Free Trial

Sable Offshore (SOC) Financials

Sable Offshore logo
$11.89 +0.06 (+0.48%)
Closing price 03:59 PM Eastern
Extended Trading
$11.88 -0.01 (-0.09%)
As of 07:37 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Sable Offshore

Annual Income Statements for Sable Offshore

This table shows Sable Offshore's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
4.27 -2.59 -94 -410
Consolidated Net Income / (Loss)
4.27 -2.59 -94 -410
Net Income / (Loss) Continuing Operations
4.27 -2.59 -94 -410
Total Pre-Tax Income
4.27 -1.83 -94 -398
Total Operating Income
-1.68 -6.15 -94 -408
Total Gross Profit
0.00 0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00 0.00
Operating Revenue
- - 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00
Total Operating Expenses
1.68 6.15 94 408
Selling, General & Admin Expense
- - 13 176
Depreciation Expense
- - 21 13
Other Operating Expenses / (Income)
1.68 6.15 61 219
Total Other Income / (Expense), net
5.96 4.32 0.80 9.79
Interest Expense
- - 0.00 88
Other Income / (Expense), net
5.94 0.33 0.80 98
Income Tax Expense
0.00 0.76 0.00 12
Basic Earnings per Share
$0.28 ($0.14) $0.00 ($4.18)
Weighted Average Basic Shares Outstanding
31.61M 35.94M 0.00 98.18M
Diluted Earnings per Share
$0.28 ($0.14) $0.00 ($4.18)
Weighted Average Diluted Shares Outstanding
31.61M 35.94M 0.00 98.18M
Weighted Average Basic & Diluted Shares Outstanding
7.19M 15.62M 60.17M 147.24M

Quarterly Income Statements for Sable Offshore

This table shows Sable Offshore's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-23 -22 -23 -25 -165 -256 -110 -128 -110 -62 -197
Consolidated Net Income / (Loss)
-23 -22 -23 -25 -165 -256 -110 -128 -110 -62 -197
Net Income / (Loss) Continuing Operations
-23 -22 -23 -25 -165 -256 -110 -128 -110 -62 -197
Total Pre-Tax Income
-23 -22 -23 -25 -160 -255 -99 -120 -104 -76 -197
Total Operating Income
-23 -22 -23 -26 -62 -55 -60 -129 -119 -100 -119
Total Gross Profit
-15 0.00 0.00 15 0.00 0.00 -34 0.00 0.00 34 -67
Total Revenue
0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 - 1.27
Operating Revenue
0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 - 1.27
Total Cost of Revenue
15 0.00 0.00 -15 0.00 0.00 34 0.00 0.00 -34 68
Operating Cost of Revenue
15 - - - - - 34 - - - 68
Total Operating Expenses
8.39 22 23 41 62 55 25 129 119 135 52
Selling, General & Admin Expense
3.14 2.95 3.02 3.66 33 26 22 75 37 42 48
Depreciation Expense
5.26 5.25 5.26 5.25 2.72 2.76 3.02 3.17 3.26 3.44 3.94
Total Other Income / (Expense), net
0.01 0.01 -0.54 1.32 -98 -200 -39 8.65 16 24 -78
Interest Expense
- 0.00 0.00 - 19 19 21 21 21 25 35
Other Income / (Expense), net
0.01 0.01 -0.54 1.32 -79 -181 -18 30 37 50 -44
Income Tax Expense
0.00 0.00 0.00 - 5.15 0.87 11 7.82 6.63 -14 0.00
Basic Earnings per Share
$0.00 $0.00 $0.00 - ($2.75) ($4.11) ($1.30) ($1.40) ($1.11) ($0.37) ($1.37)
Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 60.17M 62.17M 84.44M 91.22M 99.49M 98.18M 143.67M
Diluted Earnings per Share
$0.00 $0.00 $0.00 - ($2.75) ($4.11) ($1.30) ($1.40) ($1.11) ($0.37) ($1.37)
Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 60.17M 62.17M 84.44M 91.22M 99.49M 98.18M 143.67M
Weighted Average Basic & Diluted Shares Outstanding
15.62M 15.62M - 60.17M 64.85M 89.10M 89.41M 99.51M 144.96M 147.24M 154.36M

