Innovex International次季收入2.449億美元勝指引 收購TCO料提升盈利

EX-99.1
2
invx-ex99_1.htm
EX-99.1

 
 EX-99.1
 
 
 
 

 Innovex Announces Second Quarter 2026 Results
 
HOUSTON, August 3, 2026 – Innovex International, Inc. (NYSE: INVX) (“Innovex,” the “Company” or “we”) today announced financial and operating results for the second quarter of 2026.
 
Second Quarter Highlights
•Revenue of $245 million, up 2% quarter-over-quarter and up 9% year-over-year

•Net Income of $25 million and Net Income Margin of 10%

•Adjusted EBITDA1 of $48 million and Adjusted EBITDA Margin1 of 20%

•Net Cash Provided by Operating Activities of $37 million

•Free Cash Flow1 of $30 million

•Income from Operations of $100 million (twelve months ended June 30, 2026)

•Return on Capital Employed1 of 12% (twelve months ended June 30, 2026)

•$222 million of cash and cash equivalents and no bank debt at quarter-end

•Awarded an additional $20 million subsea tension riser package for an operator in Malaysia, with follow-on wellhead awards anticipated

•Completed the first successful XPak trial with a major independent oil company in Asia

•Closed the acquisition of TCO Group AS (“TCO”) in a cash and stock transaction valued at $95 million on July 1, 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 an excellent second quarter – with revenue at the high end of our guidance range and strong operational execution across the business. Performance was supported by improving activity in key international markets and growing commercial momentum within our subsea business. Our ‘No Barriers’ culture has unleashed our subsea teams – as evidenced by a $20 million subsea award in Malaysia, the first successful XPak trial for a major operator in Asia Pacific, and the first installation of our ArgoLATCH Subsea Release Plug in a key deepwater exploration well in Brazil – an innovation that combines technologies from both legacy Innovex and legacy Dril-Quip. Improving end-market fundamentals, innovation, and strong execution are expected to continue supporting momentum in our subsea business results over the coming quarters. Our Canadian wellhead team also completed its first surface wellhead delivery to Mexico during the quarter, leveraging Innovex’s international platform to expand into a new market. These results reflect the strength of our differentiated technology portfolio and the benefits of our customer-focused culture. On July 1st, we completed the acquisition of TCO, a highly complementary, capital-light business that expands our technology offering, strengthens our international presence, and exemplifies our disciplined ‘big impact, small ticket’ acquisition strategy.”
 

  

 
 
 
 

 Kendal Reed, CFO, continued, “Our second quarter results demonstrate the strength of Innovex’s capital-light business model. We generated $30 million of Free Cash Flow and ended the quarter with $222 million of cash and cash equivalents and no bank debt, providing significant financial flexibility to invest in high-return capital allocation opportunities. We are very pleased with the completion of the TCO acquisition for $95 million, funded with a mix of cash and equity, which preserves our strong balance sheet and financial capacity to pursue our robust pipeline of M&A opportunities. TCO is an excellent example of our stringent quantitative and qualitative M&A framework in action. TCO is a high-margin, cash-generative business with a portfolio of largely consumable products that fit our ‘big impact, small ticket’ business proposition. In addition to acquiring TCO at an attractive valuation, we see meaningful opportunities to accelerate its organic growth by leveraging the Innovex platform. The transaction enhances Innovex’s corporate margin profile and is expected to be accretive to Innovex’s earnings per share.”
 
Financial Summary

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Three months ended

  

 

 
 (in thousands)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 Revenue

  

 $

 244,896

  

  

 $

 239,031

  

  

 $

 224,234

  

 

 
 Net income (loss)

  

  

 25,031

  

  

  

 (16,671

 )

  

  

 15,345

  

 

 
 Net income (loss) % revenue

  

  

 10

 %

  

  

 (7

 )%

  

  

 7

 %

 

 
 Adjusted EBITDA (1)

  

  

 47,997

  

  

  

 49,286

  

  

  

 46,642

  

 

 
 Adjusted EBITDA Margin (1)

  

  

 20

 %

  

  

 21

 %

  

  

 21

 %

 

 
 Net cash provided by operating activities

  

  

 37,028

  

  

  

 19,840

  

  

  

 59,210

  

 

