INVX · Innovex International, Inc.
$31.24
+0.46 (+1.49%)
At close · Aug 14
Market Cap
$2.18B
Shares
69.94M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$978.25M
+48%
FY2025
Net Income
$83.3M
-40.6%
FY2025
Gross Margin
31%
-4.2pp
FY2025
Operating Margin
13.56%
+6.1pp
FY2025
Diluted EPS
$1.20
-56.7%
FY2025
Operating Cash Flow
$190.91M
+104.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $997.53M | $978.25M | $660.8M | $424.06M | $361.92M | $322.45M | $364.97M | $414.81M | $384.63M | $455.47M | $538.73M | $844.31M | $930.96M | $872.37M | $733.03M | $601.34M | $566.25M | $540.2M | $542.77M | |
| $7.71M | — | — | $8.19M | $4.25M | -$212K | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $32.51M | — | — | — | — | — | $30.56M | $39.51M | $47.16M | $42.39M | $41.63M | — | — | — | — | — | — | — | — | |
| $674.32M | $674.97M | $428.17M | $360.1M | $309.07M | $309.27M | $269.7M | $295.01M | $293.57M | $330.24M | $328.4M | $459.29M | $513.53M | $513.91M | $451.67M | $361.85M | $322.61M | $310.29M | $312.3M | |
| $323.21M | $303.28M | $232.63M | $63.96M | $52.85M | $13.18M | $95.28M | $119.8M | $91.05M | $125.23M | $210.33M | $385.02M | $417.43M | $358.47M | $281.37M | $239.49M | $243.64M | $229.91M | $230.47M | |
| — | 31% | 35.2% | 15.08% | 14.6% | 4.09% | 26.1% | 28.88% | 23.67% | 27.49% | 39.04% | 45.6% | 44.84% | 41.09% | 38.38% | 39.83% | 43.03% | 42.56% | 42.46% | |
| — | $6.7M | $3.7M | $3M | $2.5M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $148.45M | $128.79M | $116.18M | $72.8M | $59.19M | $115.04M | $95.06M | $98.41M | $102.1M | $113.59M | $53.25M | $88.04M | $92.76M | $94.81M | $82.22M | $70.51M | $61.07M | $55.47M | $62.39M | |
| — | $15.9M | $8.5M | $8M | $6.6M | $3M | $3000 | $2.9M | $2.4M | $2.9M | $200K | $0 | $0 | — | — | — | — | — | — | |
| $63.26M | $60.74M | $31.21M | $22.66M | $18.47M | $30.38M | $32.39M | $34.02M | $35.31M | $40.97M | $31.86M | $30.48M | $31.16M | $29.34M | $26.22M | $23.01M | $20.88M | $18M | $16.85M | |
| — | — | — | — | — | — | — | — | $12.62M | — | $0 | — | — | — | — | — | — | — | — | |
| — | — | — | — | $3.2M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $499.21M | — | — | $418.78M | $361.47M | $447.78M | $428.53M | $412M | $507.36M | $524.61M | $425.87M | $595.48M | $652.21M | $648.83M | $571.34M | $471.7M | $427.54M | $398.16M | $401.06M | |
| $100.03M | $132.63M | $49.08M | $97.28M | $75.84M | -$125.34M | -$63.56M | $2.8M | -$122.74M | -$69.14M | $112.86M | $248.84M | $278.75M | $223.55M | $161.69M | $129.64M | $138.71M | $142.04M | $141.71M | |
| — | 13.56% | 7.43% | 22.94% | 20.96% | -38.87% | -17.41% | 0.68% | -31.91% | -15.18% | 20.95% | 29.47% | 29.94% | 25.62% | 22.06% | 21.56% | 24.5% | 26.29% | 26.11% | |
| $163.29M | $193.37M | $80.28M | $119.94M | $94.31M | -$94.95M | -$31.17M | $36.82M | -$87.43M | -$28.16M | $144.72M | $279.31M | $309.9M | $252.89M | $187.92M | $152.65M | $159.59M | $160.04M | $158.57M | |
| $290K | $2.58M | $2.43M | $5.51M | $4.03M | $787K | $621K | $314K | $291K | $72K | $28K | $12K | $35K | $35K | $32K | $53K | $131K | $156K | $182K | |
| $8.51M | — | — | — | $4.47M | $575K | $2.13M | $7.94M | $8.04M | $3.56M | $3.04M | $948K | $667K | $587K | $462K | $418K | $321K | $507K | $3.45M | |
| $2.34M | $1.83M | -$298K | -$385K | $1.12M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | $0 | $2.62M | $2.98M | $0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $98.74M | $128.53M | $142.81M | $94.37M | $72.93M | -$125.55M | -$62.05M | $10.43M | -$114.99M | -$65.64M | $115.87M | $249.77M | $279.38M | $224.1M | $162.12M | $130M | $138.9M | $142.39M | $144.98M | |
| $37.19M | $45.23M | $2.49M | $20.44M | $9.65M | $2.95M | -$31.28M | $8.71M | -$19.29M | $35M | $22.65M | $57.76M | $70.67M | $54.27M | $42.91M | $34.74M | $36.68M | $37.25M | $39.4M | |
| $61.56M | $83.3M | $140.33M | $73.93M | $63.28M | -$128.49M | -$30.77M | $1.72M | -$95.7M | -$100.64M | $93.22M | $192.01M | $208.71M | $169.83M | $119.21M | $95.27M | $102.23M | $105.14M | $105.59M | |
| — | 8.51% | 21.24% | 17.43% | 17.48% | -39.85% | -8.43% | 0.41% | -24.88% | -22.1% | 17.3% | 22.74% | 22.42% | 19.47% | 16.26% | 15.84% | 18.05% | 19.46% | 19.45% | |
| $64.47M | $96.25M | $129.36M | $72.17M | $63.74M | -$135.37M | -$36.92M | $3.27M | -$114.52M | -$76.52M | $44.08M | $140.95M | $178.68M | $163.49M | $123.82M | $86.14M | $101.04M | $125.89M | $63.02M | |