Annual Cash Flow Statements for Sable Offshore

This table details how cash moves in and out of Sable Offshore's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2025
Net Change in Cash & Equivalents
0.31 -0.22 0.00 -238
Net Cash From Operating Activities
-2.01 -1.71 -70 -352
Net Cash From Continuing Operating Activities
-2.01 -1.71 -70 -352
Net Income / (Loss) Continuing Operations
4.27 -2.59 -94 -410
Consolidated Net Income / (Loss)
4.27 -2.59 -94 -410
Depreciation Expense
- - 21 13
Amortization Expense
- - 0.00 2.16
Non-Cash Adjustments To Reconcile Net Income
-5.96 -4.32 4.79 47
Changes in Operating Assets and Liabilities, net
-0.33 5.19 -2.23 -3.34
Net Cash From Investing Activities
-288 0.79 0.00 -418
Net Cash From Continuing Investing Activities
-288 0.79 0.00 -418
Purchase of Property, Plant & Equipment
- - 0.00 -418
Acquisitions
- - 0.00 0.00
Net Cash From Financing Activities
290 0.71 70 531
Net Cash From Continuing Financing Activities
290 0.71 70 531
Repayment of Debt
-0.08 - 0.00 0.00
Repurchase of Common Equity
-0.80 0.00 0.00 -14
Issuance of Common Equity
290 - 0.00 545
Other Financing Activities, net
- - 70 0.00

Quarterly Cash Flow Statements for Sable Offshore

This table details how cash moves in and out of Sable Offshore's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-0.07 -0.04 0.00 - - - -111 58 -241 56 -46
Net Cash From Operating Activities
-0.21 -0.88 -20 -17 -17 -15 -48 -95 -111 -98 -82
Net Cash From Continuing Operating Activities
-0.21 -0.88 -20 -17 -17 -15 -48 -95 -111 -98 -82
Net Income / (Loss) Continuing Operations
-0.19 -12 -23 -22 -23 -25 -110 -128 -110 -62 -197
Consolidated Net Income / (Loss)
-0.19 -12 -23 -22 -23 -25 -110 -128 -110 -62 -197
Depreciation Expense
- - 5.26 5.25 5.26 5.25 3.02 3.17 3.26 3.44 3.94
Amortization Expense
- - 0.00 - - - 0.56 0.57 0.57 0.46 0.47
Non-Cash Adjustments To Reconcile Net Income
-1.62 7.28 0.00 0.61 0.30 3.88 59 19 4.89 -26 91
Changes in Operating Assets and Liabilities, net
1.60 3.49 -1.81 -1.00 0.09 0.49 -1.07 10 -8.97 -14 20
Net Cash From Investing Activities
0.14 0.47 0.00 - - - -63 -130 -130 -95 -21
Net Cash From Continuing Investing Activities
0.14 0.47 0.00 - - - -63 -130 -130 -95 -21
Purchase of Property, Plant & Equipment
- - 0.00 - - - -63 -130 -130 -95 -21
Net Cash From Financing Activities
- 0.37 20 17 17 15 -0.04 283 -0.41 249 58
Net Cash From Continuing Financing Activities
- 0.37 20 17 17 15 -0.04 283 -0.41 249 58
Repayment of Debt
- - 0.00 - - - 0.00 - - - -0.20
Repurchase of Common Equity
- - 0.00 - - - -0.04 -12 -0.41 -1.29 -14
Issuance of Common Equity
- - 0.00 - - - 0.00 295 - 250 72

Annual Balance Sheets for Sable Offshore

This table presents Sable Offshore's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.30 288 291 712 1,583 1,741
Total Current Assets
0.30 0.84 0.19 16 355 136
Cash & Equivalents
0.01 0.32 0.10 0.00 300 98
Accounts Receivable
- - - - - 0.00
Inventories, net
- - - 16 15 27
Prepaid Expenses
0.00 0.52 0.09 0.00 4.17 11
Plant, Property, & Equipment, net
0.00 0.00 0.00 689 1,194 1,561
Plant, Property & Equipment, gross
- - - 4,382 1,194 1,567
Accumulated Depreciation
- - - 3,693 0.00 5.98
Total Noncurrent Assets
0.00 288 291 6.40 33 44
Other Noncurrent Operating Assets
0.00 288 291 6.40 33 44
Total Liabilities & Shareholders' Equity
0.30 288 291 712 1,583 1,741
Total Liabilities
0.28 14 19 373 1,199 1,207
Total Current Liabilities
0.28 1.23 6.74 18 121 1,023
Short-Term Debt
0.04 0.96 1.78 - 0.00 922
Accounts Payable
- - - 5.38 120 99
Other Current Liabilities
- - - 13 0.92 2.49
Total Noncurrent Liabilities
0.00 13 12 355 1,078 183
Asset Retirement Reserve & Litigation Obligation
- - - 349 100 113
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 0.00 1.16 13
Other Noncurrent Operating Liabilities
0.00 13 12 5.52 144 57
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.02 -13 -18 339 384 534
Total Preferred & Common Equity
0.02 -13 -18 339 384 534
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.02 -13 -18 339 384 534
Common Stock
0.03 0.00 0.00 0.00 1,082 1,643
Retained Earnings
-0.00 -13 -18 0.00 -698 -1,108

