Sable Offshore Corp.
NYSE:SOC · New York Stock Exchange
-$0.68 today
Vol 9.11M · Avg 4.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:SOC · Revenue to Net Income
Key Ratios
Analysis
$1.3M of revenue converted into -$497.6M of net income for the selected period. Gross margin is -1313.2% and net margin is -3875.4%, showing how much revenue survives after costs and taxes. EPS is $-4.41, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | $0 | $0 | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $14.5M +8.0% | $13.4M -36.1% | $21.0M | $0 | $0 | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$14.5M -8.0% | -$13.4M +36.1% | -$21.0M | $0 | $0 | $8.9B | $7.6B | $6.2B |
| Gross Margin | — | — | — | — | — | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $176.2M -45.8% | $325.0M +2446.3% | $12.8M | $0 -100.0% | $1.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $393.8M +21.2% | $325.0M +342.4% | $73.5M +1094.4% | $6.2M +265.5% | $1.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $12.9M -4.1% | $13.4M -36.1% | $21.0M | $0 | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | -$297.4M +45.8% | -$548.4M -654.8% | -$72.7M -3861.8% | -$1.8M -142.9% | $4.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | — | — | — | — | — | 5.6% | 46.3% | 42.0% |
| Operating Income | -$408.3M -20.6% | -$338.4M -258.2% | -$94.5M -1436.1% | -$6.2M -265.5% | -$1.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | — | — | — | — | — | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 -100.0% | $4.4M +10.7% | $4.0M +24595.5% | $16.2K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $88.2M +31.1% | $67.3M | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $9.8M +103.4% | -$290.7M -36392.5% | $801.0K -81.4% | $4.3M -27.5% | $6.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$398.5M +36.7% | -$629.1M -571.6% | -$93.7M -5007.9% | -$1.8M -142.9% | $4.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | — | — | — | — | — | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $11.7M +24414.6% | -$48.0K | $0 -100.0% | $757.1K | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$410.2M +34.8% | -$629.1M -571.6% | -$93.7M -3515.4% | -$2.6M -160.6% | $4.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | — | — | — | — | — | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$4 +40.6% | -$7 -233.6% | -$2 -2826.5% | -$0 -160.1% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$4 +40.6% | -$7 -233.6% | -$2 -2826.5% | -$0 -160.1% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $98.2M +9.9% | $89.3M +101.0% | $44.4M +23.7% | $35.9M +0.0% | $35.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $98.2M +9.9% | $89.3M +101.0% | $44.4M +23.7% | $35.9M +0.0% | $35.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
NGL Energy Partners LP
NYSE:NGL
$1.94B
Nabors Industries Ltd.
NYSE:NBR
$1.24B
Kosmos Energy Ltd.
NYSE:KOS
$1.13B
Borr Drilling Limited
NYSE:BORR
$1.07B
Precision Drilling Corporation
NYSE:PDS
$1.06B
TXO Partners, L.P.
NYSE:TXO
$701.03M
Granite Ridge Resources, Inc
NYSE:GRNT
$606.06M
Tsakos Energy Navigation Limited
TNP
$539.36M
Clean Energy Fuels Corp.
NASDAQ:CLNE
$410.72M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SOC generate?
Sable Offshore Corp. (SOC) reported $0.00 of revenue in fiscal 2025.
Is SOC profitable?
Sable Offshore Corp. (SOC) reported -$410,162,000.00 of net income.
Explore More
Continue the stock analysis
Jump to another research area for this company.