2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $964M | $848M | $1.4B | $2.6B | $3.1B |
Cost of Revenue | $990M | $855M | $1.1B | $1.8B | $2.3B |
Gross Profit | -$26M | -$7.3M | $305M | $744M | $744M |
Gross Profit % | -2.6% | -0.9% | 22% | 29% | 24% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$4B | $352M | $169M | $482M | $448M |
Dep. & Amort. | $374M | $110M | $142M | $195M | $369M |
Def. Tax | -$26M | -$32M | -$26M | -$98M | -$43M |
Stock Comp. | $9.2M | $17M | $35M | $38M | $44M |
Chg. in WC | $75M | $45M | $61M | -$55M | -$131M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $365M | $194M | $476M | $361M | $247M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $365M | $194M | $476M | $361M | $247M |
Receivables | $159M | $200M | $480M | $589M | $797M |
Inventory | $1 | $0 | $1 | $0 | $0 |
Noble Corporation reported Q4 2024 adjusted EBITDA of $319 million, with a full-year 2024 revenue of $3.1 billion and adjusted EBITDA of $1.1 billion.
The company has achieved over half of its $100 million synergy target from the Diamond Offshore acquisition and expects to realize the remainder by the end of 2025.
Noble provided 2025 guidance with revenue projected between $3.25 billion and $3.45 billion, adjusted EBITDA between $1.05 billion and $1.15 billion, and capital expenditures of $375 million.
The company highlighted a near-term softness in deepwater demand but remains optimistic about a rebound in 2026-2027, with potential net demand improvement of up to 10 rigs globally.
Noble has retired several rigs, including the Meltem, citing diminished near-term demand for stacked capacity, and is focusing on high-spec, highly utilized assets to drive value.