 
 Free Cash Flow (1)

  

  

 30,387

  

  

  

 14,013

  

  

  

 51,913

  

 

 
 Income (loss) from operations

  

  

 33,782

  

  

  

 (21,832

 )

  

  

 22,695

  

 

  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Twelve Months Ended

  

 

 
  

  

 June 30,2026

  

  

 December 31,2025

  

  

 June 30,2025

  

 

 
 ROCE (1)

  

  

 12

 %

  

  

 10

 %

  

  

 13

 %

 

 (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, “Operational execution remained strong throughout the second quarter as we continued to improve the efficiency and competitiveness of the business while delivering revenue at the high end of our guidance range. Our business in the Middle East improved relative to the first quarter and Mexico benefited from increased customer activity and continued demand for our differentiated completion technologies. Across our subsea businesses, we continued to build commercial momentum through new technology deployments, increased customer engagement and improved operational execution. While geopolitical uncertainty and project timing may continue to create quarter-to-quarter variability, we believe the underlying trajectory of the business remains positive as we enter the second half of 2026.”
 
Adam Anderson, CEO, concluded, “We are encouraged by the momentum across our platform of businesses. Activity across Latin America, particularly in Mexico, continues to improve. We are also seeing encouraging commercial progress in both the Middle East and Asia Pacific, including market share gains in expandable liner hanger technologies, growth in unconventional applications in Saudi Arabia, and the deployment of our technologies into new fields. I am particularly excited by the outlook for our subsea business, where improving offshore market fundamentals are complemented by our stronger competitive position, differentiated technologies, alliance with OneSubsea, and customer-focused commercial execution. Over the past several months, we have secured a number of meaningful project awards and expanded our presence with new customers and in new regions, providing us with growing confidence in the long-term trajectory of the business. Looking ahead, we are also excited about the opportunities created by the addition of TCO, whose differentiated technologies further strengthen our ability to deliver value for customers around the world. 

  

 
 
 
 

  
More broadly, we believe Innovex is entering a new phase. We now have a stronger, more efficient operating platform, a broader portfolio of differentiated technologies, and greater opportunities to extend those technologies across customers, applications, and geographies. We remain focused on converting these advantages into sustainable, profitable growth while maintaining our discipline around execution and capital allocation.”
 
Balance Sheet, Debt, Cash Flow & Other
Net cash provided by operating activities was $37 million for the second quarter of 2026, while capital expenditures totaled $7 million (approximately 2.7% of revenue) for the second quarter of 2026.
Innovex generated Free Cash Flow of $30 million during the second quarter of 2026 and ended the quarter with approximately $222 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 its invested capital. Income from operations for the twelve months ended June 30, 2026 was $100 million. Return on Capital Employed (“ROCE”) for the twelve months ended June 30, 2026 was 12%. We remain focused on capital efficiency, which we believe is a key driver of sustainable value creation for our stockholders.
 
Q3 2026 Guidance
Looking to the third quarter of 2026, Innovex expects to generate $260 - $270 million in total revenue and Adjusted EBITDA of $51 - $57 million. Q3 guidance includes TCO contributions.
The Company is unable to provide a reconciliation of Adjusted EBITDA guidance to the most directly comparableGAAP measure without unreasonable effort due to the inherent difficulty in forecasting the timing and magnitude ofitems that have not yet occurred. 
 
Conference Call Details
 
Management will host a conference call and a webcast to discuss the financial results on August 4, 2026, at 9:00 a.m. Eastern Time / 8:00 a.m. Central Time. The call will be open to all interested parties and may include forward-looking statements. To access the call, please dial in approximately ten minutes prior to the start time.
 
Date / Time: August 4, 2026 – 9:00 a.m. Eastern Time / 8:00 a.m. Central Time
 
Webcast: https://events.q4inc.com/attendee/159948172
 
U.S. Toll-Free Dial-In: +1 (833) 461-5787
 
U.S. Local Dial-In: +1 (585) 542-9983
 
Meeting ID: 159948172
 
A replay of the webcast will be made available shortly after the call and may be accessed through the Investors section of 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. 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; uncertainties pertaining to the Impulse litigation; 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.
 
