Sea1 Offshore Inc. (FRA:S5H0)
Germany · Delayed Price · Currency is EUR 2.155
+0.035 (1.65%)
At close: Jan 30, 2026
Sea1 Offshore 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 | Sep '25 Sep 30, 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 |
| 271.76 | 340.83 | 336.03 | 274.31 | 254.49 | 244.84 | |
Revenue Growth (YoY) | -23.99% | 1.43% | 22.50% | 7.79% | 3.94% | -16.30% |
Cost of Revenue | 110.25 | 163.93 | 162.04 | 162.4 | 146.54 | 156.37 |
Gross Profit | 161.51 | 176.89 | 173.99 | 111.91 | 107.96 | 88.48 |
Selling, General & Admin | 0.74 | - | - | - | - | - |
Other Operating Expenses | 11.21 | 11.21 | 9.5 | 8.13 | 7.37 | 6.22 |
Operating Expenses | 63.59 | 68.99 | 77.52 | 72.44 | 70.91 | 81.16 |
Operating Income | 97.92 | 107.9 | 96.46 | 39.47 | 37.05 | 7.32 |
Interest Expense | -27.69 | -29.16 | -34.21 | -23.37 | -24.19 | -50.3 |
Interest & Investment Income | 5.23 | 8.67 | 11.03 | 4.25 | 4.79 | 3.86 |
Earnings From Equity Investments | - | -0.05 | 0.55 | 0.45 | 0.04 | 0.84 |
Currency Exchange Gain (Loss) | -1.74 | -17.75 | 8.96 | 7.74 | -4.33 | -31.4 |
Other Non Operating Income (Expenses) | -4.24 | 1.19 | 4.52 | -0.95 | -4 | -1.91 |
EBT Excluding Unusual Items | 69.48 | 70.81 | 87.32 | 27.58 | 9.36 | -71.6 |
Gain (Loss) on Sale of Assets | 36.8 | -25.59 | -0.18 | -0.1 | 1 | 0.66 |
Asset Writedown | - | 159.12 | 66.97 | - | - | -276.86 |
Other Unusual Items | - | - | - | - | 91.55 | - |
Pretax Income | 106.28 | 204.34 | 154.11 | 27.48 | 101.91 | -347.8 |
Income Tax Expense | 3.49 | 1.39 | -19.03 | -0.25 | -1 | 2.67 |
Earnings From Continuing Operations | 102.79 | 202.95 | 173.13 | 27.73 | 102.91 | -350.47 |
Net Income to Company | 102.79 | 202.95 | 173.13 | 27.73 | 102.91 | -350.47 |
Minority Interest in Earnings | -0.3 | -30.19 | 1.38 | 3.17 | 4.95 | 51.61 |
Net Income | 102.5 | 172.76 | 174.52 | 30.9 | 107.86 | -298.87 |
Net Income to Common | 102.5 | 172.76 | 174.52 | 30.9 | 107.86 | -298.87 |
Net Income Growth | -61.98% | -1.01% | 464.83% | -71.35% | - | - |
Shares Outstanding (Basic) | 153 | 197 | 239 | 239 | 147 | 9 |
Shares Outstanding (Diluted) | 153 | 197 | 239 | 239 | 147 | 9 |
Shares Change (YoY) | -29.70% | -17.57% | - | 62.43% | 1473.23% | -0.75% |
EPS (Basic) | 0.67 | 0.88 | 0.73 | 0.13 | 0.73 | -31.97 |
EPS (Diluted) | 0.67 | 0.88 | 0.73 | 0.13 | 0.73 | -31.97 |
EPS Growth | -45.88% | 20.19% | 464.33% | -82.28% | - | - |
Free Cash Flow | 64.31 | 86.38 | 115.38 | 68.39 | 63 | 27.76 |
Free Cash Flow Per Share | 0.42 | 0.44 | 0.48 | 0.29 | 0.43 | 2.97 |
Dividend Per Share | - | - | 0.493 | - | - | - |
Gross Margin | 59.43% | 51.90% | 51.78% | 40.80% | 42.42% | 36.14% |
Operating Margin | 36.03% | 31.66% | 28.71% | 14.39% | 14.56% | 2.99% |
Profit Margin | 37.71% | 50.69% | 51.93% | 11.26% | 42.38% | -122.06% |
Free Cash Flow Margin | 23.66% | 25.35% | 34.34% | 24.93% | 24.75% | 11.34% |
EBITDA | 139.76 | 156.41 | 154.55 | 94.28 | 92.57 | 74.57 |
EBITDA Margin | 51.43% | 45.89% | 46.00% | 34.37% | 36.37% | 30.45% |
D&A For EBITDA | 41.84 | 48.51 | 58.09 | 54.81 | 55.52 | 67.25 |
EBIT | 97.92 | 107.9 | 96.46 | 39.47 | 37.05 | 7.32 |
EBIT Margin | 36.03% | 31.66% | 28.71% | 14.39% | 14.56% | 2.99% |
Effective Tax Rate | 3.28% | 0.68% | - | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.