Revenue has plateaued near $593.6M in 2026Q3 versus $595.7M a year earlier, while operating margin compressed to 13.7% from 21.2% over the same period, suggesting thinning profitability despite stable overhead of roughly $25-27M per quarter.
Valaris Limited (VAL) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Sales/Revenue | 2.14B | 2.37B | 2.36B | 1.78B | 1.6B | 1.23B | 1.43B | 2.05B | 1.71B | 1.84B | 2.78B | 4.06B | 4.56B | 4.32B | 3.64B | 2.84B | 1.7B | 1.95B | 2.45B | 2.14B | 1.81B | 1.05B | 768M | 790.8M | 698.1M | 817.4M | 533.8M | 363.7M | 813.2M | 815.1M | 468.8M |
| Revenue Growth % | -11.61% | 0.27% | 32.42% | 11.34% | 30.03% | -13.65% | -30.49% | 20.39% | -7.47% | -33.62% | -31.67% | -10.98% | 5.58% | 18.81% | 28.01% | 67.53% | -12.8% | -20.59% | 14.3% | 18.21% | 73.23% | 36.32% | -2.88% | 13.28% | -14.6% | 53.13% | 46.77% | -55.28% | -0.23% | 73.87% | 67.97% |
| Cost of Goods Sold | 1.28B | 1.78B | 1.76B | 1.54B | 1.38B | 1.07B | 1.47B | 1.81B | 1.32B | 1.19B | 1.3B | 1.87B | 2.08B | 1.95B | 1.64B | 1.47B | 768.1M | 725.5M | 800.5M | 684.1M | 576.7M | 454.4M | 425.5M | 452.9M | 389.7M | 358.9M | 290.6M | 250.8M | 329.1M | 306.7M | 227.3M |
| COGS % of Revenue | - | 74.97% | 74.53% | 86.52% | 86.32% | 86.65% | 103.03% | 88.05% | 77.37% | 64.54% | 46.86% | 46.01% | 45.5% | 45.04% | 45.15% | 51.74% | 45.27% | 37.28% | 32.67% | 31.91% | 31.8% | 43.4% | 55.4% | 57.27% | 55.82% | 43.91% | 54.44% | 68.96% | 40.47% | 37.63% | 48.49% |
| Gross Profit | 858.8M | 593M | 601.7M | 240.6M | 219.3M | 164.5M | -43.2M | 245.4M | 386M | 653.5M | 1.48B | 2.19B | 2.49B | 2.38B | 2B | 1.37B | 928.7M | 1.22B | 1.65B | 1.46B | 1.24B | 592.5M | 342.5M | 337.9M | 308.4M | 458.5M | 243.2M | 112.9M | 484.1M | 508.4M | 241.5M |
| Gross Margin % | 40.21% | 25.03% | 25.47% | 13.48% | 13.68% | 13.35% | -3.03% | 11.95% | 22.63% | 35.46% | 53.14% | 53.99% | 54.5% | 54.96% | 54.85% | 48.26% | 54.73% | 62.72% | 67.33% | 68.09% | 68.2% | 56.6% | 44.6% | 42.73% | 44.18% | 56.09% | 45.56% | 31.04% | 59.53% | 62.37% | 51.51% |
| Gross Profit Growth % | - | -1.45% | 150.08% | 9.71% | 33.31% | 480.79% | -117.6% | -36.42% | -40.93% | -55.71% | -32.75% | -11.81% | 4.68% | 19.05% | 45.5% | 47.71% | -23.9% | -26.03% | 13.03% | 18.02% | 108.74% | 72.99% | 1.36% | 9.57% | -32.74% | 88.53% | 115.41% | -76.68% | -4.78% | 110.52% | 96.18% |
| Operating Expenses | 646M | 97.1M | 249.4M | 187.1M | 182.1M | 1.06B | 4.29B | 915.2M | 621.9M | 785.5M | 546.1M | 3.44B | 4.89B | 600.9M | 590.5M | 577.5M | 302.4M | 269.9M | 243.3M | 243.8M | 219.6M | 180.6M | 170.4M | 157M | 202.3M | 141.2M | 119M | 119.4M | 109M | 127.7M | 97.2M |
| OpEx % of Revenue | - | 4.1% | 10.56% | 10.49% | 11.36% | 86.17% | 300.68% | 44.57% | 36.47% | 42.62% | 19.67% | 84.59% | 107.1% | 13.9% | 16.23% | 20.32% | 17.82% | 13.87% | 9.93% | 11.37% | 12.11% | 17.25% | 22.19% | 19.85% | 28.98% | 17.27% | 22.29% | 32.83% | 13.4% | 15.67% | 20.73% |
