SeaCo Ltd. (SEAOF)
OTCMKTS · Delayed Price · Currency is USD
0.0000
0.00 (0.00%)
At close: Dec 2, 2025
SeaCo Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 |
|---|---|---|---|---|---|---|
Period Ending | Sep '05 Sep 30, 2005 | Dec '04 Dec 31, 2004 | Dec '03 Dec 31, 2003 | Dec '02 Dec 31, 2002 | Dec '01 Dec 31, 2001 | Dec '00 Dec 31, 2000 |
Operating Revenue | 1,716 | 1,719 | 1,620 | 1,589 | 1,216 | 1,297 |
Other Revenue | 24.21 | 24.21 | 25.67 | 21.62 | 54.05 | 63.63 |
| 1,740 | 1,743 | 1,646 | 1,610 | 1,270 | 1,361 | |
Revenue Growth (YoY) | 1.16% | 5.87% | 2.21% | 26.83% | -6.68% | 1.62% |
Cost of Revenue | 1,407 | 1,351 | 1,200 | 1,118 | 847.98 | 901.2 |
Gross Profit | 333.62 | 391.92 | 446.59 | 492.44 | 421.83 | 459.54 |
Selling, General & Admin | 262.53 | 245.91 | 219.74 | 224.17 | 173.55 | 167.83 |
Operating Expenses | 389.06 | 369.93 | 333.21 | 337.88 | 283.29 | 279.34 |
Operating Income | -55.45 | 21.99 | 113.38 | 154.56 | 138.54 | 180.2 |
Interest Expense | -86.18 | -84.38 | -95.32 | -124.99 | -123.81 | -136.98 |
Interest & Investment Income | 2.4 | 1.94 | 1.93 | 2.09 | 2.34 | 2.39 |
Earnings From Equity Investments | 41.16 | 45.76 | 33.6 | 17.06 | - | - |
Currency Exchange Gain (Loss) | 1.5 | 1.5 | 8.1 | 7.24 | 3.45 | 13.54 |
EBT Excluding Unusual Items | -96.56 | -13.19 | 61.68 | 55.95 | 20.52 | 59.15 |
Gain (Loss) on Sale of Assets | -3.08 | 6.29 | 105 | 2.88 | - | - |
Other Unusual Items | -0.23 | - | -46 | 1 | 2.14 | - |
Pretax Income | -77.99 | -6.9 | 120.68 | 59.83 | 22.66 | 59.15 |
Income Tax Expense | -6.29 | -2.62 | 8.22 | 5.86 | 5.97 | 7 |
Earnings From Continuing Operations | -71.71 | -4.28 | 112.46 | 53.97 | 16.69 | 52.15 |
Net Income to Company | -71.71 | -4.28 | 112.46 | 53.97 | 16.69 | 52.15 |
Minority Interest in Earnings | - | - | - | -10.96 | -11.05 | -6.19 |
Net Income | -71.71 | -4.28 | 112.46 | 43.02 | 5.63 | 45.96 |
Preferred Dividends & Other Adjustments | 0.65 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
Net Income to Common | -72.36 | -5.37 | 111.37 | 41.93 | 4.55 | 44.87 |
Net Income Growth | - | - | 161.43% | 663.51% | -87.74% | -6.86% |
Shares Outstanding (Basic) | 27 | 24 | 21 | 20 | 19 | 19 |
Shares Outstanding (Diluted) | 27 | 24 | 22 | 20 | 19 | 19 |
Shares Change (YoY) | 16.68% | 9.04% | 7.00% | 8.97% | 0.22% | -1.67% |
EPS (Basic) | -2.71 | -0.23 | 5.28 | 2.07 | 0.25 | 2.42 |
EPS (Diluted) | -2.71 | -0.23 | 5.20 | 2.07 | 0.24 | 2.42 |
EPS Growth | - | - | 150.68% | 763.91% | -90.08% | -7.51% |
Free Cash Flow | -53.67 | -12.13 | 67.8 | 70.01 | 14.69 | -72.7 |
Free Cash Flow Per Share | -2.01 | -0.51 | 3.13 | 3.46 | 0.79 | -3.93 |
Dividend Per Share | 0.100 | 0.100 | 0.050 | 0.225 | 0.300 | 0.975 |
Dividend Growth | - | 100.00% | -77.78% | -25.00% | -69.23% | -11.36% |
Gross Margin | 19.17% | 22.49% | 27.13% | 30.58% | 33.22% | 33.77% |
Operating Margin | -3.19% | 1.26% | 6.89% | 9.60% | 10.91% | 13.24% |
Profit Margin | -4.16% | -0.31% | 6.77% | 2.60% | 0.36% | 3.30% |
Free Cash Flow Margin | -3.08% | -0.70% | 4.12% | 4.35% | 1.16% | -5.34% |
EBITDA | 71.09 | 146.02 | 226.85 | 268.27 | 248.28 | 291.71 |
EBITDA Margin | 4.08% | 8.38% | 13.78% | 16.66% | 19.55% | 21.44% |
D&A For EBITDA | 126.54 | 124.02 | 113.47 | 113.71 | 109.74 | 111.51 |
EBIT | -55.45 | 21.99 | 113.38 | 154.56 | 138.54 | 180.2 |
EBIT Margin | -3.19% | 1.26% | 6.89% | 9.60% | 10.91% | 13.24% |
Effective Tax Rate | - | - | 6.82% | 9.79% | 26.35% | 11.83% |
Revenue as Reported | 1,743 | 1,743 | 1,646 | 1,610 | 1,270 | 1,361 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.