Skip to main content

Innovex Announces Fourth-Quarter and Full Year 2025 Results

Innovex International, Inc. (NYSE: INVX) (“Innovex,” the “Company” or “we”) today announced financial and operating results for the fourth quarter and full year 2025.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20260223178820/en/

Innovex Announces Fourth-Quarter and Full Year 2025 Results. Revenue of $274 million, up 14% sequentially.

Innovex Announces Fourth-Quarter and Full Year 2025 Results. Revenue of $274 million, up 14% sequentially.

Fourth Quarter and Full Year Highlights

  • Revenue of $274 million for Q4, up 14% quarter over quarter
  • Net Income of $14 million and Net Income Margin of 5% for Q4
  • Adjusted EBITDA1 of $52 million and Adjusted EBITDA Margin1 of 19% for Q4
  • Net Cash Provided by Operating Activities of $52 million for Q4
  • Free Cash Flow1 of $43 million for Q4 and $156 million for full year 2025
  • Income from Operations of $133 million for full year 2025
  • Return on Capital Employed1 of 10% for full year 2025
  • $203 million of cash and cash equivalents and no bank debt at year end
  • Delivered first subsea wellhead products under the global Innovex-OneSubsea alliance
  • Completed tenth successful XPak installation in Brazil’s pre-salt fields
  • Made significant progress exiting the legacy Eldridge facility; full completion expected by the end of Q2 2026

(1)

Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Return on Capital Employed (“ROCE”) are non-GAAP measures. Reconciliations of Adjusted EBITDA to net income, Free Cash Flow to net cash provided by operating activities and ROCE to income from operations, the most directly comparable financial measures presented in accordance with GAAP, are outlined in the reconciliation tables accompanying this release.

Adam Anderson, CEO, commented, “We delivered a strong finish to 2025, with revenues exceeding the high end of our guidance range due to higher-than-expected subsea deliveries, revenue synergies from the DWS and Citadel acquisitions, and new product introductions. Despite a softer macro environment, we continued to grow market share across the U.S. Land, Offshore, and International markets while also generating substantial Free Cash Flow. During the quarter, we successfully deployed our tenth XPak expandable liner hanger in Brazil’s pre-salt fields and are excited by the significant interest we see in this technology in other deepwater basins. We adapted the XPak expandable liner for use onshore and deployed it for a major independent operator in the quarter, enabling our customer to drill some of the Permian’s most technically complex wells. This is but one example of how our innovation flywheel – powered by deep customer relationships and disciplined execution – enables us to organically expand our footprint with differentiated products that solve meaningful customer challenges.”

Kendal Reed, CFO, continued, “Our capital-light business model and disciplined cost control continued to drive strong Free Cash Flow in the fourth quarter and full year 2025. We converted approximately 83% of our Adjusted EBITDA into Free Cash Flow in Q4 and for the year 2025. We ended the year with approximately $203 million of cash and no bank debt, providing significant financial flexibility as we examine a deep pipeline of inorganic investment opportunities that align with our ‘small ticket, big impact’ strategy. All investment opportunities are evaluated against our share repurchase authorization, as we are committed to maximizing financial returns for our stockholders.”

Financial Summary

 

 

Three months ended

 

 

Twelve months ended

 

(in thousands)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

Revenue

 

$

273,602

 

 

$

240,000

 

 

$

250,687

 

 

$

978,251

 

 

$

660,803

 

Net Income

 

 

13,968

 

 

 

39,228

 

 

 

31,789

 

 

 

83,298

 

 

 

140,325

 

Net Income (Loss) % Revenue

 

 

5

%

 

 

16

%

 

 

13

%

 

 

9

%

 

 

21

%

Adjusted EBITDA (1)

 

 

52,108

 

 

 

43,613

 

 

 

49,063

 

 

 

188,285

 

 

 

138,501

 

Adjusted EBITDA Margin (1)

 

 

19

%

 

 

18

%

 

 

20

%

 

 

19

%

 

 

21

%

Net cash provided by operating activities

 

 

52,238

 

 

 

48,374

 

 

 

36,345

 

 

 

190,912

 

 

 

93,439

 

Free Cash Flow (1)

 

 

43,311

 

 

 

36,522

 

 

 

28,718

 

 

 

155,780

 

 

 

79,845

 

Income from operations

 

 

25,796

 

 

 

62,284

 

 

 

26,912

 

 

 

132,625

 

 

 

49,075

 

 

 

Twelve months ended

 

 

 

December 31,
2025

 

 

December 31,
2024

 

 

December 31,
2023

 

ROCE (1)

 

 

10

%

 

 

12

%

 

 

22

%

(1)

Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Return on Capital Employed (“ROCE”) are non-GAAP financial measures. See definition of these measures and the reconciliation of GAAP to non-GAAP financial measures in the Supplemental Information tables below.