| Selling, General & Admin | 105.2M | 97.1M | 113.9M | 98.4M | 64.5M | 74.8M | 200M | 183.1M | 102.7M | 106.2M | 100.8M | 118.4M | 131.9M | 146.8M | 148.9M | 158.6M | 86.1M | 64M | 53.8M | 59.5M | 44.6M | 25.8M | 26.3M | 22M | 18.6M | 16.8M | 13.3M | 11.2M | 15.4M | 14.3M | 11M |
| SG&A % of Revenue | - | 4.1% | 4.82% | 5.52% | 4.03% | 6.07% | 14.01% | 8.92% | 6.02% | 5.76% | 3.63% | 2.91% | 2.89% | 3.4% | 4.09% | 5.58% | 5.07% | 3.29% | 2.2% | 2.78% | 2.46% | 2.46% | 3.42% | 2.78% | 2.66% | 2.06% | 2.49% | 3.08% | 1.89% | 1.75% | 2.35% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 2M | 0 | 135.5M | 88.7M | 117.6M | 987.1M | 4.09B | 732.1M | 519.2M | 679.3M | 445.3M | 3.32B | 4.76B | 0 | 0 | 418.9M | 216.3M | 205.9M | 189.5M | 184.3M | 175M | 154.8M | 144.1M | 135M | 183.7M | 124.4M | 105.7M | 108.2M | 93.6M | 113.4M | 86.2M |
| Operating Income | 212.8M | 495.9M | 352.3M | 53.5M | 37.2M | -897.4M | -4.33B | -669.8M | -235.9M | -132M | 929.3M | -1.24B | -2.4B | 1.73B | 1.4B | 794.3M | 626.3M | 950.5M | 1.41B | 1.22B | 1.02B | 411.9M | 172.1M | 180.9M | 106.1M | 317.3M | 131.2M | 3.5M | 385.2M | 389.3M | 148.7M |
| Operating Margin % | 9.96% | 20.93% | 14.91% | 3% | 2.32% | -72.82% | -303.71% | -32.62% | -13.83% | -7.16% | 33.47% | -30.6% | -52.6% | 40.09% | 38.56% | 27.94% | 36.91% | 48.85% | 57.4% | 56.72% | 56.09% | 39.34% | 22.41% | 22.88% | 15.2% | 38.82% | 24.58% | 0.96% | 47.37% | 47.76% | 31.72% |
| Operating Income Growth % | - | 40.76% | 558.5% | 43.82% | 104.15% | 79.3% | -547.13% | -183.93% | -78.71% | -114.2% | 174.73% | 48.21% | -238.52% | 23.52% | 76.67% | 26.82% | -34.11% | -32.43% | 15.68% | 19.53% | 146.95% | 139.34% | -4.86% | 70.5% | -66.56% | 141.84% | 3648.57% | -99.09% | -1.05% | 161.8% | 169.38% |
| EBITDA | 388M | 642.2M | 474.4M | 154.6M | 128.4M | -671.7M | -3.79B | -76.9M | 243.8M | 313.7M | 1.38B | -836M | -1.87B | 2.2B | 1.81B | 1.21B | 842.6M | 1.16B | 1.6B | 1.4B | 1.19B | 566.7M | 316.2M | 315.9M | 229.9M | 441.7M | 229.9M | 101.7M | 468.7M | 494.1M | 230.5M |
| EBITDA Margin % | 18.17% | 27.11% | 20.08% | 8.66% | 8.01% | -54.5% | -265.38% | -3.75% | 14.3% | 17.02% | 49.54% | -20.57% | -40.99% | 50.91% | 49.84% | 42.68% | 49.66% | 59.43% | 65.14% | 65.31% | 65.74% | 54.13% | 41.17% | 39.95% | 32.93% | 54.04% | 43.07% | 27.96% | 57.64% | 60.62% | 49.17% |
| EBITDA Growth % | -43.93% | 35.37% | 206.86% | 20.41% | 119.12% | 82.27% | -4825.23% | -131.54% | -22.28% | -77.19% | 264.53% | 55.32% | -185% | 21.37% | 49.48% | 43.98% | -27.14% | -27.55% | 13.99% | 17.45% | 110.38% | 79.22% | 0.1% | 37.41% | -47.95% | 92.13% | 126.06% | -78.3% | -5.14% | 114.36% | 102.9% |
| D&A (Non-Cash Add-back) | 175.2M | 146.3M | 122.1M | 101.1M | 91.2M | 225.7M | 547M | 592.9M | 479.7M | 445.7M | 446.2M | 407.5M | 530M | 467.8M | 410.2M | 418.9M | 216.3M | 205.9M | 189.5M | 184.3M | 175M | 154.8M | 144.1M | 135M | 123.8M | 124.4M | 98.7M | 98.2M | 83.5M | 104.8M | 81.8M |
