Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsOperating margin changed -4.2 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -4.2 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Revenue was broadly stable
Latest reported annual revenue changed -1.4% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- No current rule-based risk flags
12 filing-based checks were evaluable.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Free cash flow was positive
Latest reported free cash flow was $876M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Product$5.83B66.2%-0.1% yoy
- Service$1.95B22.2%-1.9% yoy
- Rental$963M10.9%-8.2% yoy
- Royalty$57M0.6%-14.9% yoy
Members sum to the consolidated $8.74B for this period.
- Other countries$3.94B45.1%-13.4% yoy
- United States$3B34.3%+0.5% yoy
- NO$907M10.4%+27.0% yoy
- Brazil$896M10.2%+45.0% yoy
Members sum to the consolidated $8.74B for this period.
- Royalty$19M100.0%+11.8% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 817 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $8.7B | 87thof 3,301 top third | 90thof 778 top third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | -1.4% | 26thof 3,135 bottom third | 22ndof 743 bottom third |
Gross margin gross profit ÷ revenue | 20.2% | 21stof 1,603 bottom third | 16thof 555 bottom third |
Operating margin operating income ÷ revenue | 5.7% | 58thof 2,819 middle third | 58thof 752 middle third |
Net margin net income ÷ revenue | 1.7% | 47thof 3,263 middle third | 50thof 770 middle third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 10.0% | 66thof 2,679 middle third | 54thof 701 middle third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 2.3% | 46thof 3,577 middle third | 49thof 720 middle third |
Interest coverage operating income ÷ interest expense (interest expense > 0) | 5.6× | 74thof 819 top third | 63rdof 195 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 0.8% | 75thof 2,895 top third | 85thof 729 top third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 71 days | 26thof 2,398 bottom third | 37thof 712 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | 0.1× | 77thof 1,547 top third | 74thof 338 top third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 8.6× | 95thof 2,183 top third | 94thof 417 top third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -9.8% | 73rdof 3,577 top third | 61stof 722 middle third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | -6.7% | 71stof 3,059 top third | 70thof 634 top third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 2 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Debt issued ProceedsFromIssuanceOfLongTermDebt | fiscal year 2023-12-31 | $2M 10-K 2024-02-14 | $184M 10-K 2026-02-12 | +9100.0% | first · latest · 3 filings carry it |
| Debt issued ProceedsFromIssuanceOfLongTermDebt | quarter 2024-03-31 | $83M 10-Q 2024-04-26 | $333M 10-Q 2025-04-29 | +301.2% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 6,819 characters as filed
15. Commitments and Contingencies From time to time, the Company is involved in various claims, regulatory agency audits, investigations and legal actions involving a variety of matters. As of June 30, 2026, in the ordinary course of business, the Company recorded reserves in an amount believed to be sufficient, given the estimated range of potential outcomes, for contingent liabilities believed to be probable. These estimated liabilities are based on the Companys assessment of the nature of these matters, their progress toward resolution, the advice of legal counsel and outside experts as well as managements experience. The litigation process and the outcome of regulatory oversight is inherently uncertain, and our best judgment concerning the probable outcome of litigation or regulatory enforcement matters may prove to be incorrect. No assurance can be given as to the outcome of these matters. The total potential loss on these matters cannot be determined; however, in our opinion, any ultimate liability, to the extent not otherwise provided for, should not materially affect our financial position, cash flows or results of operations. Developments in global trade policy, including tariffs, geopolitical tensions, sanctions, and regulatory changes, have impacted and may continue to influence our operations. In February 2026, the U.S. Supreme Court determined that certain tariffs were unlawful, effectively nullifying the legal basis for some incremental tariffs implemented since …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 3,300 characters as filed