Investor Relations Contact
Eric Wells
Chief of Staff
[email protected]
(346) 398-0000
 

  

 
 
 
 

 Innovex International, Inc.
Condensed Consolidated Statements of Operations and Comprehensive Income
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Three months ended

  

 

 
 (in thousands, except share and per share amounts)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 Revenues

  

 $

 244,896

  

  

 $

 239,031

  

  

 $

 224,234

  

 

 
 Cost of revenues

  

  

 161,248

  

  

  

 154,522

  

  

  

 152,515

  

 

 
 Selling, general and administrative expenses

  

  

 39,089

  

  

  

 41,748

  

  

  

 28,835

  

 

 
 Gain on sale of assets, net

  

  

 (9,853

 )

  

  

 (2,020

 )

  

  

 (419

 )

 

 
 Depreciation and amortization

  

  

 16,213

  

  

  

 16,222

  

  

  

 14,974

  

 

 
 Impairment of long-lived assets

  

  

 —

  

  

  

 —

  

  

  

 503

  

 

 
 Acquisition and integration costs

  

  

 1,613

  

  

  

 1,588

  

  

  

 5,131

  

 

 
 Provision for legal settlement

  

  

 2,804

  

  

  

 48,803

  

  

  

 —

  

 

 
 Income (loss) from operations

  

 $

 33,782

  

  

 $

 (21,832

 )

  

 $

 22,695

  

 

 
 Interest (income) expense, net

  

  

 (653

 )

  

  

 (388

 )

  

  

 551

  

 

 
 Other (income) expense, net

  

  

 (972

 )

  

  

 150

  

  

  

 (92

 )

 

 
 Income (loss) before income taxes

  

 $

 35,407

  

  

 $

 (21,594

 )

  

 $

 22,236

  

 

 
 Income tax expense (benefit), net

  

  

 10,376

  

  

  

 (4,923

 )

  

  

 6,891

  

 

 
 Net income (loss)

  

 $

 25,031

  

  

 $

 (16,671

 )

  

 $

 15,345

  

 

 
 

  

  

  

  

  

  

  

  

  

 

 
 Earnings (loss) per common share

  

  

  

  

  

  

  

  

  

 

 
 Basic

  

 $

 0.36

  

  

 $

 (0.24

 )

  

 $

 0.22

  

 

 
 Diluted

  

 $

 0.36

  

  

 $

 (0.24

 )

  

 $

 0.22

  

 

 
 

  

  

  

  

  

  

  

  

  

 

 
 Weighted average common shares outstanding

  

  

  

  

  

  

  

  

  

 

 
 Basic

  

  

 68,793,160

  

  

  

 68,940,260

  

  

  

 68,943,387

  

 

 
 Diluted

  

  

 69,523,359

  

  

  

 68,940,260

  

  

  

 69,147,457

  

 

 
 

  

  

  

  

  

  

  

  

  

 

 
 Other comprehensive income (loss)

  

  

  

  

  

  

  

  

  

 

 
 Net income (loss)

  

 $

 25,031

  

  

 $

 (16,671

 )

  

 $

 15,345

  

 

 
 Foreign currency translation adjustment

  

  

 (440

 )

  

  

 1,750

  

  

  

 6,728

  

 

 
 Comprehensive income (loss)

  

 $

 24,591

  

  

 $

 (14,921

 )

  

 $

 22,073

  

 

  

  

 
 
 
 

 Innovex International, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 (in thousands, except share and par value amounts)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 ASSETS

  

  

  

  

  

  

  

  

  

 

 
 Current assets

  

  

  

  

  

  

  

  

  

 

 
 Cash and cash equivalents

  

 $

 222,055

  

  

 $

 200,707

  

  

 $

 68,781

  

 

 
 Trade receivables, net

  

  

 240,094

  

  

  

 245,633

  

  

  

 220,966

  

 

 
 Inventories, net

  

  

 264,837

  

  

  

 252,987

  

  

  

 278,495

  

 

 
 Other current assets

  

  

 61,541

  

  

  

 53,564

  

  

  

 101,863

  

 

 
 Total current assets

  

  

 788,527

  

  

  

 752,891

  

  

  

 670,105

  

 

 
 Noncurrent assets

  

  

  

  

  

  

  

  

  

 

 
 Property and equipment, net

  

  

 169,636

  

  

  