Operational & Financial Results

Kendal Reed, CFO, commented, “In NAM Land, revenues outperformed underlying activity levels primarily due to expanded adoption of our drilling enhancement, well construction, and completion technologies. Cross-selling across the platform also gained traction as customers increasingly deployed multiple Innovex solutions together in the same wellbores. This integrated sales approach supported strong revenue growth, margins, and Free Cash Flow in the fourth quarter. We also delivered a significantly higher volume of subsea products during Q4 than our original expectations. These deliveries drove stronger revenue and cash flows despite weighing on our corporate margins. We expect these low-margin subsea projects to continue to weigh on margins in the first half of 2026. The expected exit of the Eldridge facility in the second quarter is a foundational element of our plan to improve these margins. We expect a reduced manufacturing footprint, improved on-time delivery, and optimized bidding practices to drive improved subsea margins by year-end 2026.”

Adam Anderson, CEO, concluded, “We continue to expand our addressable market by broadening our suite of differentiated products and technologies while simultaneously growing our international and offshore footprint. We are pleased with operational momentum in Saudi Arabia, where we inaugurated our manufacturing facility during the quarter, further strengthening our commitment to and partnership with the Kingdom. In the Far East, we delivered our first subsea wellhead project under the global Innovex-OneSubsea alliance; this partnership has already expanded the addressable market for our subsea product line, enhancing our strong position in the subsea market. In Mexico, we substantially completed deliveries of subsea wellheads and large-diameter tubulars for a major offshore development, reflecting strong project execution and coordination across our global supply chain. I’m excited about the trajectory of our subsea business. We have recently been awarded a number of significant projects in Asia, as well as a smaller award in the Mediterranean. We also recently won a landmark subsea wellhead contract in Brazil working for an IOC we have not worked with in over a decade – another example that our subsea strategy is gaining momentum. We plan to build on this commercial momentum in 2026, while remaining focused on improving margins, enhancing the customer experience, and unlocking long-term value for our stockholders.”

Balance Sheet, Debt, Cash Flow & Other

Net cash provided by operating activities was $52 million for the fourth quarter of 2025, while capital expenditures totaled $9 million (approximately 3% of revenue) for the fourth quarter of 2025.

Innovex generated Free Cash Flow of $43 million during the fourth quarter of 2025 and ended the quarter with approximately $203 million of cash and cash equivalents and no bank debt.

Innovex maintains a strong liquidity position and disciplined balance sheet to preserve flexibility and support high-return capital allocation opportunities. We continue to focus on M&A opportunities with strong quantitative and qualitative characteristics.

Return on Capital Employed (“ROCE”)

Innovex’s efficient capital allocation and capital-light business model enable the Company to generate strong returns on our invested capital. Income from operations for the twelve months ended December 31, 2025 was $133 million. Return on Capital Employed (“ROCE”) for the twelve months ended December 31, 2025 was 10%. We remain focused on capital efficiency, which we believe is a key driver of sustainable value creation for our stockholders.

Q1 2026 Guidance

Looking to the first quarter of 2026, Innovex expects to generate $225 - $235 million in total revenue. Innovex expects to generate Adjusted EBITDA of $38 - $42 million in the first quarter of 2026. The sequential revenue decrease is primarily due to lower subsea deliveries, reflecting normal seasonality as well as the earlier-than-anticipated execution of certain deliveries originally planned for the first quarter.

Conference Call Details

Management will host a conference call and a webcast to discuss the financial results on February 24, 2026, at 9:00 a.m. Eastern Time / 8:00 a.m. Central Time. The presentation is open to all interested parties and may include forward-looking statements. To access the call, please dial in approximately ten minutes before the start of the call.

