Seadrill Limited
SDRL.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,385,000 | NOK 1,470,000 | NOK 977,000 | NOK 840,000 |
| % Growth | -5.8% | 50.5% | 16.3% | – |
| Cost of Goods Sold | NOK 1,092,000 | NOK 905,000 | NOK 700,000 | NOK 786,000 |
| Gross Profit | NOK 293,000 | NOK 565,000 | NOK 277,000 | NOK 54,000 |
| % Margin | 21.2% | 38.4% | 28.4% | 6.4% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 77,000 |
| SG&A Expenses | NOK 107,000 | NOK 74,000 | NOK 60,000 | NOK 67,000 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | -NOK 10,000 |
| Other Operating Expenses | -NOK 226,000 | NOK 162,000 | NOK 0 | NOK 0 |
| Operating Expenses | -NOK 119,000 | NOK 236,000 | -NOK 67,000 | NOK 23,000 |
| Operating Income | NOK 412,000 | NOK 329,000 | NOK 72,000 | -NOK 108,000 |
| % Margin | 29.7% | 22.4% | 7.4% | -12.9% |
| Other Income/Exp. Net | -NOK 79,000 | -NOK 12,000 | NOK 3,606,000 | -NOK 464,000 |
| Pre-Tax Income | NOK 333,000 | NOK 317,000 | NOK 3,678,000 | -NOK 572,000 |
| Tax Expense | -NOK 113,000 | NOK 17,000 | NOK 12,000 | NOK 5,000 |
| Net Income | NOK 446,000 | NOK 300,000 | NOK 3,666,000 | -NOK 572,000 |
| % Margin | 32.2% | 20.4% | 375.2% | -68.1% |
| EPS | 6.56 | 4.23 | 73.32 | -5.72 |
| % Growth | 55.1% | -94.2% | 1,381.8% | – |
| EPS Diluted | 6.37 | 4.05 | 73.32 | -5.72 |
| Weighted Avg Shares Out | 68,000 | 71,000 | 50,000 | 100,000 |
| Weighted Avg Shares Out Dil | 71,000 | 74,000 | 50,000 | 100,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 25,000 | NOK 35,000 | NOK 0 | NOK 1,000 |
| Interest Expense | NOK 61,000 | NOK 59,000 | NOK 91,000 | NOK 109,000 |
| Depreciation & Amortization | NOK 168,000 | NOK 155,000 | NOK 149,086 | NOK 123,679 |
| EBITDA | NOK 562,000 | NOK 494,000 | NOK 221,086 | -NOK 339,321 |
| % Margin | 40.6% | 33.6% | 22.6% | -40.4% |