Innovex International Inc

NYSE:INVX

Estados Unidos / Energía / Equipos y servicios energéticos

Visión general

Noticias

Finanzas históricas a 10 años

Precio

17,91 USD


Key Metrics	Latest
Total Revenue	660,8 M
Adjusted EBITDA	116,4 M
EBITDA Margin	17,6%
Net Profit Margin	14,8%
Total Assets	1,197 B
Total Debt	91,068 M

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)							Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Revenue	0	0	0	0	0	0	295	467	556	661	661
% Growth		NA	NA	NA	NA	NA	NA	58.5%	18.9%	18.9%

Adjusted EBITDA	0	0	0	0	0	0	37	99	123	116	116
% Margin	NA	NA	NA	NA	NA	NA	12.4%	21.2%	22.1%	17.6%	17.6%

Adjusted EBIT	0	0	0	0	0	0	19	80	100	85	85
% Margin	NA	NA	NA	NA	NA	NA	6.4%	17.2%	18.0%	12.9%	12.9%

Adjusted Net Income	0	0	0	0	0	0	15	67	76	98	98
% Margin	NA	NA	NA	NA	NA	NA	5.0%	14.3%	13.7%	14.8%	14.8%

Adjusted Basic EPS	NA	NA	NA	NA	NA	NA	1.01	2.18	2.45	1.96	1.96

Cálculos de apoyo

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
USD	Fiscal Year Ending										Latest
(in millions)							Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	0	0	0	0	0	0	295	467	556	661	661
% Growth	NA	NA	NA	NA	NA	NA	NA	58.5%	18.9%	18.9%

Cost of Revenue	0	0	0	0	0	0	(207)	(309)	(360)	(428)	(428)
Gross Profit	0	0	0	0	0	0	87	158	195	233	233
% Revenue	NA	NA	NA	NA	NA	NA	29.6%	33.8%	35.2%	35.2%	35.2%

Research and Development	0	0	0	0	0	0	(2)	(3)	(3)	(4)	(4)
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	0	0	0	0	0	0	(51)	(59)	(73)	(116)	(116)
Other Inc / (Exp)	0	0	0	0	0	0	(18)	(19)	(20)	32	32
Total Operating Exp	0	0	0	0	0	0	(72)	(81)	(96)	(87)	(87)

Operating Income	0	0	0	0	0	0	16	77	100	145	145
% Revenue	NA	NA	NA	NA	NA	NA	5.4%	16.5%	18.0%	22.0%	22.0%

Interest Expense	0	0	0	0	0	0	(2)	(4)	(6)	(2)	(2)
Pre-tax Income	0	0	0	0	0	0	14	73	94	143	143
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	0	0	(4)	(10)	(20)	(2)	(2)
Net Income to Company	0	0	0	0	0	0	10	63	74	140	140
% Margin	NA	NA	NA	NA	NA	NA	3.3%	13.5%	13.3%	21.2%	21.2%

Minority Interest in Earnings	0	0	0	0	0	0	0	0	0	0	0
Net Income to Stockholders	0	0	0	0	0	0	10	63	74	140	140

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	0	0	0	0	0	0	10	63	74	140	140
% Margin	NA	NA	NA	NA	NA	NA	3.3%	13.5%	13.3%	21.2%	21.2%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	0.00	0.68	2.07	2.39	2.82	2.82
Diluted EPS (Continuing Ops)	0.00	0.00	0.00	0.00	0.00	0.00	0.68	2.01	2.29	2.77	2.77

WA Basic Shares Out.	0.00	0.00	0.00	0.00	0.00	0.00	14.59	30.54	30.93	49.73	49.73
WA Diluted Shares Out.	0.00	0.00	0.00	0.00	0.00	0.00	14.59	31.44	32.34	50.63	50.63

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	0	0	0	0	0	0	14	73	94	143	143
Addback: Net Interest Expense	0	0	0	0	0	0	2	4	6	2	2
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	(4)	(1)	(3)	(2)	(2)
Addback: Depreciation & Amortization	0	0	0	0	0	0	18	18	23	31	31
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	5	3	2	33	33
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	(8)	(8)
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	2	1	0	(1)	(1)
Addback: Asset Writedown	0	0	0	0	0	0	0	1	0	4	4
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	0	(86)	(86)
Adjusted EBITDA	0	0	0	0	0	0	37	99	123	116	116
% Margin	NA	NA	NA	NA	NA	NA	12.4%	21.2%	22.1%	17.6%	17.6%

Adjusted EBIT	0	0	0	0	0	0	19	80	100	85	85
% Margin	NA	NA	NA	NA	NA	NA	6.4%	17.2%	18.0%	12.9%	12.9%

Adjusted Net Income Reconciliation
Net Income to Company	0	0	0	0	0	0	10	63	74	140	140
Addback: Unusual Items	0	0	0	0	0	0	7	5	3	(58)	(58)
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	(2)	(1)	(1)	15	15
Adjusted Net Income	0	0	0	0	0	0	15	67	76	98	98
% Margin	NA	NA	NA	NA	NA	NA	5.0%	14.3%	13.7%	14.8%	14.8%

Error de carga

Innovex International Inc

NYSE:INVX

Estados Unidos / Energía / Equipos y servicios energéticos

Finanzas históricas a 10 años