Financhill
Sell
43

SDRL Quote, Financials, Valuation and Earnings

Last price:
$23.73
Seasonality move :
9.42%
Day range:
$23.56 - $23.93
52-week range:
$17.74 - $56.46
Dividend yield:
0%
P/E ratio:
4.50x
P/S ratio:
1.20x
P/B ratio:
0.51x
Volume:
373.6K
Avg. volume:
927K
1-year change:
-54.42%
Market cap:
$1.5B
Revenue:
$1.4B
EPS (TTM):
$5.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $961M $907M -- $1.5B $1.4B
Revenue Growth (YoY) -30.76% -5.62% -- 65.6% -7.79%
 
Cost of Revenues $1.3B $945M -- $1.1B $1.1B
Gross Profit -$323M -$38M -- $413M $293M
Gross Profit Margin -33.61% -4.19% -- 27.5% 21.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74M $67M -- $74M $107M
Other Inc / (Exp) -$3.6B -$398M -- $27M $201M
Operating Expenses $65M $13M -- $74M $91M
Operating Income -$388M -$51M -- $339M $202M
 
Net Interest Expenses $433M $123M -- $49M $70M
EBT. Incl. Unusual Items -$4.4B -$572M -- $317M $333M
Earnings of Discontinued Ops. -$233M -$15M -- -- --
Income Tax Expense -$1M -- -- $17M -$113M
Net Income to Company -$4.5B -$577M -- $300M $446M
 
Minority Interest in Earnings $4M -- -- -- --
Net Income to Common Excl Extra Items -$4.7B -$587M -- $300M $446M
 
Basic EPS (Cont. Ops) -$93.18 -$5.85 -- $4.23 $6.56
Diluted EPS (Cont. Ops) -$93.18 -$5.85 -- $4.12 $6.37
Weighted Average Basic Share $50M $100M -- $71M $68M
Weighted Average Diluted Share $53M $100M -- $74M $71M
 
EBITDA -$3.7B -$336M -- $531M $562M
EBIT -$4B -$463M -- $376M $394M
 
Revenue (Reported) $961M $907M -- $1.5B $1.4B
Operating Income (Reported) -$388M -$51M -- $339M $202M
Operating Income (Adjusted) -$4B -$463M -- $376M $394M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $266M $367M $335M
Revenue Growth (YoY) -- -- 19.82% 37.97% -8.72%
 
Cost of Revenues -- -- $202M $276M $294M
Gross Profit -- -- $64M $91M $41M
Gross Profit Margin -- -- 24.06% 24.8% 12.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $14M $25M $23M
Other Inc / (Exp) -- -- $4M $2M $8M
Operating Expenses -- -- $14M $9M $23M
Operating Income -- -- $50M $82M $18M
 
Net Interest Expenses -- -- $10M $14M $25M
EBT. Incl. Unusual Items -- -- $44M $70M $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1M $10M $15M
Net Income to Company -- -- $43M $60M -$14M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $43M $60M -$14M
 
Basic EPS (Cont. Ops) -- -- $0.86 $0.83 -$0.23
Diluted EPS (Cont. Ops) -- -- $0.83 $0.81 -$0.23
Weighted Average Basic Share -- -- $50M $72M $62M
Weighted Average Diluted Share -- -- $51.8M $75M $65M
 
EBITDA -- -- $96M $123M $71M
EBIT -- -- $60M $85M $16M
 
Revenue (Reported) -- -- $266M $367M $335M
Operating Income (Reported) -- -- $50M $82M $18M
Operating Income (Adjusted) -- -- $60M $85M $16M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $1.1B $1.6B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $884M $1.2B $1.1B
Gross Profit -- -- $179M $440M $243M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $67M $85M $105M
Other Inc / (Exp) -- -- -$34M $25M $207M
Operating Expenses -- -- $16M $69M $105M
Operating Income -- -- $163M $371M $138M
 