| EBIT | 326.8M | 651.1M | 365.7M | 41.1M | 63.6M | -136M | -665.9M | -547.4M | -195.6M | 102.5M | 929.3M | 1.5B | 1.82B | 1.73B | 1.4B | 818.6M | 644.5M | 959.3M | 1.4B | 1.26B | 1.03B | 420M | 176.1M | 185.3M | 118.1M | 323.9M | 118.7M | -400K | 371.4M | 361.8M | 126.3M |
| Net Interest Income | -29.7M | -28M | 1.3M | 32.5M | 20.2M | 0 | -270.9M | -400.2M | -268.2M | -198.4M | -215M | -206.4M | -148.4M | -142.2M | -100.8M | -78.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3M | 0 | 0 | 0 |
| Interest Income | 68.3M | 70.8M | 86.1M | 101.4M | 65.5M | 0 | 19.7M | 28.1M | 14.5M | 25.8M | 13.8M | 9.9M | 13M | 16.6M | 22.8M | 17.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700K | 0 | 0 | 0 |
| Interest Expense | 98M | 98.8M | 84.8M | 68.9M | 45.3M | 0 | 290.6M | 428.3M | 282.7M | 224.2M | 228.8M | 216.3M | 161.4M | 158.8M | 123.6M | 95.9M | 700K | 2.2M | 14M | 1M | 16M | 28M | 36M | 36M | 31M | 32M | -6.3M | 300K | -11.1M | -14M | -16.4M |
| Other Income/Expense | 16M | 56.4M | 17.9M | 30.7M | 187.7M | -3.54B | -782.5M | 606M | -303M | -64M | 68.2M | -227.7M | -147.9M | -100.1M | -98.6M | -57.7M | 18.2M | 8.8M | -4.2M | 37.8M | -5.9M | -20.7M | -32.6M | -31.6M | -19M | -51.3M | -6M | 1.7M | -2.7M | -13.5M | -6M |
| Pretax Income | 228.8M | 552.3M | 370.2M | 84.2M | 224.9M | -4.43B | -5.12B | -63.8M | -538.9M | -196M | 997.5M | -1.47B | -2.55B | 1.63B | 1.3B | 736.6M | 644.5M | 959.3M | 1.4B | 1.25B | 1.01B | 391.2M | 139.5M | 149.3M | 87.1M | 291.9M | 125.2M | 5.2M | 382.5M | 375.8M | 142.7M |
| Pretax Margin % | 10.71% | 23.31% | 15.67% | 4.72% | 14.03% | -359.85% | -358.53% | -3.11% | -31.6% | -10.63% | 35.93% | -36.21% | -55.84% | 37.78% | 35.86% | 25.91% | 37.98% | 49.3% | 57.23% | 58.48% | 55.77% | 37.37% | 18.16% | 18.88% | 12.48% | 35.71% | 23.45% | 1.43% | 47.04% | 46.1% | 30.44% |
| Income Tax | -563.7M | -426.8M | 400K | -782.6M | 43.1M | 52.6M | -259.4M | 128.4M | 89.6M | 109.2M | 108.5M | -13.9M | 140.5M | 203.1M | 228.6M | 131M | 96M | 158M | 240M | 261M | 236M | 105M | 12M | 14M | 21M | 59M | 39.8M | -2.9M | 123.8M | 137.8M | 44M |
| Effective Tax Rate % | -246.37% | -77.28% | 0.11% | -929.45% | 19.16% | -1.19% | 5.07% | -201.25% | -16.63% | -55.71% | 10.88% | 0.94% | -5.51% | 12.44% | 17.52% | 17.78% | 14.9% | 16.47% | 17.11% | 20.82% | 23.34% | 26.84% | 8.6% | 9.38% | 24.11% | 20.21% | 31.79% | -55.77% | 32.37% | 36.67% | 30.83% |
| Net Income | 797.6M | 982.8M | 373.4M | 865.4M | 176.5M | -4.49B | -4.86B | -198M | -639.7M | -303.7M | 890.2M | -1.59B | -3.9B | 1.41B | 1.06B | 600.4M | 579.5M | 779.4M | 1.15B | 992M | 769.7M | 294.2M | 102.8M | 108.3M | 59.3M | 207.3M | 85.4M | 6.7M | 253.9M | 233.9M | 95.4M |
