Company Analysis

Borr Drilling Limited (BORR)

NYSE: BORR · Drilling Oil & Gas Wells · Hamilton, BM · filing with the SEC since 2017
Grade5.1
◀ Past 6.3● Present 4.8▶ Future 4.3
1 est.

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017
Report filedMar 26, 2026Mar 25, 2025Mar 27, 2024Mar 30, 2023Apr 11, 2022Apr 30, 2021Jun 16, 2020··
Revenue1,020.81,010.6771.6443.8245.3307.5334.1164.90.1
General and administrative50.449.245.136.834.749.150.438.721.0
Total operating expenses699.0636.8521.8549.9334.8514.5491.3353.2109.8
Total costs and expenses500.6456.4359.3264.9180.5270.4307.9180.136.2
Operating income322.1374.2250.4-101.9-88.3-188.0-150.8-131.4-109.7
Interest expense210.9194.7157.4125.492.987.45.60.00.0
Interest and investment income3.76.44.95.40.00.21.51.23.2
Share of profit of equity-method investments-2.7-1.24.91.216.19.5-9.00.00.0
Other income (expense), net·····-35.7-59.2-44.519.0
Total non-operating income (expense)····-114.7-122.9-128.1-57.021.7
Income before income taxes··56.1-274.4-183.3-301.4-287.9-188.4-88.0
Income tax expense40.958.234.018.49.716.211.22.50.0
Net income including non-controlling interests··22.1-292.8-193.0-317.6-299.1-190.9-88.0
Net income to non-controlling interests····0.00.0-1.5-0.40.0
Net income45.082.122.1-292.8-193.0-317.6-297.6-190.5-88.0
Earnings per share, basic0.170.330.09-1.64-1.43-4.22r-5.54r-1.85-1.70
Earnings per share, diluted0.170.320.09-1.64-1.43-4.22r-5.54r-1.85-1.70
Weighted average shares, basic262,335,850250,891,106244,270,405178,404,637134,726,33675,177,35253,739,313··
Weighted average shares, diluted264,547,154254,464,295248,150,614178,404,637134,726,33675,177,35253,739,313··
Weighted average shares, basic and diluted·····150,354,703107,478,625102,877,50151,726,288
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:Revenues
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:OperatingCostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton BORR · research, not advice