Dril-Quip Financial Statements (DRQ)
|
|
|
|
Report date
|
|
|
23.02.2022 |
01.03.2023 |
01.08.2024 |
03.03.2025 |
24.02.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
322.9 |
362.1 |
424.1 |
660.8 |
978.3 |
|
976.9 |
|
Operating Income, bln rub |
|
|
-49.6 |
-9.81 |
1.39 |
49.1 |
132.6 |
|
88.9 |
|
EBITDA, bln rub |
? |
|
-19.6 |
19.5 |
31.7 |
176.4 |
191.9 |
|
149.1 |
|
Net profit, bln rub |
? |
|
-128.0 |
0.443 |
0.604 |
140.3 |
83.3 |
|
51.9 |
|
|
OCF, bln rub |
? |
|
38.4 |
-36.8 |
7.73 |
93.4 |
190.9 |
|
179.7 |
|
CAPEX, bln rub |
? |
|
9.99 |
18.9 |
32.6 |
13.6 |
35.1 |
|
33.9 |
|
FCF, bln rub |
? |
|
28.4 |
-55.6 |
-24.9 |
79.8 |
155.8 |
|
145.8 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
75.0 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
|
|
|
|
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
53.4% |
0.00% |
|
0.00% |
|
|
OPEX, bln rub |
|
|
130.1 |
105.9 |
114.0 |
116.2 |
170.7 |
|
137.6 |
|
Cost of production, bln rub |
|
|
242.4 |
265.9 |
308.6 |
428.2 |
675.0 |
|
665.6 |
|
R&D, bln rub |
|
|
15.1 |
11.7 |
12.6 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
0.787 |
0.216 |
0.000 |
2.43 |
2.58 |
|
2.27 |
|
|
Assets, bln rub |
|
|
1 010 |
972.5 |
1 028 |
1 197 |
1 268 |
|
1 288 |
|
Net Assets, bln rub |
? |
|
897.1 |
874.9 |
881.3 |
958.2 |
1 058 |
|
1 031 |
|
Debt, bln rub |
|
|
5.22 |
4.86 |
16.7 |
91.1 |
79.3 |
|
76.2 |
|
Cash, bln rub |
|
|
355.5 |
297.0 |
213.2 |
0.000 |
203.4 |
|
200.7 |
|
Net debt, bln rub |
|
|
-350.2 |
-292.2 |
-196.6 |
91.1 |
-124.1 |
|
-124.5 |
|
|
Ordinary share price, rub |
|
|
19.7 |
|
|
|
|
|
|
|
Number of ordinary shares, mln |
|
|
35.3 |
34.2 |
34.2 |
49.7 |
69.0 |
|
68.9 |
|
|
Market cap, bln rub |
|
|
695 |
0 |
0 |
0 |
0 |
|
0 |
|
EV, bln rub |
? |
|
345 |
-292 |
-197 |
91 |
-124 |
|
-125 |
|
Book value, bln rub |
|
|
871 |
852 |
823 |
790 |
842 |
|
819 |
|
|
EPS, rub |
? |
|
-3.62 |
0.01 |
0.02 |
2.82 |
1.21 |
|
0.75 |
|
FCF/share, rub |
|
|
0.80 |
-1.63 |
-0.73 |
1.61 |
2.26 |
|
2.11 |
|
BV/share, rub |
|
|
24.6 |
24.9 |
24.1 |
15.9 |
12.2 |
|
11.9 |
|
|
EBITDA margin, % |
? |
|
-6.05% |
5.38% |
7.48% |
26.7% |
19.6% |
|
15.3% |
|
Net margin, % |
? |
|
-39.6% |
0.12% |
0.14% |
21.2% |
8.51% |
|
5.31% |
|
FCF yield, % |
? |
|
4.09% |
|
|
|
|
|
|
|
ROE, % |
? |
|
-14.3% |
0.05% |
0.07% |
14.6% |
7.88% |
|
5.03% |
|
ROA, % |
? |
|
-12.7% |
0.05% |
0.06% |
11.7% |
6.57% |
|
4.03% |
|
|
P/E |
? |
|
-5.43 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
P/FCF |
|
|
24.5 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
P/S |
? |
|
2.15 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
P/BV |
? |
|
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
EV/EBITDA |
? |
|
-17.6 |
-15.0 |
-6.20 |
0.52 |
-0.65 |
|
-0.84 |
|
Debt/EBITDA |
|
|
17.9 |
-15.0 |
-6.20 |
0.52 |
-0.65 |
|
-0.84 |
|
|
R&D/CAPEX, % |
|
|
151.2% |
62.2% |
38.8% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
3.09% |
5.21% |
7.69% |
2.06% |
3.59% |
|
3.47% |
|
| Dril-Quip shareholders |
