
(1 868)
|
(1 873)
|
|
| Selling, General & Administrative |
(189)
|
(213)
|
(194)
|
(230)
|
(215)
|
(186)
|
(142)
|
(97)
|
(89)
|
(83)
|
(83)
|
(75)
|
(81)
|
(87)
|
(94)
|
(99)
|
(99)
|
(101)
|
(108)
|
(114)
|
(116)
|
(114)
|
(101)
|
(97)
|
(97)
|
|
| Research & Development |
(1 806)
|
(1 949)
|
(1 820)
|
(1 631)
|
(1 459)
|
(1 235)
|
(1 118)
|
(1 086)
|
(1 073)
|
(1 152)
|
(1 259)
|
(1 322)
|
(1 383)
|
(1 429)
|
(1 441)
|
(1 495)
|
(1 544)
|
(1 611)
|
(1 676)
|
(1 748)
|
(1 761)
|
(1 731)
|
(1 688)
|
(1 632)
|
(1 630)
|
|
| Depreciation & Amortization |
(610)
|
(649)
|
(623)
|
(582)
|
(541)
|
(498)
|
(421)
|
(323)
|
(226)
|
(126)
|
(94)
|
(93)
|
(91)
|
(92)
|
(94)
|
(97)
|
(101)
|
(105)
|
(110)
|
(116)
|
(122)
|
(128)
|
(134)
|
(140)
|
(146)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(3 541)
|
118
|
118
|
118
|
(757)
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(551)
N/A
|
(707)
-28%
|
(728)
-3%
|
(4 341)
-496%
|
(669)
+85%
|
(523)
+22%
|
(381)
+27%
|
(1 039)
-172%
|
(155)
+85%
|
(117)
+24%
|
(73)
+38%
|
(15)
+80%
|
47
N/A
|
71
+50%
|
87
+23%
|
43
-51%
|
40
-6%
|
62
+54%
|
180
+191%
|
285
+58%
|
363
+28%
|
485
+33%
|
541
+12%
|
548
+1%
|
496
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(413)
|
(450)
|
(460)
|
(400)
|
(279)
|
(161)
|
(39)
|
13
|
8
|
8
|
11
|
29
|
45
|
56
|
55
|
49
|
42
|
38
|
42
|
(4)
|
4
|
(20)
|
(50)
|
(18)
|
(20)
|
|
| Non-Reccuring Items |
(104)
|
(2 912)
|
(3 748)
|
0
|
(3 646)
|
(1 595)
|
(757)
|
0
|
(757)
|
(1)
|
(36)
|
(37)
|
(37)
|
0
|
(1)
|
(0)
|
(1)
|
1
|
1
|
2
|
2
|
(6)
|
(7)
|
(8)
|
(27)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
1
|
1
|
1
|
(0)
|
27
|
28
|
118
|
0
|
|
| Total Other Income |
1 004
|
1 003
|
304
|
(344)
|
(523)
|
(555)
|
(4 092)
|
(3 593)
|
(3 536)
|
(3 494)
|
188
|
203
|
170
|
160
|
9
|
(5)
|
(26)
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
103
|
|
| Pre-Tax Income |
(64)
N/A
|
(3 067)
-4 707%
|
(4 632)
-51%
|
(5 086)
-10%
|
(5 117)
-1%
|
(2 833)
+45%
|
(5 269)
-86%
|
(4 619)
+12%
|
(4 439)
+4%
|
(3 604)
+19%
|
90
N/A
|
181
+101%
|
225
+24%
|
286
+27%
|
151
-47%
|
87
-42%
|
84
-3%
|
102
+21%
|
225
+122%
|
285
+26%
|
370
+30%
|
486
+31%
|
511
+5%
|
640
+25%
|
552
-14%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(128)
|
55
|
104
|
83
|
259
|
76
|
60
|
29
|
(54)
|
(21)
|
(42)
|
(2)
|
(43)
|
(16)
|
(21)
|
(17)
|
783
|
742
|
797
|
783
|
(0)
|
(181)
|
(243)
|
(247)
|
427
|
|
| Income from Continuing Operations |
(192)
|
(3 012)
|
(4 528)
|
(5 003)
|
(4 858)
|
(2 758)
|
(5 209)
|
(4 590)
|
(4 493)
|
(3 625)
|
48
|
178
|
182
|
270
|
130
|
69
|
867
|
844
|
1 022
|
1 068
|
370
|
305
|
269
|
393
|
979
|
|
| Income to Minority Interest |
(6)
|
(2)
|
1
|
2
|
2
|
(2)
|
(6)
|
(9)
|
(7)
|
(3)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(10)
|
(1)
|
1
|
1
|
7
|
4
|
5
|
7
|
6
|
4
|
|
| Net Income (Common) |
(198)
N/A
|
(3 014)
-1 422%
|
(4 527)
-50%
|
(5 001)
-10%
|
(4 856)
+3%
|
(2 759)
+43%
|
(5 215)
-89%
|
(4 599)
+12%
|
(4 500)
+2%
|
(3 629)
+19%
|
46
N/A
|
175
+279%
|
177
+1%
|
262
+48%
|
121
-54%
|
59
-51%
|
865
+1 357%
|
844
-2%
|
1 023
+21%
|
1 075
+5%
|
373
-65%
|
310
-17%
|
276
-11%
|
399
+45%
|
983
+146%
|
|
| EPS (Diluted) |
-2.64
N/A
|
-40.18
-1 422%
|
-60.36
-50%
|
-66.68
-10%
|
-64.74
+3%
|
-36.8
+43%
|
-69.54
-89%
|
-61.32
+12%
|
-60
+2%
|
-48.38
+19%
|
0.61
N/A
|
2.32
+280%
|
2.33
+0%
|
3.42
+47%
|
1.61
-53%
|
0.79
-51%
|
11.51
+1 357%
|
11.46
0%
|
13.88
+21%
|
14.68
+6%
|
5.12
-65%
|
4.36
-15%
|
3.86
-11%
|
5.61
+45%
|
13.94
+148%
|
|
Switch to:
Switch to:
See Also
Discover More