 163,328

  

  

  

 150,670

  

 

 
 Goodwill and net intangibles

  

  

 221,331

  

  

  

 211,738

  

  

  

 218,864

  

 

 
 Right of use leases - operating, net

  

  

 48,728

  

  

  

 51,213

  

  

  

 56,512

  

 

 
 Deferred tax asset, net

  

  

 89,341

  

  

  

 98,226

  

  

  

 122,129

  

 

 
 Other long-term assets

  

  

 10,184

  

  

  

 10,281

  

  

  

 8,801

  

 

 
 Total noncurrent assets

  

  

 539,220

  

  

  

 534,786

  

  

  

 556,976

  

 

 
 Total assets

  

 $

 1,327,747

  

  

 $

 1,287,677

  

  

 $

 1,227,081

  

 

 
 LIABILITIES AND STOCKHOLDERS' EQUITY

  

  

  

  

  

  

  

  

  

 

 
 Current liabilities

  

  

  

  

  

  

  

  

  

 

 
 Accounts payable

  

 $

 77,188

  

  

 $

 74,888

  

  

 $

 65,321

  

 

 
 Accrued expenses

  

  

 37,755

  

  

  

 35,232

  

  

  

 48,556

  

 

 
 Operating lease liabilities

  

  

 12,741

  

  

  

 12,643

  

  

  

 12,341

  

 

 
 Contract liabilities

  

  

 14,484

  

  

  

 11,144

  

  

  

 6,911

  

 

 
 Current portion of long-term debt and finance lease obligations

  

  

 6,043

  

  

  

 6,170

  

  

  

 5,938

  

 

 
 Other current liabilities

  

  

 9,304

  

  

  

 7,685

  

  

  

 6,678

  

 

 
 Total current liabilities

  

  

 157,515

  

  

  

 147,762

  

  

  

 145,745

  

 

 
 Noncurrent liabilities

  

  

  

  

  

  

  

  

  

 

 
 Long-term debt and finance lease obligations

  

  

 19,041

  

  

  

 18,042

  

  

  

 34,780

  

 

 
 Operating lease liabilities

  

  

 36,729

  

  

  

 39,349

  

  

  

 45,634

  

 

 
 Legal settlement accrual

  

  

 51,607

  

  

  

 48,803

  

  

  

 —

  

 

 
 Other long-term liabilities

  

  

 4,356

  

  

  

 2,816

  

  

  

 5,369

  

 

 
 Total noncurrent liabilities

  

  

 111,733

  

  

  

 109,010

  

  

  

 85,783

  

 

 
 Total liabilities

  

  

 269,248

  

  

  

 256,772

  

  

  

 231,528

  

 

 
 Total stockholders’ equity

  

  

 1,058,499

  

  

  

 1,030,905

  

  

  

 995,553

  

 

 
 Total liabilities and stockholders’ equity

  

 $

 1,327,747

  

  

 $

 1,287,677

  

  

 $

 1,227,081

  

 

  

  

 
 
 
 

 Innovex International, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Three months ended

  

 

 
 (in thousands)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 Cash flows from operating activities

  

  

  

  

  

  

  

  

  

 

 
 Net Income (loss)

  

 $

 25,031

  

  

 $

 (16,671

 )

  

 $

 15,345

  

 

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

  

  

 25,211

  

  

  

 73,676

  

  

  

 29,375

  

 

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

  

  

 (13,214

 )

  

  

 (37,165

 )

  

  

 14,490

  

 

 
 Net cash provided by operating activities

  

 $

 37,028

  

  

 $

 19,840

  

  

 $

 59,210

  

 

 
 Cash flows used in investing activities

  

  

  

  

  

  

  

  

  

 

 
 Payments on acquisitions, net of cash acquired

  

  

 (12,041

 )

  

  

 —

  

  

  

 (63,256

 )

 

 
 Capital expenditures

  

  

 (6,641

 )

  

  

 (5,827

 )

  

  

 (7,297

 )

 

 
 Proceeds from sale of property and equipment

  

  

 5,462

  

  

  

 202

  

  

  

 7,681

  

 

 
 Cash acquired in stock based business combination

  

  

 —

  

  

  

 —

  

  

  

 —

  

 

 
 Net cash used in investing activities

  

