Noble Corporation Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	3,286	3,058	2,589	1,414	770.33
Revenue Growth (YoY)	7.45%	18.11%	83.12%	83.54%	-26.05%
Cost of Revenue	2,052	1,793	1,544	961.52	695.27
Gross Profit	1,234	1,265	1,045	452.32	75.05
Selling, General & Admin	133.15	140.5	128.41	82.18	62.48
Depreciation & Amortization Expenses	585.47	428.63	301.35	146.88	89.54
Other Operating Expenses	99.46	92.07	40.63	-5.5	-137.79
Total Operating Expenses	818.08	661.19	470.39	223.55	14.22
Operating Income	415.55	603.98	574.71	228.77	60.83
Interest Income	19.95	-17.44	18.07	14.37	10.95
Interest Expense	-162.4	-94.21	-59.14	-42.72	-31.74
Other Non-Operating Income (Expense)	-	-	-21.39	-8.91	62.31
Total Non-Operating Income (Expense)	-142.45	-111.65	-62.46	-37.27	41.52
Pretax Income	273.1	492.33	512.24	191.5	102.35
Provision for Income Taxes	56.39	43.98	30.34	22.55	0.37
Net Income	216.72	448.35	481.9	168.95	101.98
Net Income to Common	216.72	448.35	481.9	168.95	101.98
Net Income Growth	-51.66%	-6.96%	185.24%	65.66%	-
Shares Outstanding (Basic)	159	149	138	85	63
Shares Outstanding (Diluted)	160	152	145	98	68
Shares Change (YoY)	5.65%	4.44%	48.76%	44.33%	-73.64%
EPS (Basic)	1.36	3.01	3.48	1.99	1.61
EPS (Diluted)	1.35	2.96	3.32	1.73	1.51
EPS Growth	-54.39%	-10.84%	91.91%	14.57%	54.08%
Free Cash Flow	432.16	80.16	164.76	106.67	-102.8
Free Cash Flow Growth	439.12%	-51.35%	54.46%	-	-
Free Cash Flow Per Share	2.70	0.53	1.13	1.09	-1.52
Dividends Per Share	2.000	1.800	0.700	-	-
Dividend Growth	11.11%	157.14%	-	-	-
Gross Margin	37.55%	41.38%	40.37%	31.99%	9.74%
Operating Margin	12.65%	19.75%	22.20%	16.18%	7.90%
Profit Margin	6.60%	14.66%	18.61%	11.95%	13.24%
FCF Margin	13.15%	2.62%	6.36%	7.54%	-13.34%
EBITDA	1,001	1,033	876.05	375.65	150.37
EBITDA Margin	30.47%	33.77%	33.84%	26.57%	19.52%
EBIT	415.55	603.98	574.71	228.77	60.83
EBIT Margin	12.65%	19.75%	22.20%	16.18%	7.90%
Effective Tax Rate	20.65%	8.93%	5.92%	11.78%	0.36%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q