Date / Time: February 24, 2026 - 8:00 a.m. Central Time

Webcast: https://events.q4inc.com/attendee/679113791

U.S. Toll-Free Dial-In: (800) 715-9871

International Dial-In: +1 (646) 307-1963

Conference ID: 6623648

For those unable to participate in the live call, an audio replay will be available following the call through midnight Tuesday, March 3, 2026. To access the replay, please call (800) 770-2030 or +1 (609) 800-9909 (International) and enter playback ID 6623648 followed by the # key. A replay of the webcast will also be archived shortly after the call and can be accessed on the Company's website.

About Innovex International, Inc.

Innovex International, Inc. (NYSE: INVX) is a Houston-based company established in 2024 following the merger of Dril-Quip, Inc. and Innovex Downhole Solutions, Inc.

Innovex’s comprehensive portfolio extends throughout the lifecycle of the well, and innovative product integration ensures seamless transitions from one well phase to the next, driving efficiency, lowering costs, and reducing the rig site service footprint for the customer.

With locations throughout North America, Latin America, Europe, the Middle East, and Asia, no matter where you need us, our team is readily available with technical expertise, conventional and innovative technologies, and ever-present customer service.

Forward-Looking Statements

Certain statements contained in this press release and oral statements made regarding the matters addressed in this release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of Innovex’s control, that could cause actual results to differ materially from the results discussed in the forward-looking statements.

Forward-looking statements can be identified by the use of forward-looking terminology including “may,” “believe,” “expect,” “intend,” “anticipate,” “plan,” “should,” “estimate,” “continue,” “potential,” “will,” “hope” or other similar words and include the Company’s expectation of future performance contained herein. These statements discuss future expectations, contain projections of results of operations or of financial condition, or state other “forward-looking” information, including statements regarding the Company’s share repurchase authorization. You are cautioned not to place undue reliance on any forward-looking statements, which can be affected by assumptions used or by risks or uncertainties. Consequently, no forward-looking statements can be guaranteed. When considering these forward-looking statements, you should keep in mind the risks related to the Company’s merger and acquisition activities, including the ultimate outcome and results of integrating operations, the effects of the Company’s merger and acquisition activities (including the Company’s future financial condition, results of operations, strategy and plans), potential adverse reactions or changes to business relationships resulting from the completion of mergers and acquisitions, expected benefits from mergers and acquisitions and the ability of the Company to realize those benefits, the significant costs required to integrate operations, whether merger or acquisition-related litigation will occur and, if so, the results of any litigation, settlements and investigations, operating hazards, natural disasters, weather-related delays, casualty losses and other matters beyond our control; acts of terrorism, war or political or civil unrest in the United States or elsewhere; loss or corruption of our information or a cyberattack on our computer systems; the risks related to economic conditions and other factors noted in the Company’s Annual Report on Form 10-K, any Quarterly Reports on Form 10-Q and the other documents that the Company files with the Securities and Exchange Commission. The risk factors and other factors noted therein could cause actual results to differ materially from those contained in any forward-looking statement. Innovex disclaims any duty to update and does not intend to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release, except as may be required by law.

Innovex International, Inc.

Consolidated Statements of Operations and Comprehensive Income

(Unaudited)

 

 

 

Three months ended

 

 

Twelve months ended

 

(in thousands, except share and per share amounts)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

Revenues

 

$

273,602

 

 

$

240,000

 

 

$

250,687

 

 

$

978,251

 

 

$

660,803

 

Cost of revenues

 

 

194,488

 

 

 

164,057

 

 

 

165,817

 

 

 

674,971

 

 

 

428,172

 

Selling, general and administrative expenses

 

 

32,035

 

 

 

35,574

 

 

 

38,278

 

 

 

128,793

 

 

 

116,181

 

(Gain) loss on sale of assets

 

 

1,364

 

 

 

(40,918

)

 

 

(167

)

 

 

(39,825

)

 

 

(654

)

Depreciation and amortization

 

 

15,461

 

 

 

15,362

 

 

 

12,039

 

 

 

60,742

 

 

 

31,207

 

Impairment of long-lived assets

 

 

 

 

 

 

 

 

 

 

 

3,427

 

 

 

3,522

 

Acquisition and integration costs

 

 

4,458

 

 

 

3,641

 

 

 

7,808

 

 

 

17,518

 

 

 

33,300

 

Income from operations

 

$

25,796

 

 

$

62,284

 

 

$

26,912

 

 

$

132,625

 

 

$

49,075

 

Interest expense

 

 

654

 

 

 

677

 

 

 

375

 

 