 $

 (13,220

 )

  

 $

 (5,625

 )

  

 $

 (62,872

 )

 

 
 Cash flows provided by financing activities

  

  

  

  

  

  

  

  

  

 

 
 Net borrowings (repayments) on line of credit

  

  

 —

  

  

  

 —

  

  

  

 13,400

  

 

 
 Net repayments on term loan

  

  

 —

  

  

  

 —

  

  

  

 —

  

 

 
 Payments on finance leases

  

  

 (1,999

 )

  

  

 (2,070

 )

  

  

 (1,869

 )

 

 
 Dividend payment

  

  

 —

  

  

  

 —

  

  

  

 —

  

 

 
 Other financing

  

  

 (388

 )

  

  

 (14,840

 )

  

  

 (9,089

 )

 

 
 Net cash provided by (used in) financing activities

  

 $

 (2,387

 )

  

 $

 (16,910

 )

  

 $

 2,442

  

 

 
 Effect of exchange rate changes on cash and cash equivalents

  

  

 (73

 )

  

  

 (5

 )

  

  

 1,885

  

 

 
 Net change in cash and cash equivalents

  

 $

 21,348

  

  

 $

 (2,700

 )

  

 $

 665

  

 

  

  

 
 
 
 

 Non-GAAP Measures
Adjusted EBITDA and Adjusted EBITDA Margin
We define Adjusted EBITDA (a non-GAAP measure) as net income (loss) before interest (income) expense, income tax expense (benefit), net, 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 excluding acquisition and integration costs, litigation related expenses not reflective of our ongoing operating performance, and income tax expense (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. We revised our definition of ROCE and Adjusted Income from Operations, after tax to exclude litigation related expenses not reflective of our ongoing operating performance, which for the twelve months ended June 30, 2026 is reflective of the costs related to the Impulse Litigation. In particular, we believe that the exclusion of the aforementioned litigation related expenses eliminated in calculating Adjusted Income from Operations, after tax and ROCE provides useful measures for period-to-period comparisons of our business. We did not revise prior years’ Adjusted Income from Operations, after tax or ROCE because there were no other charges similar in nature to these costs.
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 (Loss) to Adjusted EBITDA
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Three months ended

  

 

 
 (in thousands)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 Revenue

  

 $

 244,896

  

  

 $

 239,031

  

  

 $

 224,234

  

 

 
 Net income (loss)

  

  

 25,031

  

  

  

 (16,671

 )

  

  

 15,345

  

 

 
 Interest (income) expense, net

  

  

 (653

 )

  

  

 (388

 )

  

  

 551

  

 

 
 Income tax expense

  

  

 10,376

  

  

  

 (4,923

 )

  

  

 6,891

  

 

 
 Depreciation and amortization

  

  

 16,213

  

  

  

 16,222

  

  

  

 14,974

  

 

 
 EBITDA

  

 $

 50,967

  

  

 $

 (5,760

 )

  

 $

 37,761

  

 

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

  

  

 (972

 )

  

  

 150

  

  

  

 (92

 )

 

 
 Gain on sale of assets, net

  

  

 (9,853

 )

  

  

 (2,020

 )

  

  

 (419

 )

 

 
 Impairment of long-lived assets

  

  

 —

  

  

  

 —

  

  

  

 503

  

 

 
 Acquisition and integration costs (2)

  

  

 1,613

  

  

  

 1,588

  

  

  

 5,131

  

 

 
 Provision for legal settlement (3)

  

  

 2,804

  

  

  

 48,803

  

  

  

 —

  

 

 
 Legal defense costs (4)

  

  

 —

  

  

  

 2,430

  

  

  

 —

  

 

 
 Transaction costs (5)

  

  

 47

  

  

  

 1,128

  

  

  

 —

  

 

 
 Stock based compensation

  

  

 3,391

  

  

  

 2,967

  

  

  

 3,758

  

 

 
 Adjusted EBITDA

  

 $

 47,997

  

  

 $

 49,286

  

  

 $

 46,642

  

 

 
 Net income (loss) % revenue

  

  

 10

 %

  

  

 (7

 )%

  

  

 7

 %

 

 
 Adjusted EBITDA Margin

  

  

 20

 %

  

  

 21

 %

  

  

 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, Citadel and DIS. 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) Includes monetary damages awarded by a jury and estimated future awards related to the Impulse Litigation, which is not reflective of our ongoing operating performance.
(4) Reflects legal defense costs associated with the Impulse Litigation, which is not reflective of our ongoing operating performance. These costs are recorded in Selling, general and administrative expenses in our Condensed Consolidated Statements of Operations and Comprehensive Income.
(5) Reflects transaction costs associated with the secondary offering.
 

