Vantage Drilling International Ltd. (OSL:VDI)
Norway
· Delayed Price · Currency is NOK 228.00
+10.00 (4.59%)
At close: Dec 5, 2025
OSL:VDI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 127.68 | 204.51 | 280.1 | 164.95 | - | 112.81 | Upgrade
|
| Revenue | 127.68 | 204.51 | 280.1 | 164.95 | - | 112.81 | Upgrade
|
| Revenue Growth (YoY) | -41.52% | -26.99% | 69.81% | - | - | -22.65% | Upgrade
|
| Cost of Revenue | 153.39 | 181.8 | 289.17 | 233.79 | - | 149.08 | Upgrade
|
| Gross Profit | -25.71 | 22.71 | -9.08 | -68.84 | - | -36.27 | Upgrade
|
| Selling, General & Admin | 28.17 | 25.89 | 22.68 | 24.05 | - | 21.02 | Upgrade
|
| Other Operating Expenses | -26.34 | -34.76 | -103.04 | -113.77 | - | -14.05 | Upgrade
|
| Operating Expenses | 35.78 | 34.57 | -35.9 | -45.29 | - | 76.19 | Upgrade
|
| Operating Income | -61.49 | -11.86 | 26.82 | -23.55 | - | -112.46 | Upgrade
|
| Interest Expense | -18.97 | -31.37 | -21.59 | -34.35 | - | -34.04 | Upgrade
|
| Interest & Investment Income | 2.45 | 1.14 | 0.75 | 1.11 | - | 0.87 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.9 | -1.6 | -0.4 | - | - | 0.4 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.25 | -0.05 | -0.01 | -3.67 | - | -0.05 | Upgrade
|
| EBT Excluding Unusual Items | -82.57 | -43.73 | 5.58 | -60.46 | - | -145.28 | Upgrade
|
| Gain (Loss) on Sale of Assets | 189.35 | 86.99 | -0 | 61.41 | - | - | Upgrade
|
| Asset Writedown | - | - | - | - | - | -128.88 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 2.3 | Upgrade
|
| Pretax Income | 106.77 | 43.26 | 5.57 | 0.95 | - | -271.86 | Upgrade
|
| Income Tax Expense | 18.92 | 15.76 | 21.48 | 4.31 | - | 4.9 | Upgrade
|
| Earnings From Continuing Operations | 87.85 | 27.5 | -15.91 | -3.37 | - | -276.76 | Upgrade
|
| Minority Interest in Earnings | -0.1 | 0.31 | 0.53 | 0.01 | - | 0.04 | Upgrade
|
| Net Income | 87.75 | 27.81 | -15.38 | -3.36 | - | -276.72 | Upgrade
|
| Net Income to Common | 87.75 | 27.81 | -15.38 | -3.36 | - | -276.72 | Upgrade
|
| Shares Outstanding (Basic) | 13 | 13 | 13 | 13 | 13 | 13 | Upgrade
|
| Shares Outstanding (Diluted) | 14 | 13 | 13 | 13 | 13 | 13 | Upgrade
|
| Shares Change (YoY) | 2.15% | 0.74% | 0.78% | - | - | 131.02% | Upgrade
|
| EPS (Basic) | 6.58 | 2.09 | -1.16 | -0.26 | -8.40 | -21.10 | Upgrade
|
| EPS (Diluted) | 6.48 | 2.09 | -1.16 | -0.26 | -8.40 | -21.10 | Upgrade
|
| Free Cash Flow | -15.85 | -41.21 | -11.9 | -29.15 | -77.44 | -88.46 | Upgrade
|
| Free Cash Flow Per Share | -1.17 | -3.10 | -0.90 | -2.22 | -5.90 | -6.75 | Upgrade
|
| Gross Margin | -20.13% | 11.10% | -3.24% | -41.74% | - | -32.15% | Upgrade
|
| Operating Margin | -48.16% | -5.80% | 9.58% | -14.28% | - | -99.69% | Upgrade
|
| Profit Margin | 68.72% | 13.60% | -5.49% | -2.03% | - | -245.29% | Upgrade
|
| Free Cash Flow Margin | -12.42% | -20.15% | -4.25% | -17.67% | - | -78.41% | Upgrade
|
| EBITDA | -27.54 | 31.59 | 71.28 | 20.88 | - | -43.24 | Upgrade
|
| EBITDA Margin | -21.57% | 15.45% | 25.45% | 12.65% | - | -38.33% | Upgrade
|
| D&A For EBITDA | 33.95 | 43.45 | 44.46 | 44.43 | 56.24 | 69.22 | Upgrade
|
| EBIT | -61.49 | -11.86 | 26.82 | -23.55 | - | -112.46 | Upgrade
|
| EBIT Margin | -48.16% | -5.80% | 9.58% | -14.28% | - | -99.69% | Upgrade
|
| Effective Tax Rate | 17.72% | 36.43% | 385.34% | 456.40% | - | - | Upgrade
|
| Revenue as Reported | 154.03 | 239.27 | 383.14 | 278.72 | - | 126.86 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.