| Net Margin % | 37.35% | 41.49% | 15.8% | 48.5% | 11.01% | -364.69% | -340.21% | -9.64% | -37.51% | -16.48% | 32.06% | -39.25% | -85.5% | 32.5% | 29.04% | 21.12% | 34.15% | 40.05% | 46.96% | 46.27% | 42.44% | 28.1% | 13.39% | 13.69% | 8.49% | 25.36% | 16% | 1.84% | 31.22% | 28.7% | 20.35% |
| Net Income Growth % | 99.9% | 163.2% | -56.85% | 390.31% | 103.93% | 7.44% | -2352.27% | 69.05% | -110.64% | -134.12% | 155.82% | 59.13% | -377.71% | 32.98% | 76.02% | 3.61% | -25.65% | -32.27% | 16.01% | 28.88% | 161.62% | 186.19% | -5.08% | 82.63% | -71.39% | 142.74% | 1174.63% | -97.36% | 8.55% | 145.18% | 98.34% |
| Net Income (Continuing) | 792.5M | 979.1M | 369.8M | 866.8M | 181.8M | -4.49B | -4.86B | -192.2M | -628.5M | -305.2M | 889M | -1.46B | -2.69B | 0 | 0 | 607.8M | 548.5M | 780.9M | 1.16B | 992M | 758.6M | 283.9M | 103.5M | 108.3M | 59.3M | 207.3M | 85.4M | 6.7M | 253.9M | 233.9M | 95.4M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.1M | 1M | 8.1M | -128.6M | -1.2B | 0 | 0 | -4M | -1.2M | 15.4M | 14.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | -2.3M | 2.1M | 5.8M | 9.4M | 8M | 2.7M | -4.3M | -1.3M | -2.6M | -2.1M | 4.4M | 4.3M | 7.9M | 7.3M | 5.7M | 5.2M | 5.5M | 7.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 11.35 | 13.86 | 5.12 | 11.51 | 2.33 | -59.91 | -64.77 | -2.09 | -5.89 | -3.35 | 11.61 | -27.55 | -46.83 | 24.32 | 18.40 | 12.46 | 16.42 | 22.21 | 32.42 | 26.96 | 20.15 | 7.72 | 2.73 | 2.89 | 1.68 | 6.01 | 2.45 | 0.19 | 7.21 | 6.55 | 2.86 |
| EPS Growth % | 103.21% | 170.7% | -55.52% | 393.99% | 103.89% | 7.5% | -2999.04% | 64.52% | -75.82% | -128.85% | 142.14% | 41.17% | -292.56% | 32.17% | 47.67% | -24.12% | -26.07% | -31.49% | 20.25% | 33.8% | 161.01% | 182.78% | -5.54% | 72.02% | -72.05% | 145.31% | 1189.47% | -97.36% | 10.08% | 129.02% | 79.87% |
| EPS (Basic) | - | 13.92 | 5.18 | 11.67 | 2.35 | -59.91 | -64.77 | -2.09 | -5.89 | -3.35 | 11.61 | -27.56 | -46.83 | 24.32 | 18.43 | 12.46 | 16.42 | 22.21 | 32.42 | 26.96 | 20.15 | 7.72 | 2.73 | 2.89 | 1.68 | 6.01 | 2.45 | 0.19 | 7.21 | 6.55 | 2.86 |
| Diluted Shares Outstanding | 70.3M | 70.9M | 72.9M | 75.2M | 75.6M | 75M | 75M | 92.1M | 108.9M | 90.94M | 75.15M | 58.13M | 57.9M | 57.77M | 57.42M | 48.2M | 35.3M | 35.1M | 35.5M | 36.8M | 38.2M | 38.1M | 37.7M | 37.5M | 35.4M | 34.5M | 34.8M | 34.4M | 35.2M | 35.7M | 33.3M |
| Basic Shares Outstanding | 69.4M | 70.6M | 72.1M | 74.13M | 75.1M | 75M | 75M | 92.1M | 108.9M | 90.94M | 75.15M | 58.09M | 57.9M | 57.78M | 57.35M | 48.2M | 35.3M | 35.1M | 35.5M | 36.8M | 38.2M | 38.1M | 37.7M | 37.5M | 35.4M | 34.5M | 34.8M | 34.4M | 35.2M | 35.7M | 33.3M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | 1.3% | - | - | 37.4% | 32.94% | 48.68% | 26.52% | 1.82% | 1.24% | 1.49% | 1.99% | 5.17% | 14.69% | 13.85% | 23.61% | 6.27% | 15.22% | 194.03% | - | - | - |
Quick answers to the most common questions about buying VAL stock.
