Saturday 17 October 2026 Export SDRL’s income statement to Excel — free account

Seadrill Limited

Seadrill Limited’s revenue for fiscal 2025 (year ended December 2025) was $1.4 billion, up 3.75% from fiscal 2024. In the quarter to June 2026, revenue grew 19.1%, EPS grew 169.1%, free cash flow fell 258.3% and total debt rose 20.4%, each against the same quarter a year earlier.

47.25 0.96 +2.07%

Follow SDRL

Alert me

Market cap: $2.9B
P/E: 1,575×
Fwd P/E: 123×
Dividend yield: —
F-score: 4/9
Altman Z: 2.01
Beneish M: −2.61
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 5.44

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	4	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 2,880.00

Revenue 1,532.00

Net Income 1.00

Free Cash Flow (131.00)

Net Debt 377.00

Current Ratio 2.50

Debt/Equity 0.26

P/E ratio 1,575.00

Fwd P/E 123.00

P/S ratio 1.91

P/B ratio 1.02

Past 5Y EPS Growth —

This Y EPS Growth 164.80%

Next Y EPS Growth 319.43%

Next Y revenue growth 9.53%

Next 5Y EPS Growth (17.02%)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 97.85%

10-year low 10-year high

P/S against its own 10 years 56.72%

10-year low 10-year high

P/B against its own 10 years 53.83%

10-year low 10-year high

EV/Sales against its own 10 years 63.38%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2027	Powerpack
2026	Powerpack
2025	Powerpack
2024	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	728	505	365	360
Receivables	231	193	162	335
Inventory	—	—	—	—
Other	199	230	231	225
	1,158	928	758	920

	2023	2024	2025	Q'26
Payables	53	118	61	72
ST’ Debt	—	—	—	—
Other	336	383	313	296
	389	501	374	368

Compound Annual Growth %

	10y	5y	3y
Sales	—	6.29%	12.40%
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	0.00%	18.86%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	358	449	—	—	—
’25	335	377	363	362	1,437
’24	367	375	354	289	1,385
’23	266	414	414	408	1,502
’22	262	253	269	228	1,012
’21	233	—	222	233	907
’20	321	277	—	—	1,059

