Sable 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
Cost of Revenue	252.79	219.2	95.2	60.69	6.15	1.68
Gross Profit	-252.79	-219.2	-95.2	-60.69	-6.15	-1.68
Selling, General & Admin	201.92	176.2	230.85	12.76	-	-
Depreciation & Amortization Expenses	13.81	12.89	12.36	21.02	-	-
Total Operating Expenses	215.72	189.09	243.22	33.78	0	0
Operating Income	-467.24	-408.28	-338.41	-94.47	-6.15	-1.68
Interest Income	-	-	-	-	3.99	0.02
Interest Expense	-101.9	-88.25	-67.31	-	-	-
Other Non-Operating Income (Expense)	-72.29	-98.04	223.39	-0.8	0.33	5.94
Total Non-Operating Income (Expense)	29.62	-9.79	290.7	-0.8	4.32	5.96
Pretax Income	-496.86	-398.49	-629.12	-93.67	-1.83	4.27
Provision for Income Taxes	0.79	11.67	0.05	-	-0.76	-
Net Income	-497.64	-410.16	-629.07	-93.67	-2.59	4.27
Net Income to Common	-497.64	-410.16	-629.07	-93.67	-2.59	4.27
Shares Outstanding (Basic)	113	98	67	29	29	31
Shares Outstanding (Diluted)	113	98	67	29	29	31
Shares Change (YoY)	54.55%	46.50%	133.10%	-	-5.81%	-
EPS (Basic)	-4.27	-4.18	-9.21	-3.26	-0.09	0.14
EPS (Diluted)	-4.27	-4.18	-9.21	-3.26	-0.09	0.14
Shares Outstanding	150.32	144.96	89.31	7.19	35.94	35.94
Free Cash Flow	-761.36	-769.33	-257.74	-70.1	-1.71	-2.01
Free Cash Flow Per Share	-6.74	-7.84	-3.85	-2.44	-0.06	-0.07
EBITDA	-451.85	-393.77	-324.98	-73.46	-6.15	-1.68
EBIT	-467.24	-408.28	-338.41	-94.47	-6.15	-1.68
Effective Tax Rate	-0.16%	-2.93%	-0.01%	0.00%	41.28%	0.00%

SEC Filings: 10-K · 10-Q