ChampionX Corporation (CHX)
25.81
-0.79 (-2.97%)
Inactive · Last trade price on Jul 15, 2025
ChampionX Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,576 | 3,634 | 3,758 | 3,806 | 3,075 | 1,900 |
| 3,576 | 3,634 | 3,758 | 3,806 | 3,075 | 1,900 | |
Revenue Growth | -4.17% | -3.31% | -1.25% | 23.77% | 61.84% | 67.95% |
Cost of Revenue | 2,390 | 2,440 | 2,616 | 2,860 | 2,325 | 1,477 |
Gross Profit | 1,186 | 1,194 | 1,142 | 945.88 | 749.83 | 423.13 |
Selling, General & Admin | 614.63 | 620.2 | 576.01 | 526.3 | 563.64 | 455.62 |
Research & Development | 56.3 | 56.3 | 53.3 | 45.1 | - | - |
Operating Expenses | 670.93 | 676.5 | 629.31 | 571.4 | 563.64 | 455.62 |
Operating Income | 515.09 | 517.2 | 512.9 | 374.48 | 186.19 | -32.49 |
Interest Expense | -61.53 | -62.27 | -59.6 | -44.66 | -51.92 | -51.73 |
Currency Exchange Gain (Loss) | 4.2 | 3.91 | -31.3 | -9.1 | -4.1 | -0.69 |
Other Non Operating Income (Expenses) | 16.26 | 10.44 | 21.08 | 2.29 | 6.52 | 10.75 |
EBT Excluding Unusual Items | 474.02 | 469.28 | 443.08 | 323.02 | 136.69 | -74.17 |
Merger & Restructuring Charges | -59.33 | -49.13 | -6.29 | -68.1 | -13.27 | -23.29 |
Impairment of Goodwill | - | - | - | -39.62 | - | -616.27 |
Gain (Loss) on Sale of Investments | -7.1 | -7.1 | - | - | - | - |
Gain (Loss) on Sale of Assets | -0.06 | 29.83 | -12.97 | -18.49 | 2.24 | -8.04 |
Asset Writedown | - | - | - | - | 38.13 | -40.98 |
Other Unusual Items | - | - | - | - | -11.1 | - |
Pretax Income | 407.53 | 442.88 | 423.82 | 196.81 | 152.69 | -762.75 |
Income Tax Expense | 104.53 | 115.75 | 105.11 | 40.24 | 38.45 | -20.4 |
Earnings From Continuing Operations | 303 | 327.13 | 318.72 | 156.56 | 114.24 | -742.35 |
Minority Interest in Earnings | -9.86 | -6.86 | -4.48 | -1.59 | -0.94 | -1.58 |
Net Income | 293.14 | 320.27 | 314.24 | 154.97 | 113.3 | -743.93 |
Net Income to Common | 293.14 | 320.27 | 314.24 | 154.97 | 113.3 | -743.93 |
Net Income Growth | -19.38% | 1.92% | 102.77% | 36.78% | - | - |
Shares Outstanding (Basic) | 191 | 191 | 196 | 202 | 202 | 148 |
Shares Outstanding (Diluted) | 194 | 194 | 200 | 207 | 208 | 148 |
Shares Change | -2.13% | -3.13% | -3.55% | -0.51% | 40.41% | 91.14% |
EPS (Basic) | 1.54 | 1.68 | 1.60 | 0.77 | 0.56 | -5.01 |
EPS (Diluted) | 1.51 | 1.65 | 1.57 | 0.75 | 0.54 | -5.01 |
EPS Growth | -17.88% | 5.10% | 109.33% | 38.89% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Free Cash Flow | 342.33 | 448.37 | 397.95 | 310.55 | 243.76 | 264.88 |
Free Cash Flow Per Share | 1.77 | 2.31 | 1.99 | 1.50 | 1.17 | 1.78 |
Dividend Per Share | 0.380 | 0.380 | 0.340 | 0.300 | - | - |
Dividend Growth | 8.57% | 11.77% | 13.33% | - | - | - |
Gross Margin | 33.16% | 32.85% | 30.39% | 24.85% | 24.39% | 22.27% |
Operating Margin | 14.40% | 14.23% | 13.65% | 9.84% | 6.05% | -1.71% |
Profit Margin | 8.20% | 8.81% | 8.36% | 4.07% | 3.69% | -39.15% |
Free Cash Flow Margin | 9.57% | 12.34% | 10.59% | 8.16% | 7.93% | 13.94% |
EBITDA | 761.39 | 763.03 | 748.84 | 616.36 | 423.48 | 181.87 |
EBITDA Margin | 21.29% | 21.00% | 19.93% | 16.20% | 13.77% | 9.57% |
D&A For EBITDA | 246.3 | 245.83 | 235.94 | 241.88 | 237.29 | 214.36 |
EBIT | 515.09 | 517.2 | 512.9 | 374.48 | 186.19 | -32.49 |
EBIT Margin | 14.40% | 14.23% | 13.65% | 9.84% | 6.05% | -1.71% |
Effective Tax Rate | 25.65% | 26.14% | 24.80% | 20.45% | 25.18% | - |
Revenue as Reported | 3,576 | 3,634 | 3,758 | 3,806 | 3,075 | 1,900 |