Net Interest Expenses -- -- $97M $53M $81M
EBT. Incl. Unusual Items -- -- $32M $343M $264M
Earnings of Discontinued Ops. -- -- $63M -- --
Income Tax Expense -- -- -- $26M -$108M
Net Income to Company -- -- -- $317M $372M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $95M $317M $372M
 
Basic EPS (Cont. Ops) -- -- $1.90 $4.13 $5.45
Diluted EPS (Cont. Ops) -- -- $1.75 $4.03 $5.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $191M $558M $510M
EBIT -- -- $123M $401M $325M
 
Revenue (Reported) -- -- $1.1B $1.6B $1.4B
Operating Income (Reported) -- -- $163M $371M $138M
Operating Income (Adjusted) -- -- $123M $401M $325M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $266M $367M $335M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $202M $276M $294M
Gross Profit -- -- $64M $91M $41M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $14M $25M $23M
Other Inc / (Exp) -- -- $4M $2M $8M
Operating Expenses -- -- $14M $9M $23M
Operating Income -- -- $50M $82M $18M
 
Net Interest Expenses -- -- $10M $14M $25M
EBT. Incl. Unusual Items -- -- $44M $70M $1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1M $10M $15M
Net Income to Company -- -- $43M $60M -$14M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $43M $60M -$14M
 
Basic EPS (Cont. Ops) -- -- $0.86 $0.83 -$0.23
Diluted EPS (Cont. Ops) -- -- $0.83 $0.81 -$0.23
Weighted Average Basic Share -- -- $50M $72M $62M
Weighted Average Diluted Share -- -- $51.8M $75M $65M
 
EBITDA -- -- $96M $123M $71M
EBIT -- -- $60M $85M $16M
 
Revenue (Reported) -- -- $266M $367M $335M
Operating Income (Reported) -- -- $50M $82M $18M
Operating Income (Adjusted) -- -- $60M $85M $16M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $491M $293M $480M $697M $478M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $125M $158M $137M $222M $193M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $54M $57M
Other Current Assets $184M $197M $169M $37M $35M
Total Current Assets $1.1B $2B $857M $1.2B $928M
 
Property Plant And Equipment $2.1B $1.4B $1.7B $2.9B $3B
Long-Term Investments $24M $27M $84M $90M $68M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $721M $437M $167M $56M $146M
Total Assets $4B $3.9B $2.8B $4.2B $4.2B
 
Accounts Payable $45M $53M $76M $53M $118M
Accrued Expenses -- -- -- $138M $184M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $831M $1.3B $306M $80M $52M
Total Current Liabilities $6.5B $1.4B $404M $389M $501M
 
Long-Term Debt $426M -- $496M $608M $610M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.6B $1.1B $1.2B $1.2B
 
Common Stock $10M $10M -- $1M $1M
Other Common Equity Adj -$26M -$15M $2M $1M $1M
Common Equity -$3.1B -$3.7B $1.7B $3B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.1B -$3.7B $1.7B $3B $2.9B
 
Total Liabilities and Equity $4B $3.9B $2.8B $4.2B $4.2B
Cash and Short Terms $491M $293M $480M $697M $478M
Total Debt $6.1B -- -- $608M $610M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $376M $584M $404M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $119M $197M $143M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $64M
Other Current Assets -- -- $166M $213M $33M
Total Current Assets -- -- $719M $1B $801M
 
Property Plant And Equipment -- -- $1.7B $2.9B $3B
Long-Term Investments -- -- $56M $94M $76M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $153M $67M $152M
Total Assets -- -- $2.6B $4.1B $4.1B
 
Accounts Payable -- -- $66M $64M $78M
Accrued Expenses -- -- -- -- $151M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $252M $291M $47M
Total Current Liabilities -- -- $328M $355M $399M
 
Long-Term Debt -- -- $348M $609M $611M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $866M $1.2B $1.2B
 