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(22)	(18)	—	—	—
’25	(27)	11	28	(40)	(28)
’24	29	79	(27)	7	88
’23	15	20	112	140	287
’22	(5)	(31)	(32)	77	9
’21	(39)	(25)	(51)	(39)	(154)
’20	(116)	(162)	—	—	(420)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(35)	(43)	—	—	—
’25	(72)	(12)	9	(62)	(137)
’24	6	374	(80)	14	314
’23	8	9	91	92	200
’22	(34)	(68)	(89)	54	(137)
’21	(43)	(27)	(51)	(19)	(140)
’20	(118)	(174)	—	—	(447)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.11)	0.47	—	—	—
’25	(0.23)	(0.68)	(0.17)	(0.16)	(1.24)
’24	0.81	3.49	0.49	1.54	6.37
’23	0.83	1.16	1.10	0.95	4.12
’22	24.25	(0.72)	(0.32)	4.75	25.54
’21	(3.11)	—	(0.86)	1.04	(5.85)
’20	(15.65)	(1.83)	—	—	(46.63)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	—	24.51	29.99	34.74	17.74	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	—	34.53	50.73	56.46	39.99
People
People	Employees	—	4,328	4,888	4,538	3,175	3,220	2,576	2,505	3,300	3,000
	Revenue/emp, $m	—	0.48	0.26	0.31	0.33	0.28	0.39	0.60	0.42	0.48
Income, $m
Income, $m	Revenue	—	2,088	1,253	1,388	1,059	907	1,012	1,502	1,385	1,437
	Gross margin, %	—	62.07	39.03	47.69	42.78	32.52	48.52	53.06	50.83	48.78
	EBT	—	(3,036)	(4,452)	(1,261)	(4,444)	(572)	3,678	317	333	(51)
	EBT margin, %	—	(145.40)	(355.31)	(90.85)	(419.64)	(63.07)	363.44	21.11	24.04	(3.55)
	Net income	—	(3,102)	(4,490)	(1,222)	(4,663)	(587)	3,907	300	446	(77)
	Depreciation	—	825	627	426	347	127	159	155	168	238
Per share, $
Per share, $	Revenue	—	4.13	12.53	13.88	10.59	9.07	6.75	21.15	20.37	23.18
	Earnings	—	(6.14)	(44.90)	(12.22)	(46.63)	(5.85)	78.14	4.23	6.56	(1.24)
	Cash flow	—	0.79	(2.39)	(2.56)	(4.20)	(1.54)	0.06	4.04	1.29	(0.45)
	Capex	—	0.06	0.50	(0.48)	(0.27)	0.14	(0.97)	(1.23)	3.32	(1.76)
	Free cash flow	—	0.85	(1.89)	(3.04)	(4.47)	(1.40)	(0.91)	2.82	4.62	(2.21)
	Book value	—	13.78	30.35	17.93	(31.40)	(37.16)	11.35	42.01	42.91	46.10
	Shares, m	—	505	100	100	100	100	150	71	68	62
Valuation, ×
Valuation, ×	P/E	—	1.07	1.07	1.07	1.07	1.07	1.05	11.39	5.98	0.00
	P/S	—	1.30	1.30	1.30	1.30	1.30	4.48	2.23	1.91	1.49
	P/B	—	0.91	0.91	0.91	0.91	0.91	2.67	1.12	0.91	0.75
	EV/Sales	—	1.99	1.99	1.99	1.99	1.99	4.48	2.16	1.99	1.67
	EV/FCF	—	(9.66)	(9.66)	(9.66)	(9.66)	(9.66)	(33.07)	16.19	8.80	(17.54)
Cash, $m
Cash, $m	Operating cash flow	—	399	(239)	(256)	(420)	(154)	9	287	88	(28)
	Capex	—	30	50	(48)	(27)	14	(146)	(87)	226	(109)
	Free cash flow	—	429	(189)	(304)	(447)	(140)	(137)	200	314	(137)
Balance, $m
Balance, $m	Working capital	—	(7,798)	2,303	1,003	(5,483)	(5,509)	453	769	427	384
	Total debt	—	1,308	7,136	6,862	6,088	32	518	608	610	613
	Net debt	—	(175)	5,076	5,601	5,494	(421)	(6)	(120)	105	248
	Shareholders’ equity	—	6,959	3,035	1,793	(3,140)	(3,716)	1,702	2,983	2,918	2,858
Returns, %
Returns, %	ROA	—	0.00	(31.10)	(12.11)	(70.38)	(14.94)	116.66	8.55	10.65	(1.90)
	ROIC	—	(4.45)	(6.07)	(2.49)	(119.00)	0.00	2.65	7.18	8.52	0.95
	ROE	—	0.00	(89.71)	(50.50)	691.76	17.12	(387.98)	12.81	15.12	(2.67)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
NE Noble Corporation PLC	$6.9B	46.4×	29.7×	−15.20% (below 0%: shrinking)	n/m	−152.06% (below 0%: shrinking)	37.99%	4.23%	Compare
RIG Transocean Ltd.	$6.2B	— (loss-making)	31.8×	−2.23% (below 0%: shrinking)	n/m	+90.18% (above 0%: growing)	100.00%	15.73%	Compare
VAL Valaris Limited	$5.8B	6.3×	25.3×	−12.35% (below 0%: shrinking)	−54.94% (below 0%: shrinking)	−159.58% (below 0%: shrinking)	22.94%	9.48%	Compare
PTEN Patterson-UTI Energy, Inc.	$4.3B	— (loss-making)	— (loss-making)	+0.71% (above 0%: growing)	n/m	−598.20% (below 0%: shrinking)	22.85%	(0.57%)	Compare
HP Helmerich & Payne, Inc.	$3.8B	— (loss-making)	— (loss-making)	−0.58% (below 0%: shrinking)	n/m	+574.70% (above 0%: growing)	29.52%	18.19%	Compare
SDRL Seadrill Limited	$2.9B	1,575×	123×	+19.10% (above 0%: growing)	n/m	−258.33% (below 0%: shrinking)	52.12%	16.04%
BORR Borr Drilling Limited	$1.4B	— (loss-making)	— (loss-making)	−13.22% (below 0%: shrinking)	n/m	−323.94% (below 0%: shrinking)	24.62%	0.13%	Compare
NBR Nabors Industries Ltd.	$1.2B	5.3×	— (loss-making)	−2.62% (below 0%: shrinking)	n/m	+135.53% (above 0%: growing)	37.87%	7.05%	Compare
SOC Sable Offshore Corp.	$637.0M	— (loss-making)	—	—	n/m	+90.17% (above 0%: growing)	100.00%	(48.78%)	Compare
Median of peers	$4.0B	6.3×	29.7×	−2.62%	—	−30.94%	33.69%	5.64%

All 9 Oil & Gas Drilling stocks →

Seadrill Limited (SDRL) key facts

Strength: Seadrill Limited’s revenue for fiscal 2025 (year ended December 2025) was $1.4 billion, up 3.75% from fiscal 2024.
Seadrill Limited (SDRL) is an Oil & Gas Drilling company in the Energy sector, listed on the New York Stock Exchange.
As of October 16, 2026, SDRL traded at $47.25, a market capitalization of $2.9 billion.
Return on equity was −2.67% and debt-to-equity 0.26.
Its Piotroski F-score is 4 out of 9 and its Altman Z-score is 2.01 (grey zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.