 

2,582

 

 

 

2,430

 

Other (income) expense, net

 

 

(1,825

)

 

 

303

 

 

 

700

 

 

 

(1,828

)

 

 

298

 

Equity method earnings

 

 

 

 

 

 

 

 

(386

)

 

 

 

 

 

(2,616

)

Bargain purchase loss (gain)

 

 

 

 

 

3,342

 

 

 

6,847

 

 

 

3,342

 

 

 

(85,812

)

Gain on consolidation of equity method investment

 

 

 

 

 

 

 

 

(8,037

)

 

 

 

 

 

(8,037

)

Income before income taxes

 

$

26,967

 

 

$

57,962

 

 

$

27,413

 

 

$

128,529

 

 

$

142,812

 

Income tax expense

 

 

12,999

 

 

 

18,734

 

 

 

(4,376

)

 

 

45,231

 

 

 

2,487

 

Net income

 

$

13,968

 

 

$

39,228

 

 

$

31,789

 

 

$

83,298

 

 

$

140,325

 

Foreign currency translation adjustment

 

 

289

 

 

 

1,314

 

 

 

(10,607

)

 

 

12,947

 

 

 

(10,969

)

Comprehensive income

 

$

14,257

 

 

$

40,542

 

 

$

21,182

 

 

$

96,245

 

 

$

129,356

 

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.20

 

 

$

0.57

 

 

$

0.47

 

 

$

1.21

 

 

$

2.82

 

Diluted

 

$

0.20

 

 

$

0.57

 

 

$

0.47

 

 

$

1.20

 

 

$

2.77

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

68,994,818

 

 

 

68,814,125

 

 

 

67,889,524

 

 

 

69,009,209

 

 

 

49,727,093

 

Diluted

 

 

69,641,691

 

 

 

69,265,300

 

 

 

68,044,174

 

 

 

69,381,412

 

 

 

50,627,004

 

 

Innovex International, Inc.

Consolidated Balance Sheets

(Unaudited)

 

(in thousands, except share and par value amounts)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

203,407

 

 

$

163,374

 

 

$

73,278

 

Trade receivables, net

 

 

237,774

 

 

 

220,408

 

 

 

239,506

 

Inventories, net

 

 

248,433

 

 

 

275,197

 

 

 

271,173

 

Other current assets

 

 

38,433

 

 

 

51,373

 

 

 

57,434

 

Total current assets

 

 

728,047

 

 

 

710,352

 

 

 

641,391

 

Noncurrent assets

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

158,874

 

 

 

158,685

 

 

 

190,786

 

Equity method investment

 

 

 

 

 

 

 

 

 

Goodwill and net intangibles

 

 

215,950

 

 

 

215,863

 

 

 

168,539

 

Right-of-use leases - operating, net

 

 

52,204

 

 

 

54,745

 

 

 

54,873

 

Deferred tax asset, net

 

 

102,375

 

 

 

104,132

 

 

 

134,540

 

Other long-term assets

 

 

10,857

 

 

 

10,133

 

 

 

7,354

 

Total noncurrent assets

 

 

540,260

 

 

 

543,558

 

 

 

556,092

 

Total assets

 

$

1,268,307

 

 

$

1,253,910

 

 

$

1,197,483

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

60,711

 

 

$

66,633

 

 

$

65,201

 

Accrued expenses

 

 

49,148

 

 

 

45,680

 

 

 

60,593

 

Operating lease liabilities

 

 

12,670

 

 

 

12,785

 

 

 

10,547

 

Contract liabilities

 

 

11,986

 

 

 

10,286

 

 

 

13,463

 

Other current liabilities

 

 

6,940

 

 

 

7,010

 

 

 

2,387

 

Current portion of long-term debt and finance lease obligations

 

 

6,709

 

 

 

6,316

 

 

 

10,467

 

Total current liabilities

 

 

148,164

 

 

 

148,710

 

 

 

162,658

 

Noncurrent liabilities

 

 

 

 

 

 

 

 

 

Long-term debt and finance lease obligations

 

 

18,922

 

 

 

20,090

 

 

 

24,901

 

Operating lease liabilities

 

 

40,986

 

 

 

43,287

 

 

 

45,153

 

Other long-term liabilities

 

 

2,536

 

 

 

2,869

 

 

 

6,615

 

Total noncurrent liabilities

 

 

62,444

 