Quarterly Balance Sheets for Sable Offshore

This table presents Sable Offshore's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
289 87 88 1,296 1,241 1,473 1,562 1,772 1,650 1,730
Total Current Assets
0.38 0.44 0.24 229 167 344 245 308 78 85
Cash & Equivalents
0.14 0.13 0.09 209 112 288 189 247 42 52
Accounts Receivable
- - - - - - - - - 1.54
Inventories, net
- - - 17 17 16 15 20 25 21
Prepaid Expenses
0.24 0.20 0.14 3.40 3.35 4.83 5.49 4.98 11 11
Plant, Property, & Equipment, net
0.00 0.00 0.00 1,061 1,068 1,111 1,283 1,427 1,533 1,602
Plant, Property & Equipment, gross
- - - 1,061 1,068 1,111 1,283 1,429 1,538 1,611
Accumulated Depreciation
- - - 0.00 0.00 0.00 0.00 1.81 5.44 9.93
Total Noncurrent Assets
289 87 87 5.83 5.50 18 34 37 39 43
Other Noncurrent Operating Assets
289 87 87 5.83 5.50 18 34 37 39 43
Total Liabilities & Shareholders' Equity
289 87 88 1,296 1,241 1,473 1,562 1,772 1,650 1,730
Total Liabilities
5.52 21 16 1,031 1,119 1,306 1,281 1,326 1,302 1,308
Total Current Liabilities
2.88 11 11 82 61 98 147 1,062 1,062 1,078
Short-Term Debt
1.26 2.28 2.19 - - - - 876 897 956
Accounts Payable
- - - 0.00 58 96 146 186 164 117
Other Current Liabilities
- - - 1.46 1.30 0.36 1.03 1.11 1.43 4.23
Total Noncurrent Liabilities
2.64 11 5.88 949 1,058 1,207 1,135 264 240 230
Asset Retirement Reserve & Litigation Obligation
- - - 91 94 97 103 106 109 116
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 15 20 21 12 20 26 13
Other Noncurrent Operating Liabilities
2.64 11 5.88 72 153 275 165 139 105 101
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-4.58 -20 -15 265 122 167 281 446 348 422
Total Preferred & Common Equity
-4.58 -20 -15 265 122 167 281 446 348 422
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-4.58 -20 -15 265 122 167 281 446 348 422
Common Stock
0.00 0.00 0.00 526 549 850 1,089 1,382 1,394 1,727
Retained Earnings
-4.58 -20 -15 -261 -427 -682 -808 -936 -1,046 -1,305

Annual Metrics And Ratios for Sable Offshore

This table displays calculated financial ratios and metrics derived from Sable Offshore's official financial filings.