For fiscal year 2025, Valaris Limited (VAL) reported total revenue of $2.37B. This represents a 405.3% increase compared to $468.8M in 1996.
Valaris Limited (VAL) is profitable, generating $982.8M in net income for the fiscal year ending 2025 with a net profit margin of 41.5%.
Valaris Limited (VAL) reported an operating income of $495.9M, resulting in an operating profit margin of 20.9%. This margin reflects the operational efficiency of the business before interest and taxes.
Valaris Limited (VAL) generated $593.0M in gross profit for the year, representing a gross profit margin of 25.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Volatile quarterly earnings quality
Metrics are mathematically derived from official filings.
Revenue Plateauing Near Recent Peaks
Based on reported quarterly figures, Valaris revenue reached $593.6M in 2026Q3, roughly flat against the $595.7M posted in 2025Q3, suggesting growth has stalled after the 2024 expansion phase.
Revenue has oscillated between roughly $465M and $620M over the ten reported quarters, with year-over-year changes swinging from double-digit gains to declines. This pattern suggests demand for offshore drilling capacity is cyclical rather than structurally expanding, and investors should monitor whether utilization can hold at current levels. The absence of a clear upward trend warrants caution in extrapolating recent top-line performance.
Gross Margin Distorted by Accounting Swings
Reported gross margins range from 10.6% to 102.0% across recent quarters, a spread that appears driven by irregular cost-of-revenue entries rather than underlying pricing power.
The 2026Q2 gross margin of 102.0%, implied by a negative COGS figure, is not economically plausible for a drilling operator and likely reflects reclassification or a one-time adjustment. Excluding such entries, operating margins of roughly 5% to 32% indicate meaningful sensitivity to contract rates and rig utilization. Compared with peers such as Noble and Borr, Valaris margins appear more volatile, which may point to a less stable cost base.
Net Income Dominated by Non-Operating Items
Reported net income swings sharply, including a $717.5M figure in 2025Q4 against operating income of only $56.4M, suggesting non-operating or one-time items materially drive bottom-line results.
The gap between operating income and net income in several quarters indicates that reported earnings per share may not reflect recurring operating performance. EPS moved from -0.53 to 10.26 within the same year, a pattern that warrants further investigation into tax, impairment, or gain-on-disposal items. Investors should anchor on operating income rather than headline EPS when assessing sustainable earnings power.
Thin Operating Leverage Amid Stable Overhead
SG&A has remained within a narrow $19.1M to $31.8M band, so operating income has moved far more than overhead, indicating high sensitivity to revenue changes.
Because overhead is largely fixed, the 2026Q3 operating margin of 13.7% versus 21.2% in 2025Q3 reflects the drop-through effect of lower gross profit on a relatively constant cost base. This operating structure amplifies both upside and downside, suggesting profitability is highly exposed to rig day rates and utilization. Management's overhead discipline appears reasonable, but the cost base offers limited cushion in a downturn.
Earnings Quality Undermines Valuation Case
Short-seller scrutiny would likely focus on the disconnect between operating income of $81.3M and the volatile reported net income, which may signal unreliable reporting or unsustainable one-time gains.
Reported figures show repeated large swings between profit and loss, including a net loss of $16.4M in 2026Q1 following solid operating income, which raises questions about recurring earnings power. Peer comparisons show Valaris trading at a P/E that is not directly meaningful given the earnings distortions, which limits valuation confidence. Investors should monitor whether future quarters show consistent conversion of operating income to net income before relying on current earnings multiples.