  

 
 
 
 

 Innovex International, Inc.
Reconciliation of Income from Operations to ROCE
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Twelve Months Ended

  

 

 
 (in thousands)

  

 June 30,2026

  

  

 December 31,2025

  

  

 June 30,2025

  

 

 
 Income from operations

  

 $

 100,030

  

  

 $

 132,625

  

  

 $

 58,239

  

 

 
 Plus: Acquisition and integration costs

  

  

 11,300

  

  

  

 17,518

  

  

  

 37,523

  

 

 
 Plus: Provision for legal settlement (1)

  

  

 51,607

  

  

  

 —

  

  

  

 —

  

 

 
 Plus: Legal defense costs (1)

  

  

 2,430

  

  

  

 —

  

  

  

 —

  

 

 
 Less: Income tax expense

  

  

 (37,186

 )

  

  

 (45,231

 )

  

  

 (6,536

 )

 

 
 Adjusted income from operations, after tax

  

 $

 128,181

  

  

 $

 104,912

  

  

 $

 89,226

  

 

 
 Beginning debt

  

  

 40,718

  

  

  

 35,368

  

  

  

 24,752

  

 

 
 Beginning equity

  

  

 995,553

  

  

  

 958,156

  

  

  

 352,497

  

 

 
 Ending debt

  

  

 25,084

  

  

  

 25,631

  

  

  

 40,718

  

 

 
 Ending equity

  

  

 1,058,499

  

  

  

 1,057,699

  

  

  

 995,553

  

 

 
 Average capital employed

  

 $

 1,059,927

  

  

 $

 1,038,427

  

  

 $

 706,760

  

 

 
 ROCE

  

  

 12

 %

  

  

 10

 %

  

  

 13

 %

 

 (1) As defined in our Reconciliation of Net Income (Loss) to Adjusted EBITDA above.
 
 
Innovex International, Inc.
Reconciliation of Net Cash from Operations to Free Cash Flow
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Three months ended

  

 

 
 (in thousands)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 Net cash provided by operating activities

  

 $

 37,028

  

  

 $

 19,840

  

  

 $

 59,210

  

 

 
 Capital expenditures

  

  

 (6,641

 )

  

  

 (5,827

 )

  

  

 (7,297

 )

 

 
 Free Cash Flow

  

 $

 30,387

  

  

 $

 14,013

  

  

 $

 51,913

  

 

  
 
Innovex International, Inc.
Geographic Revenue Details
(Unaudited)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
  

  

 Three months ended

  

 

 
 (in thousands)

  

 June 30,2026

  

  

 March 31,2026

  

  

 June 30,2025

  

 

 
 North America Onshore ("NAM")

  

  

  

  

  

  

  

  

  

 

 
 Products

  

 $

 86,265

  

  

 $

 89,522

  

  

 $

 77,368

  

 

 
 Services

  

  

 16,693

  

  

  

 17,020

  

  

  

 15,901

  

 

 
 Rental

  

  

 28,477

  

  

  

 30,164

  

  

  

 26,698

  

 

 
 Revenue - North America Onshore

  

  

 131,435

  

  

  

 136,706

  

  

  

 119,967

  

 

 
 International & Offshore

  

  

  

  

  

  

  

  

  

 

 
 Products

  

  

 81,114

  

  

  

 73,373

  

  

  

 72,081

  

 

 
 Services

  

  

 15,012

  

  

  

 14,121

  

  

  

 14,881

  

 

 
 Rental

  

  

 17,335

  

  

  

 14,831

  

  

  

 17,305

  

 

 
 Revenue - International & Offshore

  

  

 113,461

  

  

  

 102,325

  

  

  

 104,267

  

 

 
 Total Revenue

  

 $

 244,896

  

  

 $

 239,031

  

  

 $

 224,234