8. Debt Debt consists of (in millions): June 30, 2026 December 31, 2025 $ 1.1 billion in Senior Notes, interest at 3.95 % payable semiannually, principal due on December 1, 2042 $ 1,092 $ 1,092 $ 0.5 billion in Senior Notes, interest at 3.60 % payable semiannually, principal due on December 1, 2029 497 497 Other debt 117 129 Total debt 1,706 1,718 Less current portion 14 30 Long-term debt $ 1,692 $ 1,688 The Company has a revolving credit facility with a borrowing capacity of $ 1.5 billion through September 12, 2030 . The Company has the right to increase the aggregate commitments under this agreement to an aggregate amount of up to $ 2.5 billion upon the consent of only those lenders holding any such increase. Interest under the multicurrency facility is based upon Secured Overnight Financing Rate (SOFR), Euro Interbank Offered Rate (EURIBOR), Sterling Overnight Index Average (SONIA), Canadian Overnight Repo Rate Average (CORRA), or Norwegian Interbank Offered Rate (NIBOR), plus 1.25 % subject to a ratings-based grid or the U.S. prime rate. The credit facility contains a financial covenant establishing a maximum debt-to-capitalization ratio of 60 %. As of June 30, 2026, the Company was in compliance with a debt-to-capitalization ratio of 23.9 % and had no outstanding borrowings or letters of credit issued under the facility, resulting in $ 1.5 billion of available funds. A consolidated joint venture of the Company borrowed $ 120 million against a $ 150 million bank line of c …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 2,581 characters as filed
The following tables disaggregate our revenue by destinations and revenue streams, as we believe it best depicts how the nature, amount, timing and uncertainty of our revenue and cash flows are affected by economic factors (in millions). In the table below, North America includes only the U.S. and Canada: Three Months Ended June 30, 2026 2025 Energy Energy Energy Products Energy Products Equipment and Services Eliminations Total Equipment and Services Eliminations Total North America $ 213 $ 565 $ $ 778 $ 271 $ 570 $ $ 841 International 985 371 1,356 919 428 1,347 Intersegment revenue 20 38 ( 58 ) 17 27 ( 44 ) $ 1,218 $ 974 $ ( 58 ) $ 2,134 $ 1,207 $ 1,025 $ ( 44 ) $ 2,188 Land $ 397 $ 713 $ $ 1,110 $ 418 $ 737 $ $ 1,155 Offshore 801 223 1,024 772 261 1,033 Intersegment revenue 20 38 ( 58 ) 17 27 ( 44 ) $ 1,218 $ 974 $ ( 58 ) $ 2,134 $ 1,207 $ 1,025 $ ( 44 ) $ 2,188 Six Months Ended June 30, 2026 2025 Energy Energy Energy Products Energy Products Equipment and Services Elims. Total Equipment and Services Elims. Total North America $ 450 $ 1,083 $ $ 1,533 $ 532 $ 1,121 $ $ 1,653 International 1,927 726 2,653 1,790 848 2,638 Intersegment revenue 31 62 ( 93 ) 31 48 ( 79 ) $ 2,408 $ 1,871 $ ( 93 ) $ 4,186 $ 2,353 $ 2,017 $ ( 79 ) $ 4,291 Land $ 745 $ 1,386 $ $ 2,131 $ 819 $ 1,492 $ $ 2,311 Offshore 1,632 423 2,055 1,503 477 1,980 Intersegment revenue 31 62 ( 93 ) 31 48 ( 79 ) $ 2,408 $ 1,871 $ ( 93 ) $ 4,186 $ 2,353 $ 2,017 $ ( 79 ) $ 4,291 In the table below, the revenue streams …
DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing
Share-based compensation · 1,707 characters as filed
10. Stock-Based Compensation The Companys stock-based compensation plan, known as the NOV Inc. Long-Term Incentive Plan (the NOV Plan), was approved by shareholders on May 11, 2018 and amended and restated on May 24, 2022 and May 20, 2025. The NOV Plan provides for the granting of stock options, restricted stock, restricted stock units, performance awards, phantom shares, stock appreciation rights, stock payments and substitute awards. The number of shares authorized under the NOV Plan is 70.9 million. At June 30, 2026 , approximately 13.7 million shares remained available for future grants under the NOV Plan. The Company also has outstanding awards under its former stock-based compensation plan known as the National Oilwell Varco, Inc. Long-Term Incentive Plan (the Former Plan); however, the Company is no longer granting new awards under the Former Plan. On May 20, 2026, under the NOV Plan, the Company granted 75,656 restricted stock units (RSUs) with a fair value of $ 21.15 per share. The awards were granted to non-employee members of the board of directors and vest on the first anniversary of the grant date. Total expense for all stock-based compensation arrangements was $ 15 million and $ 41 million for the three and six months ended June 30, 2026, respectively, and $ 17 million and $ 33 million for the three and six months ended June 30, 2025, respectively. The total income tax expense (benefit) recognized in the Consolidated Statements of Income for stock-based compensa …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Income taxes · 1,353 characters as filed
9. Income Taxes The effective tax rate for the three and six months ended June 30, 2026 was 26.1 % and 29.2 % , respectively, compared to 0.9 % and 20.3 % for the same period in 2025. The U.S. statutory tax rate was 21 % for all periods. The effective tax rate for the three months ended June 30, 2026 was negatively impacted by a mix of earnings in higher tax rate jurisdictions, partially offset by the release of previously recorded reserves for unrecognized tax benefits and adjustments to prior year taxes. The effective tax rate for the six months ended June 30, 2026 was negatively impacted by a mix of earnings in higher tax rate jurisdictions and a shortfall related to previously recognized stock compensation deductibility, partially offset by the release of previously recorded reserves for unrecognized tax benefits and adjustments to prior year taxes. The effective tax rate for the six months ended June 30, 2025 was positively impacted by the release of previously recorded reserves for unrecognized tax benefits of $ 58 million, partially offset by an increase to reserves for unrecognized tax benefits of $ 23 million, unfavorable adjustments related to the carrying value of deferred tax assets of $ 14 million, changes in certain foreign currency exchange rates of $ 4 million, and a mix of earnings in higher tax rate jurisdictions.
