VAL-WT
VAL-WT
Valaris Limited WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $537.4M ▼ | $27M ▼ | $717.5M ▲ | 133.51% ▲ | $10.32 ▲ | $101.8M ▼ |
| Q3-2025 | $595.7M ▼ | $64M ▲ | $188.1M ▲ | 31.58% ▲ | $2.66 ▲ | $277.9M ▲ |
| Q2-2025 | $615.2M ▼ | $55.4M ▼ | $115.1M ▲ | 18.71% ▲ | $1.62 ▲ | $200.4M ▲ |
| Q1-2025 | $620.7M ▲ | $62.7M ▲ | $-37.9M ▼ | -6.11% ▼ | $-0.53 ▼ | $181.1M ▲ |
| Q4-2024 | $584.4M | $49.9M | $133.7M | 22.88% | $1.88 | $142.8M |
What's going well?
The company posted a large profit this quarter, helped by a big tax benefit. Operating expenses were cut sharply, showing some cost discipline.
What's concerning?
Revenue and gross profit both fell sharply, and profit margins were squeezed. The bottom line profit is not sustainable, as it was boosted by a one-off tax item.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $606.4M ▼ | $5.3B ▲ | $2.13B ▼ | $3.17B ▲ |
| Q3-2025 | $662.7M ▲ | $4.64B ▲ | $2.19B ▲ | $2.45B ▲ |
| Q2-2025 | $503.4M ▲ | $4.5B ▲ | $2.17B ▼ | $2.33B ▲ |
| Q1-2025 | $441.4M ▲ | $4.39B ▼ | $2.18B ▼ | $2.21B ▼ |
| Q4-2024 | $368.2M | $4.42B | $2.18B | $2.24B |
What's financially strong about this company?
The company has no goodwill, lots of real assets, and a big equity cushion. Debt is moderate and spread out, and working capital is efficient with no inventory risk.
What are the financial risks or weaknesses?
Cash is down from last quarter, and debt has ticked up slightly. Liquidity is adequate but not excessive, so a big shock could tighten things up.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $717.5M ▲ | $64.64M ▼ | $-103.9M ▼ | $-24.38M ▲ | $-69.1M ▼ | $-38.52M ▼ |
| Q3-2025 | $187.3M ▲ | $198.1M ▲ | $38.9M ▲ | $-77.7M ▼ | $159.3M ▲ | $128.3M ▲ |
| Q2-2025 | $114.2M ▲ | $120M ▼ | $-57.4M ▲ | $-100K ▲ | $62.5M ▼ | $52.8M ▼ |
| Q1-2025 | $-39.2M ▼ | $155.9M ▲ | $-82.4M ▲ | $-300K ▲ | $73.2M ▲ | $55.7M ▲ |
| Q4-2024 | $130.6M | $124.6M | $-109.1M | $-27.2M | $-11.7M | $12.9M |
What's strong about this company's cash flow?
The company is still profitable and has a solid cash cushion of $606 million. No reliance on debt, and share buybacks continue, showing some confidence.
What are the cash flow concerns?
Cash flow from operations dropped sharply, and free cash flow turned negative. Most reported profit is not showing up as cash, and ongoing cash burn could become a problem if it continues.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
ARO | $400.00M ▲ | $0 ▼ | $140.00M ▲ | $430.00M ▲ |
Floaters | $1.05Bn ▲ | $360.00M ▼ | $330.00M ▼ | $570.00M ▲ |
Jackups | $0 ▲ | $210.00M ▲ | $240.00M ▲ | $0 ▼ |
Other Operating Segment | $130.00M ▲ | $40.00M ▼ | $50.00M ▲ | $100.00M ▲ |
Reconciling Items Member | $0 ▲ | $0 ▲ | $-140.00M ▼ | $-430.00M ▼ |
Revenue by Geography
| Region | Q2-2017 | Q3-2017 | Q1-2018 | Q2-2018 |
|---|---|---|---|---|
ANGOLA | $120.00M ▲ | $120.00M ▲ | $60.00M ▼ | $70.00M ▲ |
AUSTRALIA | $60.00M ▲ | $50.00M ▼ | $50.00M ▲ | $80.00M ▲ |
Brazil | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ |
EGYPT | $50.00M ▲ | $50.00M ▲ | $30.00M ▼ | $0 ▼ |
Other Geographic Areas | $110.00M ▲ | $100.00M ▼ | $80.00M ▼ | $150.00M ▲ |
SAUDI ARABIA | $0 ▲ | $0 ▲ | $40.00M ▲ | $0 ▼ |
Us Gulf Of Mexico | $30.00M ▲ | $30.00M ▲ | $50.00M ▲ | $60.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Valaris Limited Warrants's financial evolution and strategic trajectory over the past five years.
