Borr Drilling Limited (BORR.OL)
NOK 43.2
(3.25%)
NOK 43.2
(3.25%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 771.6 Million | 443.8 Million | 245.3 Million | 307.5 Million | 334.1 Million | 164.9 Million |
| Cost of Revenue | 117.4 Million | 116.5 Million | 119.6 Million | 117.9 Million | 121.6 Million | 103.7 Million |
| Gross Profit | 654.2 Million | 327.3 Million | 125.7 Million | 189.6 Million | 212.5 Million | 61.2 Million |
| Operating Expenses | 172.6 Million | 301.7 Million | 215.2 Million | 319.5 Million | 358.3 Million | 218.8 Million |
| Selling, General and Administrative Expenses | 55.8 Million | 36.8 Million | 34.7 Million | 49.1 Million | 50.4 Million | 38.7 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 116.8 Million | 2 Million | 3.6 Million | - | - | - |
| Cost and Expenses | 521.2 Million | 418.2 Million | 334.8 Million | 437.4 Million | 479.9 Million | 322.5 Million |
| Operating Income | 250.4 Million | -101.9 Million | -88.3 Million | -188 Million | -150.7 Million | 131.4 Million |
| Interest Expense | 172.3 Million | 125.4 Million | 99.4 Million | 87.4 Million | 70.4 Million | 13.7 Million |
| Income Tax Expense | 34 Million | 18.4 Million | 9.7 Million | 16.2 Million | 11.2 Million | 2.5 Million |
| Earnings before Tax | 56.1 Million | -274.4 Million | -183.3 Million | -289 Million | -296.9 Million | -188.4 Million |
| Net Income | 22.1 Million | -292.8 Million | -193 Million | -305.2 Million | -306.6 Million | -190.5 Million |
| Earnings Per Share Basic | 0.09 | -1.64 | -1.43 | -4.06 | -5.71 | -3.70 |
| Earnings Per Share Diluted | 0.09 | -1.64 | -1.43 | -4.06 | -5.71 | -3.70 |
| Weighted Average Shares Outstanding | 245.55 Million | 178.4 Million | 134.72 Million | 75.17 Million | 53.73 Million | 51.43 Million |
| Weighted Average Shares Outstanding (Diluted) | 248.15 Million | 178.4 Million | 134.72 Million | 75.17 Million | 53.73 Million | 51.43 Million |
| Gross Margin | 0.85 | 0.74 | 0.51 | 0.62 | 0.64 | 0.37 |
| EBIT Margin | 0.48 | 0.23 | 0.11 | 0.00 | -0.23 | -0.49 |
| Profit Margin | 0.03 | -0.66 | -0.79 | -0.99 | -0.92 | -1.16 |
| EBITDA | 367.2 Million | 101.8 Million | 29.2 Million | -96.1 Million | -75.7 Million | -80.4 Million |
| Earnings Before Tax Margin | 0.32 | -0.23 | -0.36 | -0.61 | -0.45 | 0.80 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 271.9 Million | 234 Million | 771.6 Million | 220.6 Million | 191.5 Million | 187.5 Million |
| Cost of Revenue | 31.9 Million | 31.8 Million | 117.4 Million | 30.8 Million | 30.4 Million | 28 Million |
| Gross Profit | 240 Million | 202.2 Million | 654.2 Million | 189.8 Million | 161.1 Million | 159.5 Million |
| Operating Expenses | 135.7 Million | 117.4 Million | 404.4 Million | 109.3 Million | 97.4 Million | 99.8 Million |
| Selling, General and Administrative Expenses | 11.6 Million | 13.4 Million | - | 10.8 Million | 11.6 Million | 10.3 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 124.1 Million | - | - | - | - | - |
| Cost and Expenses | 167.6 Million | 149.2 Million | 521.8 Million | 140.1 Million | 127.8 Million | 127.8 Million |
| Operating Income | 104.5 Million | 85 Million | 250.4 Million | 80.7 Million | 63.8 Million | 59.9 Million |
| Interest Expense | 49.4 Million | 46.4 Million | 158.4 Million | 44.1 Million | 39.1 Million | 38.4 Million |
| Income Tax Expense | 14.9 Million | 18.2 Million | 34 Million | -9.3 Million | 14.6 Million | 13.4 Million |
| Earnings before Tax | 46.6 Million | 32.6 Million | 56.1 Million | 19.1 Million | 14.9 Million | 14.2 Million |
| Net Income | 31.7 Million | 14.4 Million | 22.1 Million | 28.4 Million | 300 Thousand | 800 Thousand |
| Earnings Per Share Basic | 1.36 | 0.06 | - | 0.11 | 0.00 | 0.00 |
| Earnings Per Share Diluted | 1.18 | 0.06 | - | 0.11 | 0.00 | 0.00 |
| Weighted Average Shares Outstanding | 251.18 Million | 252.71 Million | 244.27 Million | 251.56 Million | 245.75 Million | 244.77 Million |
| Weighted Average Shares Outstanding (Diluted) | 288.43 Million | 256.56 Million | 248.15 Million | 289.51 Million | 250.17 Million | 248.91 Million |
| Gross Margin | 0.88 | 0.86 | 0.85 | 0.86 | 0.84 | 0.85 |
| EBIT Margin | 0.47 | 0.48 | - | 0.46 | 0.45 | 0.45 |
| Profit Margin | 0.12 | 0.06 | 0.03 | 0.13 | 0.00 | 0.00 |
| EBITDA | 127.6 Million | 112.7 Million | - | 101.1 Million | 86.7 Million | 83.6 Million |
| Earnings Before Tax Margin | 0.38 | 0.36 | 0.32 | 0.37 | 0.33 | 0.32 |
BOC
2382
MKTW
MKO
603721
DOV1V