 

 

66,246

 

 

 

76,669

 

Total Liabilities

 

$

210,608

 

 

$

214,956

 

 

$

239,327

 

Total stockholders’ equity

 

$

1,057,699

 

 

$

1,038,954

 

 

$

958,156

 

Total liabilities and stockholders’ equity

 

$

1,268,307

 

 

$

1,253,910

 

 

$

1,197,483

 

 

Innovex International, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Three months ended

 

 

Twelve months ended

 

(in thousands)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

13,968

 

 

$

39,228

 

 

$

31,789

 

 

$

83,298

 

 

$

140,325

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

28,065

 

 

 

1,848

 

 

 

9,782

 

 

 

88,333

 

 

 

(42,185

)

Changes in operating assets and liabilities, net of amounts related to acquisitions

 

 

10,205

 

 

 

7,298

 

 

 

(5,226

)

 

 

19,281

 

 

 

(4,701

)

Net cash provided by operating activities

 

$

52,238

 

 

$

48,374

 

 

$

36,345

 

 

$

190,912

 

 

$

93,439

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments on acquisitions, net of cash acquired

 

 

(2,499

)

 

 

(500

)

 

 

(65,521

)

 

 

(83,668

)

 

 

(65,521

)

Capital expenditures

 

 

(8,927

)

 

 

(11,852

)

 

 

(7,627

)

 

 

(35,132

)

 

 

(13,594

)

Proceeds from sale of property and equipment

 

 

1,468

 

 

 

89,907

 

 

 

1,194

 

 

 

100,059

 

 

 

3,247

 

Cash acquired in stock based business combination

 

 

 

 

 

 

 

 

 

 

 

 

 

 

154,312

 

Net cash (used in) provided by investing activities

 

$

(9,958

)

 

$

77,555

 

 

$

(71,954

)

 

$

(18,741

)

 

$

78,444

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowings (repayments) on line of credit

 

 

 

 

 

(29,000

)

 

 

14,000

 

 

 

(14,000

)

 

 

(9,200

)

Net repayments on term loan

 

 

 

 

 

 

 

 

(1,249

)

 

 

(11,429

)

 

 

(6,282

)

Payments on finance leases

 

 

(2,243

)

 

 

(1,793

)

 

 

(1,561

)

 

 

(7,535

)

 

 

(5,698

)

Dividend payment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(74,983

)

Other financing

 

 

(542

)

 

 

(384

)

 

 

(50

)

 

 

(11,955

)

 

 

(6,909

)

Net cash (used in) provided by financing activities

 

$

(2,785

)

 

$

(31,177

)

 

$

11,140

 

 

$

(44,919

)

 

$

(103,072

)

Effect of exchange rate changes on cash and cash equivalents

 

 

538

 

 

 

(159

)

 

 

(2,148

)

 

 

2,877

 

 

 

(2,939

)

Net change in cash and cash equivalents

 

$

40,033

 

 

$

94,593

 

 

$

(26,617

)

 

$

130,129

 

 

$

65,872

 

Non-GAAP Measures

Adjusted EBITDA and Adjusted EBITDA Margin

We define Adjusted EBITDA (a non-GAAP measure) as net income before interest expense, income tax expense, depreciation and amortization, (gain)/loss on sale of assets and other expense, net, further adjusted to exclude certain items which we believe are not reflective of our ongoing performance or which are non-cash in nature. Management uses Adjusted EBITDA to assess the profitability of our business operations and to compare our operating performance to our competitors without regard to the impact of financing methods and capital structure and excluding costs that management believes do not reflect our ongoing operating performance. We track Adjusted EBITDA on an absolute dollar basis and as a percentage of revenue, which we refer to as Adjusted EBITDA Margin.

Free Cash Flow

We also utilize Free Cash Flow (a non-GAAP measure) to evaluate the cash generated by our operations and results of operations. We define Free Cash Flow as net cash provided by operating activities less capital expenditures, as presented in our Consolidated Statements of Cash Flows. Management believes Free Cash Flow is useful because it demonstrates the cash that was available in the period that was in excess of our needs to fund our capital expenditures. We track Free Cash Flow both on an absolute dollar basis and as a percentage of revenue. Free Cash Flow does not represent our residual cash flow available for discretionary expenditures, as we have non-discretionary expenditures, including, but not limited to, any principal payments required under the terms of our credit facility, which are not deducted in calculating Free Cash Flow.

