Flowserve Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4,729	4,558	4,321	3,615	3,541
Revenue Growth (YoY)	3.76%	5.49%	19.51%	2.09%	-5.02%
Cost of Revenue	3,148	3,124	3,044	2,621	2,491
Gross Profit	1,581	1,434	1,277	994.3	1,050
Selling, General & Admin	1,062	978.04	961.17	815.55	797.08
Other Operating Expenses	-	12.98	-	-	-1.81
Operating Income	399.92	462.28	333.55	197.22	270.76
Interest Income	7.55	5.37	6.99	3.96	2.76
Interest Expense	-77.74	-69.3	-66.92	-46.25	-57.62
Other Non-Operating Income (Expense)	55.57	-12.19	-49.87	-0.56	-82.32
Total Non-Operating Income (Expense)	-14.62	-76.12	-109.8	-42.84	-137.17
Pretax Income	525.4	386.16	223.75	154.38	133.59
Provision for Income Taxes	-155.6	-84.93	-18.56	43.64	2.59
Net Income	346.25	282.76	186.74	188.69	125.95
Minority Interest in Earnings	-23.56	-18.47	-18.45	-9.33	-10.23
Net Income to Common	346.25	282.76	186.74	188.69	125.95
Net Income Growth	22.45%	51.42%	-1.03%	49.81%	-3.43%
Shares Outstanding (Basic)	130	131	131	131	130
Shares Outstanding (Diluted)	131	132	132	131	131
Shares Change (YoY)	-1.04%	0.32%	0.47%	0.35%	-0.15%
EPS (Basic)	2.66	2.15	1.42	1.44	0.97
EPS (Diluted)	2.64	2.14	1.42	1.44	0.96
EPS Growth	23.36%	50.70%	-1.39%	50.00%	-4.00%
Free Cash Flow	434.96	344.29	258.41	-116.3	195.18
Free Cash Flow Growth	26.33%	33.23%	-	-	-22.89%
Free Cash Flow Per Share	3.32	2.60	1.96	-0.89	1.49
Dividends Per Share	0.840	0.840	0.800	0.800	0.800
Dividend Growth	-	5.00%	-	-	-
Gross Margin	33.44%	31.47%	29.55%	27.50%	29.64%
Operating Margin	8.46%	10.14%	7.72%	5.46%	7.65%
Profit Margin	7.82%	6.61%	4.75%	5.48%	3.85%
FCF Margin	9.20%	7.55%	5.98%	-3.22%	5.51%
EBITDA	495.38	547.88	417.3	288.17	370.58
EBITDA Margin	10.47%	12.02%	9.66%	7.97%	10.47%
EBIT	399.92	462.28	333.55	197.22	270.76
EBIT Margin	8.46%	10.14%	7.72%	5.46%	7.65%
Effective Tax Rate	-29.61%	-21.99%	-8.30%	28.27%	1.94%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.