SDRL

Value Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total revenue 289 M335 M377 M363 M 1.36 B Gross profit 289 M335 M377 M363 M 1.36 B Operating expenses 48 M23 M26 M28 M 125 M Selling/general/admin expenses 31 M23 M26 M27 M 107 M Research & development ———— — Operating income -3 M18 M6 M26 M 47 M Non-Operating Income, Total 29 M17 M19 M26 M 91 M Interest expense, net of interest capitalized 22 M15 M15 M15 M 67 M Non-Operating Income, excl. Interest Expenses -10 M-12 M-9 M7 M -24 M Unusual income/expense 17 M14 M13 M4 M 48 M Pretax income -32 M1 M13 M0 -18 M Equity in earnings -12 M8 M6 M11 M 13 M Taxes 93 M15 M29 M11 M 148 M Non-controlling/minority interest ———— — After tax other income/expense 5 M12 M15 M0 32 M Net income before discontinued operations -158 M14 M42 M11 M -91 M Discontinued operations 33 M——— — Net income -125 M14 M42 M11 M -58 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 103 M13 M41 M10 M 167 M Basic earnings per share (Basic EPS) 1.63-0.23-0.68-0.17 0.55 Diluted earnings per share (Diluted EPS) 1.58-0.23-0.68-0.17 0.5 Average basic shares outstanding 68 M62 M62 M62 M 254 M Diluted shares outstanding 71 M65 M65 M65 M 266 M EBITDA ———— — EBIT ———— — Cost of revenue ———— — Other cost of goods sold ———— — Depreciation & amortization (cash flow) 45 M55 M56 M58 M 214 M