Key positives for the underlying Valaris business include strong recent profitability, healthy operating and free cash flow, and a solid balance sheet characterized by ample liquidity and moderate leverage. Operationally, the company benefits from a large, modern fleet, deep technical expertise, and strategic relationships such as its Saudi joint venture, all supported by ongoing digital and automation initiatives. Together, these factors provide a foundation for resilience and potential value creation if industry conditions remain supportive.
Major risks center on the highly cyclical nature of offshore drilling, where revenue, margins, and cash flow can deteriorate quickly in a downturn or if oil and gas companies cut offshore spending. The impressive reported net income is boosted by a one-off tax benefit and is based on a single year of data, so it may overstate sustainable earnings power. Long-term uncertainties around the energy transition, potential fleet obsolescence, industry consolidation, and the lack of visible spending on traditional R&D or marketing also create questions about future growth and differentiation, all of which are magnified for a leveraged instrument like VAL-WT.
The overall picture points to a financially solid and operationally capable offshore driller that appears to be in a favorable phase of its cycle, investing in technology and positioned to participate in both conventional offshore projects and emerging areas like carbon capture and storage. The outlook for VAL-WT is therefore closely tied to whether Valaris can maintain strong utilization and day rates, continue turning its innovations into commercial advantages, and navigate the evolving energy landscape without significant missteps. While the current fundamentals provide reasons for cautious optimism, the inherent volatility and structural uncertainties of the industry mean future outcomes remain wide-ranging and should be viewed with appropriate caution.
About Valaris Limited Warrants
https://www.valaris.comValaris Limited provides offshore contract drilling services to the international oil and gas industry. The company owns an offshore drilling rig fleet of 56 rigs, which include 11 drillships, 4 dynamically positioned semisubmersible rigs, 1 moored semisubmersible rig, and 40 jackup rigs.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $537.4M ▼ | $27M ▼ | $717.5M ▲ | 133.51% ▲ | $10.32 ▲ | $101.8M ▼ |
| Q3-2025 | $595.7M ▼ | $64M ▲ | $188.1M ▲ | 31.58% ▲ | $2.66 ▲ | $277.9M ▲ |
| Q2-2025 | $615.2M ▼ | $55.4M ▼ | $115.1M ▲ | 18.71% ▲ | $1.62 ▲ | $200.4M ▲ |
| Q1-2025 | $620.7M ▲ | $62.7M ▲ | $-37.9M ▼ | -6.11% ▼ | $-0.53 ▼ | $181.1M ▲ |
| Q4-2024 | $584.4M | $49.9M | $133.7M | 22.88% | $1.88 | $142.8M |
What's going well?
The company posted a large profit this quarter, helped by a big tax benefit. Operating expenses were cut sharply, showing some cost discipline.
What's concerning?
Revenue and gross profit both fell sharply, and profit margins were squeezed. The bottom line profit is not sustainable, as it was boosted by a one-off tax item.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $606.4M ▼ | $5.3B ▲ | $2.13B ▼ | $3.17B ▲ |
| Q3-2025 | $662.7M ▲ | $4.64B ▲ | $2.19B ▲ | $2.45B ▲ |
| Q2-2025 | $503.4M ▲ | $4.5B ▲ | $2.17B ▼ | $2.33B ▲ |
| Q1-2025 | $441.4M ▲ | $4.39B ▼ | $2.18B ▼ | $2.21B ▼ |
| Q4-2024 | $368.2M | $4.42B | $2.18B | $2.24B |
What's financially strong about this company?
The company has no goodwill, lots of real assets, and a big equity cushion. Debt is moderate and spread out, and working capital is efficient with no inventory risk.
What are the financial risks or weaknesses?
