vs
Side-by-side financial comparison of Valaris Ltd (VAL) and Worksport Ltd (WKSP). Click either name above to swap in a different company.
Valaris Ltd is the larger business by last-quarter revenue ($5.2M vs $4.7M, roughly 1.1× Worksport Ltd). On growth, Valaris Ltd posted the faster year-over-year revenue change (405.9% vs 62.0%). Worksport Ltd produced more free cash flow last quarter ($-6.3M vs $-34.1M). Over the past eight quarters, Worksport Ltd's revenue compounded faster (204.2% CAGR vs 29.5%).
Valaris Limited is an offshore drilling contractor headquartered in Houston, Texas, and incorporated in Bermuda. It is the largest offshore drilling and well drilling company in the world. As of February 2025, it owned 52 rigs, including 36 offshore jackup rigs, 11 drillships, and 5 semi-submersible platform drilling rigs.
Worksport LtdWKSPEarnings & Financial Report
Worksport Ltd is a cleantech company specializing in portable solar energy solutions and custom truck bed accessories. Its core offerings include solar-powered tonneau covers for pickup trucks and portable mobile power stations, serving the North American automotive aftermarket and consumer clean energy segments.
VAL vs WKSP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $5.2M | $4.7M |
| Net Profit | $717.5M | — |
| Gross Margin | -7850.0% | 30.1% |
| Operating Margin | — | -129.6% |
| Net Margin | 13798.1% | — |
| Revenue YoY | 405.9% | 62.0% |
| Net Profit YoY | 436.6% | — |
| EPS (diluted) | $10.13 | $-0.65 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $5.2M | $4.7M | ||
| Q3 25 | $5.6M | $5.0M | ||
| Q2 25 | $700.0K | $4.1M | ||
| Q1 25 | — | $2.2M | ||
| Q4 24 | $-1.7M | $2.9M | ||
| Q3 24 | $3.9M | $3.1M | ||
| Q2 24 | $4.8M | $1.9M | ||
| Q1 24 | $2.6M | $512.6K |
| Q4 25 | $717.5M | — | ||
| Q3 25 | $188.1M | $-4.9M | ||
| Q2 25 | $115.1M | $-3.7M | ||
| Q1 25 | — | $-4.5M | ||
| Q4 24 | $133.7M | — | ||
| Q3 24 | $64.6M | $-4.1M | ||
| Q2 24 | $149.6M | $-4.0M | ||
| Q1 24 | $25.5M | $-3.7M |
| Q4 25 | -7850.0% | 30.1% | ||
| Q3 25 | -7142.9% | 31.3% | ||
| Q2 25 | -56428.6% | 26.4% | ||
| Q1 25 | — | 17.7% | ||
| Q4 24 | 24529.4% | 11.1% | ||
| Q3 24 | -11748.7% | 7.9% | ||
| Q2 24 | -9039.6% | 15.4% | ||
| Q1 24 | -17007.7% | 7.3% |
| Q4 25 | — | -129.6% | ||
| Q3 25 | — | -95.6% | ||
| Q2 25 | — | -88.1% | ||
| Q1 25 | — | -190.0% | ||
| Q4 24 | — | -137.0% | ||
| Q3 24 | — | -125.1% | ||
| Q2 24 | — | -203.5% | ||
| Q1 24 | — | -709.9% |
| Q4 25 | 13798.1% | — | ||
| Q3 25 | 3358.9% | -98.3% | ||
| Q2 25 | 16442.9% | -91.0% | ||
| Q1 25 | — | -199.1% | ||
| Q4 24 | -7864.7% | — | ||
| Q3 24 | 1656.4% | -132.4% | ||
| Q2 24 | 3116.7% | -208.9% | ||
| Q1 24 | 980.8% | -724.6% |
| Q4 25 | $10.13 | $-0.65 | ||
| Q3 25 | $2.65 | $-0.75 | ||
| Q2 25 | $1.61 | $-0.71 | ||
| Q1 25 | — | $-1.05 | ||
| Q4 24 | $1.86 | $-1.14 | ||
| Q3 24 | $0.88 | $-1.40 | ||
| Q2 24 | $2.03 | $-1.55 | ||