Return on Capital Employed (ROCE)

We utilize Return on Capital Employed ("ROCE") (a non-GAAP measure) to assess the effectiveness of our capital allocation over time and to compare our capital efficiency to our competitors. We define ROCE as Income from Operations, before acquisition and integration costs and after tax (resulting in Adjusted Income from Operations, after tax) divided by average capital employed. Capital employed is defined as the combined values of debt and stockholders’ equity.

Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and ROCE do not represent and should not be considered alternatives to, or more meaningful than, net income and net cash provided by operating activities, or any other measure of financial performance presented in accordance with GAAP as measures of our financial performance. Our computation of Adjusted EBITDA, Free Cash Flow and ROCE may differ from computations of similarly titled measures of other companies. For a reconciliation of these non-GAAP measures to the most directly comparable GAAP measure, see tables below.

Management has provided outlook regarding Adjusted EBITDA, which is a non-GAAP financial measure and excludes certain charges. A reconciliation of this non-GAAP financial measure to the corresponding GAAP financial measure has not been provided because guidance for the various reconciling items is not provided. The Company is unable to provide guidance for these reconciling items because they cannot determine their probable significance, as certain items are outside of the Company's control and cannot be reasonably predicted since these items could vary significantly from period to period. Accordingly, reconciliations to the corresponding GAAP financial measures are not available without unreasonable effort.

 

Innovex International, Inc.

Reconciliation of Net Income to Adjusted EBITDA

(Unaudited)

 

 

 

Three months ended

 

 

Twelve months ended

 

(in thousands)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

Revenue

 

$

273,602

 

 

$

240,000

 

 

$

250,687

 

 

$

978,251

 

 

$

660,803

 

Net income

 

 

13,968

 

 

 

39,228

 

 

 

31,789

 

 

 

83,298

 

 

 

140,325

 

Interest expense

 

 

654

 

 

 

677

 

 

 

375

 

 

 

2,582

 

 

 

2,430

 

Income tax expense

 

 

12,999

 

 

 

18,734

 

 

 

(4,376

)

 

 

45,231

 

 

 

2,487

 

Depreciation and amortization

 

 

15,461

 

 

 

15,362

 

 

 

12,039

 

 

 

60,742

 

 

 

31,207

 

EBITDA

 

$

43,082

 

 

$

74,001

 

 

$

39,827

 

 

$

191,853

 

 

$

176,449

 

Other non-operating (income) expense, net (1)

 

 

(1,825

)

 

 

303

 

 

 

700

 

 

 

(1,828

)

 

 

298

 

Loss (gain) on sale of assets

 

 

1,364

 

 

 

(40,918

)

 

 

(167

)

 

 

(39,825

)

 

 

(654

)

Impairment of long-lived assets

 

 

 

 

 

 

 

 

 

 

 

3,427

 

 

 

3,522

 

Acquisition and integration costs (2)

 

 

4,458

 

 

 

3,641

 

 

 

7,808

 

 

 

17,518

 

 

 

33,300

 

Equity method investment adjustment (3)

 

 

 

 

 

 

 

 

661

 

 

 

 

 

 

3,202

 

Bargain purchase loss (gain)

 

 

 

 

 

3,342

 

 

 

6,847

 

 

 

3,342

 

 

 

(85,812

)

Gain on consolidation of equity method investment

 

 

 

 

 

 

 

 

(8,037

)

 

 

 

 

 

(8,037

)

Stock based compensation

 

 

5,029

 

 

 

3,244

 

 

 

1,424

 

 

 

13,798

 

 

 

13,248

 

IPO preparation expenses (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,985

 

Adjusted EBITDA

 

$

52,108

 

 

$

43,613

 

 

$

49,063

 

 

$

188,285

 

 

$

138,501

 

Net income (loss) % revenue

 

 

5

%

 

 

16

%

 

 

13

%

 

 

9

%

 

 

21

%

Adjusted EBITDA margin

 

 

19

%

 

 

18

%

 

 

20

%

 

 

19

%

 

 

21

%

(1)

Primarily represents foreign currency exchange (gain) loss, (gain) loss on lease terminations, and other non-operating items.

(2)

Consists of legal, accounting, advisory fees, move, severance and other integration costs associated with acquisitions, primarily related to Dril-Quip, DWS, SCF and Citadel. These costs are one-time in nature and represent expenses that we do not view as normal operating expenses necessary to operate our business.

