Business Segments Ensco Rowan PLC Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06/08	Valaris Q2 Earnings, Revenue Fall	MT
06/08	Earnings Flash (VAL) Valaris Limited Reports Q2 Revenue $539.2M, vs. FactSet Est of $488.5M	MT

Breakdown by Business Segment (USD)

Fiscal Period: December	2021	2022	2023	2024	2025
Oil Rig Services
Floaters	37Cr	70Cr	95Cr	144.07Cr	126.06Cr
CAPEX	-2.93Cr	-15Cr	-56Cr	-24Cr	-14Cr
D&A	10Cr	5Cr	5.58Cr	5.81Cr	6.05Cr
Operating Income	-85Cr	-3Cr	8.09Cr	40Cr	38Cr
Jackups	72Cr	74Cr	66Cr	75Cr	91Cr
CAPEX	-2.91Cr	-5.35Cr	-13Cr	-21Cr	-19Cr
D&A	10Cr	3.61Cr	4Cr	4.5Cr	5.86Cr
Operating Income	7.76Cr	17Cr	10Cr	17Cr	28Cr
ARO	47Cr	46Cr	50Cr	51Cr	57Cr
CAPEX	-5.67Cr	-2.46Cr	-30Cr	-28Cr	-9.56Cr
D&A	6.52Cr	6.34Cr	6.59Cr	8.92Cr	11Cr
Operating Income	2.53Cr	3.56Cr	4.26Cr	35L	6.66Cr
Other	14Cr	16Cr	18Cr	17Cr	20Cr
D&A	1.76Cr	46L	50L	95L	1.32Cr
Operating Income	6.63Cr	7.68Cr	9.57Cr	7.07Cr	7.7Cr
Reconciling Items	-47Cr	-46Cr	-50Cr	-51Cr	-57Cr
CAPEX	5.62Cr	2.4Cr	30Cr	28Cr	8.88Cr
D&A	-6.19Cr	-6.29Cr	-6.56Cr	-7.97Cr	-10Cr
Operating Income	-22Cr	-21Cr	-27Cr	-29Cr	-32Cr

Geographical breakdown of sales (USD)

Fiscal Period: December	2021	2022	2023	2024	2025
Brazil	-	-	20Cr	50Cr	59Cr
Total Assets	-	10Cr	37Cr	41Cr	35Cr
Other Countries	28Cr	66Cr	35Cr	65Cr	48Cr
Total Assets	40Cr	43Cr	41Cr	51Cr	42Cr
United Kingdom	26Cr	26Cr	27Cr	38Cr	39Cr
Total Assets	14Cr	19Cr	28Cr	29Cr	26Cr
Total Assets	-	-	-	-	-
Total Assets	15Cr	17Cr	21Cr	31Cr	27Cr
Gulf of America	18Cr	35Cr	35Cr	37Cr	34Cr
Angola	3.99Cr	-	21Cr	20Cr	29Cr
Total Assets	-	-	-	-	23Cr
Total Assets	15Cr	12Cr	44Cr	48Cr	63Cr
Australia	-	-	19Cr	28Cr	27Cr
Norway	20Cr	11Cr	24L	-	-
Saudi Arabia	15Cr	14Cr	11Cr	-	-
Total Assets	7.52Cr	-	-	-	-
Total Assets	-	-	-	-	-
Egypt	-	-	-	-	-
Mexico	12Cr	7.2Cr	10Cr	-	-