| Q1 24 | $0.35 | $-1.75 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $599.4M | $5.9M |
| Total DebtLower is stronger | — | $2.7M |
| Stockholders' EquityBook value | $3.2B | $22.9M |
| Total Assets | $5.3B | $30.7M |
| Debt / EquityLower = less leverage | — | 0.12× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $599.4M | $5.9M | ||
| Q3 25 | $662.7M | $3.8M | ||
| Q2 25 | $503.4M | $1.4M | ||
| Q1 25 | — | $5.1M | ||
| Q4 24 | $368.2M | $4.9M | ||
| Q3 24 | $379.3M | $1.9M | ||
| Q2 24 | $398.3M | $3.4M | ||
| Q1 24 | $494.1M | $3.5M |
| Q4 25 | — | $2.7M | ||
| Q3 25 | — | $2.9M | ||
| Q2 25 | — | $2.5M | ||
| Q1 25 | — | $3.1M | ||
| Q4 24 | — | $5.3M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $3.2B | $22.9M | ||
| Q3 25 | $2.4B | $19.8M | ||
| Q2 25 | $2.3B | $17.3M | ||
| Q1 25 | — | $20.1M | ||
| Q4 24 | $2.2B | $17.4M | ||
| Q3 24 | $2.1B | $16.4M | ||
| Q2 24 | $2.2B | $19.1M | ||
| Q1 24 | $2.0B | $18.9M |
| Q4 25 | $5.3B | $30.7M | ||
| Q3 25 | $4.6B | $27.0M | ||
| Q2 25 | $4.5B | $23.6M | ||
| Q1 25 | — | $26.7M | ||
| Q4 24 | $4.4B | $25.7M | ||
| Q3 24 | $4.3B | $24.9M | ||
| Q2 24 | $4.4B | $27.2M | ||
| Q1 24 | $4.4B | $27.3M |
| Q4 25 | — | 0.12× | ||
| Q3 25 | — | 0.15× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | 0.16× | ||
| Q4 24 | — | 0.30× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $72.2M | $-6.1M |
| Free Cash FlowOCF − Capex | $-34.1M | $-6.3M |
| FCF MarginFCF / Revenue | -655.8% | -132.4% |
| Capex IntensityCapex / Revenue | 2044.2% | 3.3% |
| Cash ConversionOCF / Net Profit | 0.10× | — |
| TTM Free Cash FlowTrailing 4 quarters | $159.9M | $-18.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $72.2M | $-6.1M | ||
| Q3 25 | $198.1M | $-4.3M | ||
| Q2 25 | $120.0M | $-3.1M | ||
| Q1 25 | — | $-3.8M | ||
| Q4 24 | $124.6M | $-2.2M | ||
| Q3 24 | $193.0M | $-1.5M | ||
| Q2 24 | $11.5M | $-3.6M | ||
| Q1 24 | $26.3M | $-2.8M |
| Q4 25 | $-34.1M | $-6.3M | ||
| Q3 25 | $128.3M | $-4.6M | ||
| Q2 25 | $52.8M | $-3.2M | ||
| Q1 25 | — | $-4.0M | ||
| Q4 24 | $12.9M | $-2.2M | ||
| Q3 24 | $111.1M | $-1.7M | ||
| Q2 24 | $-98.7M | $-3.7M | ||
| Q1 24 | $-125.0M | $-3.0M |
| Q4 25 | -655.8% | -132.4% | ||
| Q3 25 | 2291.1% | -92.1% | ||
| Q2 25 | 7542.9% | -77.1% | ||
| Q1 25 | — | -180.4% | ||
| Q4 24 | -758.8% | -75.4% | ||
| Q3 24 | 2848.7% | -54.5% | ||
| Q2 24 | -2056.3% | -195.1% | ||
| Q1 24 | -4807.7% | -586.7% |
| Q4 25 | 2044.2% | 3.3% | ||
| Q3 25 | 1246.4% | 7.3% | ||
| Q2 25 | 9600.0% | 1.7% | ||
| Q1 25 | — | 9.0% | ||
| Q4 24 | -6570.6% | 0.9% | ||
| Q3 24 | 2100.0% | 5.3% | ||
| Q2 24 | 2295.8% | 6.4% | ||
| Q1 24 | 5819.2% | 41.5% |
| Q4 25 | 0.10× | — | ||
| Q3 25 | 1.05× | — | ||
| Q2 25 | 1.04× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.93× | — | ||
| Q3 24 | 2.99× | — | ||
| Q2 24 | 0.08× | — | ||
| Q1 24 | 1.03× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