(3)

Reflects the elimination of our percentage of interest expense, depreciation, amortization and other non-recurring expenses included within equity method earnings pertaining to our unconsolidated investment in DWS.

(4)

Reflects legal, consulting and accounting fees and expenses related to IPO preparation.

 

Innovex International, Inc.

Reconciliation of Income from Operations to ROCE

(Unaudited)

 

 

 

Twelve months ended

 

(in thousands)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

Income from operations

 

$

132,625

 

 

$

133,741

 

 

$

49,075

 

Plus: Acquisition and integration costs

 

 

17,518

 

 

 

20,868

 

 

 

33,300

 

Less: Income tax expense

 

 

(45,231

)

 

 

(27,857

)

 

 

(2,487

)

Adjusted income from operations, after tax

 

$

104,912

 

 

$

126,752

 

 

$

79,888

 

Beginning debt

 

 

35,368

 

 

 

23,046

 

 

 

50,390

 

Beginning equity

 

 

958,156

 

 

 

904,351

 

 

 

328,921

 

Ending debt

 

 

25,631

 

 

 

26,406

 

 

 

35,368

 

Ending equity

 

 

1,057,699

 

 

 

1,038,954

 

 

 

958,156

 

Average capital employed

 

$

1,038,427

 

 

$

996,379

 

 

$

686,418

 

ROCE

 

 

10

%

 

 

13

%

 

 

12

%

 

Innovex International, Inc.

Reconciliation of Net Cash from Operations to Free Cash Flow

(Unaudited)

 

 

 

Three months ended

 

 

Twelve months ended

 

(in thousands)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

Net cash provided by operating activities

 

$

52,238

 

 

$

48,374

 

 

$

36,345

 

 

$

190,912

 

 

$

93,439

 

Capital expenditures

 

 

(8,927

)

 

 

(11,852

)

 

 

(7,627

)

 

 

(35,132

)

 

 

(13,594

)

Free Cash Flow

 

$

43,311

 

 

$

36,522

 

 

$

28,718

 

 

$

155,780

 

 

$

79,845

 

 

Innovex International, Inc.

Geographic Revenue Details

(Unaudited)

 

 

 

Three months ended

 

 

Twelve months ended

 

(in thousands)

 

December 31,
2025

 

 

September 30,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

North America Onshore ("NAM")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenues

 

$

93,767

 

 

$

86,597

 

 

$

75,397

 

 

$

332,986

 

 

$

286,802

 

Rental revenues

 

 

28,995

 

 

 

28,114

 

 

 

10,123

 

 

 

112,321

 

 

 

19,305

 

Service revenues

 

 

15,981

 

 

 

17,218

 

 

 

17,254

 

 

 

65,849

 

 

 

54,952

 

Revenue - North America Onshore

 

 

138,743

 

 

 

131,929

 

 

 

102,774

 

 

 

511,156

 

 

 

361,059

 

International & Offshore

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenues

 

 

108,926

 

 

 

79,205

 

 

 

108,675

 

 

 

352,307

 

 

 

240,592

 

Rental revenues

 

 

13,304

 

 

 

14,274

 

 

 

17,039

 

 

 

54,374

 

 

 

30,977

 

Service revenues

 

 

12,629

 

 

 

14,592

 

 

 

22,199

 

 

 

60,414

 

 

 

28,175

 

Revenue - International & Offshore

 

 

134,859

 

 

 

108,071

 

 

 

147,913

 

 

 

467,095

 

 

 

299,744

 

Total Revenue

 

$

273,602

 

 

$

240,000

 

 

$

250,687

 

 

$

978,251

 

 

$

660,803

 

 

"We delivered a strong finish to 2025, with revenues exceeding the high end of our guidance..." Adam Anderson, CEO

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  205.27
-4.84 (-2.30%)
AAPL  266.18
+1.60 (0.60%)
AMD  196.60
-3.55 (-1.77%)
BAC  51.07
-1.99 (-3.75%)
GOOG  311.69
-3.21 (-1.02%)
META  637.25
-18.41 (-2.81%)
MSFT  384.47
-12.76 (-3.21%)
NVDA  191.55
+1.73 (0.91%)
ORCL  141.31
-6.77 (-4.57%)
TSLA  399.83
-11.99 (-2.91%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.