| USD/shares | — | $1.21 | $2.82 | $2.39 | $2.07 | -$3.63 | -$0.87 | $0.05 | -$2.58 | -$2.69 | $2.48 | $5.00 | $5.22 | $4.18 | $2.96 | $2.38 | $2.57 | $2.68 | $2.65 |
| USD/shares | — | $1.20 | $2.77 | $2.29 | $2.01 | -$3.63 | -$0.87 | $0.05 | -$2.58 | -$2.69 | $2.47 | $4.98 | $5.19 | $4.16 | $2.94 | $2.36 | $2.55 | $2.66 | $2.62 |
| shares | — | 69.01M | 49.73M | 30.93M | 30.54M | 35.33M | 35.26M | 35.84M | 37.08M | 37.46M | 37.54M | 38.36M | 39.96M | 40.65M | 40.33M | 40.07M | 39.83M | 39.16M | 39.92M |
| shares | — | 69.38M | 50.63M | 32.34M | 31.44M | 35.33M | 35.26M | 36.15M | 37.08M | 37.46M | 37.67M | 38.53M | 40.19M | 40.87M | 40.52M | 40.32M | 40.06M | 39.54M | 40.29M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $596.88M in buybacks, $74.98M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.96×
Peer median 1.70×
EV/EBIT
19.55×
Peer median 20.82×
P/E (TTM)
34.58×
Peer median 23.94×
Peer medians compare against the 30 similar-size Oil & Gas Equipment & Services companies (of 46 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|
| Western Hemisphere | $246,390,000 | $227,317,000 | $228,350,000 | $239,820,000 | $249,885,000 | $309,689,000 |
| Eastern Hemisphere | $76,272,000 | $53,206,000 | $80,355,000 | $118,184,000 | $107,055,000 | $98,483,000 |
| Asia Pacific Segment | $58,696,000 | $67,609,000 | $84,742,000 | $76,717,000 | $45,097,000 | $76,404,000 |
| Asia Pacific | — | — | $67,154,000 | $65,970,000 | — | — |
| EMEA | — | — | $70,370,000 | $104,566,000 | — | — |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| United States | $428,383,000 | $326,292,000 | $356,561,000 | — | $116,700,000 | — |
| United States Offshore | $112,299,000 | $85,566,000 | $39,124,000 | — | — | — |
| Other MEAP | $102,726,000 | $61,963,000 | $39,281,000 | — | — | — |
| Canada | $86,987,000 | $34,767,000 | $9,554,000 | — | — | — |
| East and Central Africa | $81,580,000 | $35,768,000 | $21,103,000 | — | — | — |
| Saudi Arabia | $69,566,000 | $61,238,000 | $47,534,000 | — | — | — |
| Brazil | $39,738,000 | $18,930,000 | $3,894,000 | — | — | — |
| Mexico | $38,027,000 | $21,798,000 | $24,370,000 | — | — | — |
| Argentina | $9,524,000 | $6,939,000 | $8,426,000 | — | — | — |
| Latin America | $9,421,000 | $7,542,000 | $5,692,000 | — | — | — |
| Western Hemisphere | — | — | — | — | — | $196,887,000 |
| International and Offshore | — | — | $189,424,000 | $137,442,000 | — | — |
| US and Canadian Markets NAM | — | — | $366,115,000 | $329,747,000 | — | — |
| Asia Pacific | — | — | — | — | — | $67,154,000 |
| EMEA | — | — | — | — | — | $70,370,000 |
| Non Us | — | — | $317,600,000 | — | $205,700,000 | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Product | $685,293,000 | $527,394,000 | $460,802,000 | $402,019,000 | $213,263,000 | $258,834,000 | $303,279,000 | $265,052,000 |
| Leasing | $166,695,000 | $50,282,000 | $31,346,000 | $31,651,000 | — | — | — | — |
| Service | $126,263,000 | $83,127,000 | $63,391,000 | $33,519,000 | $74,143,000 | $106,139,000 | $111,527,000 | $119,574,000 |
| Leasing | — | — | — | — | $35,042,000 | $30,562,000 | $39,509,000 | $47,160,000 |
| Subsea Leasing | — | — | — | — | $27,970,000 | — | — | — |
| Subsea Products | — | — | — | — | $168,363,000 | — | — | — |
| Subsea Services | — | — | — | — | $85,875,000 | — | — | — |
| Total Services Excluding Leasing | — | — | — | — | $74,143,000 | $75,577,000 | $72,018,000 | $72,414,000 |
| Total Services Excluding Rental Tools | — | — | — | — | $74,143,000 | $75,577,000 | $72,018,000 | — |
| Well Construction Leasing | — | — | — | — | $7,072,000 | — | — | — |
| Well Construction | — | — | — | — | $68,210,000 | — | — | — |
| Well Construction Services | — | — | — | — | $16,057,000 | — | — | — |
| Maintenance | — | — | — | — | $12,502,000 | $20,285,000 | $15,587,000 | $15,799,000 |
| Technology Service | — | — | — | — | $61,641,000 | $55,292,000 | $56,431,000 | $56,615,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2023 | FY2022 | FY2021 |
|---|---|---|---|
| Segment Operating Income Loss | $37,781,000 | $31,559,000 | -$58,810,000 |
| Corporate | -$32,501,000 | -$31,105,000 | -$66,525,000 |
Key facts
CIK
1042893
CUSIP
457651107
13F (30d)
241 filings
213 filers
Visit website
Investor relations