IncomeTaxDisclosureTextBlock
Revenue recognition · 5,509 characters as filed
6. Revenue Disaggregation of Revenue The following tables disaggregate our revenue by destinations and revenue streams, as we believe it best depicts how the nature, amount, timing and uncertainty of our revenue and cash flows are affected by economic factors (in millions). In the table below, North America includes only the U.S. and Canada: Three Months Ended June 30, 2026 2025 Energy Energy Energy Products Energy Products Equipment and Services Eliminations Total Equipment and Services Eliminations Total North America $ 213 $ 565 $ $ 778 $ 271 $ 570 $ $ 841 International 985 371 1,356 919 428 1,347 Intersegment revenue 20 38 ( 58 ) 17 27 ( 44 ) $ 1,218 $ 974 $ ( 58 ) $ 2,134 $ 1,207 $ 1,025 $ ( 44 ) $ 2,188 Land $ 397 $ 713 $ $ 1,110 $ 418 $ 737 $ $ 1,155 Offshore 801 223 1,024 772 261 1,033 Intersegment revenue 20 38 ( 58 ) 17 27 ( 44 ) $ 1,218 $ 974 $ ( 58 ) $ 2,134 $ 1,207 $ 1,025 $ ( 44 ) $ 2,188 Six Months Ended June 30, 2026 2025 Energy Energy Energy Products Energy Products Equipment and Services Elims. Total Equipment and Services Elims. Total North America $ 450 $ 1,083 $ $ 1,533 $ 532 $ 1,121 $ $ 1,653 International 1,927 726 2,653 1,790 848 2,638 Intersegment revenue 31 62 ( 93 ) 31 48 ( 79 ) $ 2,408 $ 1,871 $ ( 93 ) $ 4,186 $ 2,353 $ 2,017 $ ( 79 ) $ 4,291 Land $ 745 $ 1,386 $ $ 2,131 $ 819 $ 1,492 $ $ 2,311 Offshore 1,632 423 2,055 1,503 477 1,980 Intersegment revenue 31 62 ( 93 ) 31 48 ( 79 ) $ 2,408 $ 1,871 $ ( 93 ) $ 4,186 $ 2,353 $ 2,017 $ ( 79 ) $ 4,291 In …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 4,770 characters as filed
5. Segments The Company has two reportable segments, Energy Equipment and Energy Products and Services, based on the products and services provided, customer base, and operating environment. These reportable segments are determined as those businesses for which results are reviewed regularly by our Chief Executive Officer , who is identified as the Chief Operating Decision Maker (CODM), in allocating resources and assessing performance. The following tables present financial data by business segment (in millions): Three Months Ended June 30, 2026 2025 Energy Equipment Energy Products and Services Energy Equipment Energy Products and Services Revenue from external customers $ 1,198 $ 936 $ 1,190 $ 998 Intersegment revenue 20 38 17 27 Total revenue 1,218 974 1,207 1,025 Less significant segment expenses: Cost of revenue 878 701 918 753 Selling, general, and administrative 140 129 131 126 Depreciation and amortization 28 63 28 57 Gain on sales of fixed assets ( 7 ) ( 13 ) ( 1 ) Total significant segment expenses $ 1,039 $ 880 $ 1,076 $ 936 Other segment items (1) 2 9 9 6 Segment operating profit $ 177 $ 85 $ 122 $ 83 Three Months Ended June 30, 2026 2025 Energy Equipment Energy Products and Services Elims. and corporate costs (2) Total Energy Equipment Energy Products and Services Elims. and corporate costs (2) Total Segment operating profit $ 177 $ 85 $ $ 262 $ 122 $ 83 $ $ 205 Corporate and other unallocated (3) ( 69 ) ( 69 ) ( 62 ) ( 62 ) Interest and financial costs ( 21 ) ( …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 1,857 characters as filed
14. Share Repurchase Program On April 25, 2024, the Company established a share repurchase program for up to $ 1 billion of the currently outstanding shares of the Companys common stock over a period of 36 months. Under the share repurchase program, the Company may repurchase shares from time to time through open market purchases, in privately negotiated transactions or by other means, including through the use of trading plans intended to qualify under Rule 10b5-1 under the Securities Exchange Act of 1934 (the Exchange Act), as amended, in accordance with applicable securities laws and other restrictions, including Rule 10b-18. The timing and total amount of any stock repurchases will depend upon business, economic and market conditions, corporate and regulatory requirements, prevailing stock prices and other considerations. The Company intends to fund the repurchases using its available U.S. cash balances, which may involve the repatriation of foreign earnings not indefinitely reinvested. However, depending on U.S. cash balances, the Company may choose to borrow against its revolving credit facility or issue new debt to finance the repurchases. As shares are repurchased, they are constructively retired and returned to an unissued state. During the three and six months ended June 30, 2026, the Company repurchased approximately 3.2 million shares of common stock under the program for an aggregate amount of $ 63 million and 6.7 million shares of common stock under the program …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.