Common Stock -- -- -- $1M $1M
Other Common Equity Adj -- -- $2M $1M $1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $1.7B $2.9B $2.9B
 
Total Liabilities and Equity -- -- $2.6B $4.1B $4.1B
Cash and Short Terms -- -- $376M $584M $404M
Total Debt -- -- $358M $609M $611M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.5B -$577M -- $300M $446M
Depreciation & Amoritzation $319M $127M -- $155M $168M
Stock-Based Compensation -- -- -- $8M $17M
Change in Accounts Receivable -$54M -$47M -- -$6M $38M
Change in Inventories -- -- -- -- --
Cash From Operations -$420M -$154M -- $287M $88M
 
Capital Expenditures $27M $29M -- $101M $157M
Cash Acquisitions -$22M -- -- $45M --
Cash From Investing -$32M $37M -- $42M $226M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $576M --
Long-Term Debt Repaid -$36M -- -- -$478M --
Repurchase of Common Stock -- -- -- -$263M -$532M
Other Financing Activities -$31M -- -- -$35M --
Cash From Financing -$163M -- -- -$200M -$532M
 
Beginning Cash (CF) $1.4B $723M -- $598M $728M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$615M -$117M -- $129M -$218M
Ending Cash (CF) $723M $604M -- $728M $505M
 
Levered Free Cash Flow -$447M -$183M -- $186M -$69M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $43M $60M -$14M
Depreciation & Amoritzation -- -- $36M $38M $55M
Stock-Based Compensation -- -- -- $3M $4M
Change in Accounts Receivable -- -- $26M $20M $42M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $15M $29M -$27M
 
Capital Expenditures -- -- $11M $23M $45M
Cash Acquisitions -- -- $43M -- --
Cash From Investing -- -- $36M -$23M -$49M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$160M -- --
Repurchase of Common Stock -- -- -- -$119M --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$160M -$119M --
 
Beginning Cash (CF) -- -- $598M $728M $505M
Foreign Exchange Rate Adjustment -- -- $2M -$3M $1M
Additions / Reductions -- -- -$109M -$113M -$76M
Ending Cash (CF) -- -- $491M $612M $430M
 
Levered Free Cash Flow -- -- $4M $6M -$72M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $317M $372M
Depreciation & Amoritzation -- -- -- $157M $185M
Stock-Based Compensation -- -- -- $11M $18M
Change in Accounts Receivable -- -- -- -$12M $60M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $301M $32M
 
Capital Expenditures -- -- $11M $113M $179M
Cash Acquisitions -- -- $43M $2M --
Cash From Investing -- -- -- -$17M $200M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$318M --
Repurchase of Common Stock -- -- -- -$382M -$413M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$159M -$413M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $125M -$181M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $188M -$147M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $43M $60M -$14M
Depreciation & Amoritzation -- -- $36M $38M $55M
Stock-Based Compensation -- -- -- $3M $4M
Change in Accounts Receivable -- -- $26M $20M $42M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $15M $29M -$27M
 
Capital Expenditures -- -- $11M $23M $45M
Cash Acquisitions -- -- $43M -- --
Cash From Investing -- -- $36M -$23M -$49M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$160M -- --
Repurchase of Common Stock -- -- -- -$119M --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$160M -$119M --
 
Beginning Cash (CF) -- -- $598M $728M $505M
Foreign Exchange Rate Adjustment -- -- $2M -$3M $1M
Additions / Reductions -- -- -$109M -$113M -$76M
Ending Cash (CF) -- -- $491M $612M $430M
 
Levered Free Cash Flow -- -- $4M $6M -$72M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
55
RGC alert for May 21

Regencell Bioscience Holdings [RGC] is down 2.35% over the past day.

Buy
64
AKRO alert for May 21

Akero Therapeutics [AKRO] is up 0.59% over the past day.

Buy
76
AGYS alert for May 21

Agilysys [AGYS] is down 0.57% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock