Sea1 Offshore Inc. (OSL:SEA1)
Norway · Delayed Price · Currency is NOK 26.15
+0.30 (1.16%)
Jul 10, 2026, 4:25 PM CET
Sea1 Offshore Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 274.99 | 271.55 | 340.83 | 336.03 | 274.31 | 254.49 | |
Revenue Growth (YoY) | -15.70% | -20.33% | 1.43% | 22.50% | 7.79% | 3.94% |
Cost of Revenue | 119.22 | 114.97 | 163.93 | 162.04 | 162.4 | 146.54 |
Gross Profit | 155.77 | 156.58 | 176.89 | 173.99 | 111.91 | 107.96 |
Selling, General & Admin | 2 | - | - | - | - | - |
Other Operating Expenses | 7.2 | 7.01 | 11.21 | 9.5 | 8.13 | 7.37 |
Operating Expenses | 60.15 | 58.34 | 68.99 | 77.52 | 72.44 | 70.91 |
Operating Income | 95.62 | 98.23 | 107.9 | 96.46 | 39.47 | 37.05 |
Interest Expense | -22.34 | -26.52 | -29.16 | -34.21 | -23.37 | -24.19 |
Interest & Investment Income | 5.05 | 5.13 | 8.67 | 11.03 | 4.25 | 4.79 |
Earnings From Equity Investments | - | - | -0.05 | 0.55 | 0.45 | 0.04 |
Currency Exchange Gain (Loss) | -1.13 | 0.7 | -17.75 | 8.96 | 7.74 | -4.33 |
Other Non Operating Income (Expenses) | 1.48 | -4.55 | 1.19 | 4.52 | -0.95 | -4 |
EBT Excluding Unusual Items | 78.69 | 72.99 | 70.81 | 87.32 | 27.58 | 9.36 |
Gain (Loss) on Sale of Assets | 42.9 | 42.9 | -25.59 | -0.18 | -0.1 | 1 |
Asset Writedown | - | - | 159.12 | 66.97 | - | - |
Other Unusual Items | - | - | - | - | - | 91.55 |
Pretax Income | 121.59 | 115.89 | 204.34 | 154.11 | 27.48 | 101.91 |
Income Tax Expense | 1.75 | 2.14 | 1.39 | -19.03 | -0.25 | -1 |
Earnings From Continuing Operations | 119.84 | 113.75 | 202.95 | 173.13 | 27.73 | 102.91 |
Net Income to Company | 119.84 | 113.75 | 202.95 | 173.13 | 27.73 | 102.91 |
Minority Interest in Earnings | - | - | -30.19 | 1.38 | 3.17 | 4.95 |
Net Income | 119.84 | 113.75 | 172.76 | 174.52 | 30.9 | 107.86 |
Net Income to Common | 119.84 | 113.75 | 172.76 | 174.52 | 30.9 | 107.86 |
Net Income Growth | -34.58% | -34.16% | -1.01% | 464.83% | -71.35% | - |
Shares Outstanding (Basic) | 154 | 154 | 197 | 239 | 239 | 147 |
Shares Outstanding (Diluted) | 154 | 154 | 197 | 239 | 239 | 147 |
Shares Change (YoY) | -12.54% | -22.02% | -17.57% | - | 62.43% | 1473.23% |
EPS (Basic) | 0.78 | 0.74 | 0.88 | 0.73 | 0.13 | 0.73 |
EPS (Diluted) | 0.78 | 0.74 | 0.88 | 0.73 | 0.13 | 0.73 |
EPS Growth | -25.27% | -15.66% | 20.19% | 464.33% | -82.28% | - |
Free Cash Flow | 22.87 | 51.45 | 86.38 | 115.38 | 68.39 | 63 |
Free Cash Flow Per Share | 0.15 | 0.34 | 0.44 | 0.48 | 0.29 | 0.43 |
Dividend Per Share | - | - | - | 0.493 | - | - |
Gross Margin | 56.65% | 57.66% | 51.90% | 51.78% | 40.80% | 42.42% |
Operating Margin | 34.77% | 36.18% | 31.66% | 28.71% | 14.39% | 14.56% |
Profit Margin | 43.58% | 41.89% | 50.69% | 51.93% | 11.26% | 42.38% |
Free Cash Flow Margin | 8.31% | 18.95% | 25.35% | 34.34% | 24.93% | 24.75% |
EBITDA | 138.66 | 141.83 | 157.17 | 154.55 | 94.28 | 92.57 |
EBITDA Margin | 50.42% | 52.23% | 46.11% | 46.00% | 34.37% | 36.37% |
D&A For EBITDA | 43.04 | 43.6 | 49.27 | 58.09 | 54.81 | 55.52 |
EBIT | 95.62 | 98.23 | 107.9 | 96.46 | 39.47 | 37.05 |
EBIT Margin | 34.77% | 36.18% | 31.66% | 28.71% | 14.39% | 14.56% |
Effective Tax Rate | 1.44% | 1.85% | 0.68% | - | - | - |