Cash is down from last quarter, and debt has ticked up slightly. Liquidity is adequate but not excessive, so a big shock could tighten things up.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $717.5M ▲ | $64.64M ▼ | $-103.9M ▼ | $-24.38M ▲ | $-69.1M ▼ | $-38.52M ▼ |
| Q3-2025 | $187.3M ▲ | $198.1M ▲ | $38.9M ▲ | $-77.7M ▼ | $159.3M ▲ | $128.3M ▲ |
| Q2-2025 | $114.2M ▲ | $120M ▼ | $-57.4M ▲ | $-100K ▲ | $62.5M ▼ | $52.8M ▼ |
| Q1-2025 | $-39.2M ▼ | $155.9M ▲ | $-82.4M ▲ | $-300K ▲ | $73.2M ▲ | $55.7M ▲ |
| Q4-2024 | $130.6M | $124.6M | $-109.1M | $-27.2M | $-11.7M | $12.9M |
What's strong about this company's cash flow?
The company is still profitable and has a solid cash cushion of $606 million. No reliance on debt, and share buybacks continue, showing some confidence.
What are the cash flow concerns?
Cash flow from operations dropped sharply, and free cash flow turned negative. Most reported profit is not showing up as cash, and ongoing cash burn could become a problem if it continues.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q4-2025 |
|---|---|---|---|---|
ARO | $400.00M ▲ | $0 ▼ | $140.00M ▲ | $430.00M ▲ |
Floaters | $1.05Bn ▲ | $360.00M ▼ | $330.00M ▼ | $570.00M ▲ |
Jackups | $0 ▲ | $210.00M ▲ | $240.00M ▲ | $0 ▼ |
Other Operating Segment | $130.00M ▲ | $40.00M ▼ | $50.00M ▲ | $100.00M ▲ |
Reconciling Items Member | $0 ▲ | $0 ▲ | $-140.00M ▼ | $-430.00M ▼ |
Revenue by Geography
| Region | Q2-2017 | Q3-2017 | Q1-2018 | Q2-2018 |
|---|---|---|---|---|
ANGOLA | $120.00M ▲ | $120.00M ▲ | $60.00M ▼ | $70.00M ▲ |
AUSTRALIA | $60.00M ▲ | $50.00M ▼ | $50.00M ▲ | $80.00M ▲ |
Brazil | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ |
EGYPT | $50.00M ▲ | $50.00M ▲ | $30.00M ▼ | $0 ▼ |
Other Geographic Areas | $110.00M ▲ | $100.00M ▼ | $80.00M ▼ | $150.00M ▲ |
SAUDI ARABIA | $0 ▲ | $0 ▲ | $40.00M ▲ | $0 ▼ |
Us Gulf Of Mexico | $30.00M ▲ | $30.00M ▲ | $50.00M ▲ | $60.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Valaris Limited Warrants's financial evolution and strategic trajectory over the past five years.
Key positives for the underlying Valaris business include strong recent profitability, healthy operating and free cash flow, and a solid balance sheet characterized by ample liquidity and moderate leverage. Operationally, the company benefits from a large, modern fleet, deep technical expertise, and strategic relationships such as its Saudi joint venture, all supported by ongoing digital and automation initiatives. Together, these factors provide a foundation for resilience and potential value creation if industry conditions remain supportive.
Major risks center on the highly cyclical nature of offshore drilling, where revenue, margins, and cash flow can deteriorate quickly in a downturn or if oil and gas companies cut offshore spending. The impressive reported net income is boosted by a one-off tax benefit and is based on a single year of data, so it may overstate sustainable earnings power. Long-term uncertainties around the energy transition, potential fleet obsolescence, industry consolidation, and the lack of visible spending on traditional R&D or marketing also create questions about future growth and differentiation, all of which are magnified for a leveraged instrument like VAL-WT.
The overall picture points to a financially solid and operationally capable offshore driller that appears to be in a favorable phase of its cycle, investing in technology and positioned to participate in both conventional offshore projects and emerging areas like carbon capture and storage. The outlook for VAL-WT is therefore closely tied to whether Valaris can maintain strong utilization and day rates, continue turning its innovations into commercial advantages, and navigate the evolving energy landscape without significant missteps. While the current fundamentals provide reasons for cautious optimism, the inherent volatility and structural uncertainties of the industry mean future outcomes remain wide-ranging and should be viewed with appropriate caution.

CEO
Anton Dibowitz CPA
Compensation Summary
(Year 2023)
Ratings Snapshot
Rating : A