Metric 2021 2022 2023 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2025
DEI Shares Outstanding
- - - 144,961,796.00
DEI Adjusted Shares Outstanding
- - - 144,961,796.00
DEI Earnings Per Adjusted Shares Outstanding
- - - -2.83
Growth Metrics
- - - -
Profitability Metrics
- - - -
Net Operating Profit after Tax (NOPAT)
-1.68 -4.31 -66 -286
Return On Investment Capital (ROIC_SIMPLE)
- - -19.51% -19.63%
Earnings before Interest and Taxes (EBIT)
4.26 -5.82 -94 -310
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.26 -5.82 -73 -295
Valuation Ratios
- - - -
Leverage & Solvency
- - - -
Liquidity Ratios
- - - -
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -2.81 -131 0.00
Efficiency Ratios
- - - -
Capital & Investment Metrics
- - - -
Invested Capital
275 274 339 1,358
Increase / (Decrease) in Invested Capital
0.00 -1.49 65 0.00
Book Value per Share
($0.36) ($0.51) $21.70 $3.69
Tangible Book Value per Share
($0.36) ($0.51) $21.70 $3.69
Total Capital
276 274 339 1,456
Total Debt
0.96 1.78 0.00 922
Total Long-Term Debt
0.00 0.00 0.00 0.00
Net Debt
0.63 1.68 0.00 824
Capital Expenditures (CapEx)
0.00 0.00 0.00 418
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.25 -4.87 -1.69 -64
Debt-free Net Working Capital (DFNWC)
0.57 -4.77 -1.69 34
Net Working Capital (NWC)
-0.39 -6.55 -1.69 -888
Net Nonoperating Expense (NNE)
-5.96 -1.71 28 124
Net Nonoperating Obligations (NNO)
0.63 1.68 0.00 824
Total Depreciation and Amortization (D&A)
0.00 0.00 21 15
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.28 ($0.14) ($3.56) ($4.18)
Adjusted Weighted Average Basic Shares Outstanding
35.94M 35.94M 18.06M 98.18M
Adjusted Diluted Earnings per Share
$0.28 ($0.14) ($3.56) ($4.18)
Adjusted Weighted Average Diluted Shares Outstanding
35.94M 35.94M 18.06M 98.18M
Adjusted Basic & Diluted Earnings per Share
$0.28 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.61M 15.62M 60.17M 147.24M
Normalized Net Operating Profit after Tax (NOPAT)
-1.18 -4.31 -66 -286
Debt Service Ratios
- - - -
Payout Ratios
- - - -

Quarterly Metrics And Ratios for Sable Offshore

This table displays calculated financial ratios and metrics derived from Sable Offshore's official financial filings.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - 144,961,796.00 147,244,086.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 144,961,796.00 147,244,086.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.43 -1.34
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
EBITDA Growth
-379.83% -790.25% -1,862.96% -43.97% -711.47% -1,206.66% 0.00% 31.00% 66.10% - -113.25%
EBIT Growth
-461.86% -1,002.91% -2,441.99% -82.07% -532.56% -920.96% 0.00% 29.68% 64.87% - -109.09%
NOPAT Growth
-3,723.76% -4,999.11% -2,272.39% -538.88% -178.89% -142.33% 0.00% -107.10% -118.61% - -98.60%
Net Income Growth
-461.16% -889.68% -11,931.29% -115.54% -641.60% -1,007.80% 0.00% 22.59% 56.81% - -79.86%
EPS Growth
-100.00% -100.00% 100.00% 0.00% 0.00% 0.00% 0.00% 49.09% 72.99% - -5.38%
Operating Cash Flow Growth
-6,276.64% -5,376.33% -8,224.85% -1,665.42% 0.00% 0.00% 0.00% 0.00% 0.00% - -71.53%
Free Cash Flow Firm Growth
1,632.32% 1,047.96% 2,938.61% -5,871.26% -475.20% -358.97% 0.00% 50.60% 9.83% - 0.00%
Invested Capital Growth
-75.86% -74.30% 0.00% 23.87% 944.95% 0.00% 0.00% 35.69% 82.71% - 45.59%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
EBITDA Q/Q Growth
-29.98% 4.88% -4.46% -11.47% 0.00% -68.21% 0.00% -28.93% 17.37% - -238.03%
EBIT Q/Q Growth
-68.08% 3.77% -3.42% -8.85% 0.00% -66.91% 0.00% -27.79% 16.62% - -220.72%
NOPAT Q/Q Growth
-460.39% 3.76% -0.99% -17.31% 0.00% 12.25% 0.00% -115.55% 7.37% - -18.50%
Net Income Q/Q Growth
-99.15% 3.82% -3.42% -8.81% 0.00% -54.48% 0.00% -16.91% 13.81% - -216.89%
EPS Q/Q Growth
100.00% 0.00% 0.00% 0.00% 0.00% -49.45% 0.00% -7.69% 20.71% - -270.27%
Operating Cash Flow Q/Q Growth
-2,151.91% 11.67% 0.09% 11.17% 0.00% 0.00% 0.00% -98.21% -16.43% - 16.21%
Free Cash Flow Firm Q/Q Growth
14,179.53% -0.81% 37.21% -131.16% 0.00% 5.29% 0.00% 0.00% -72.87% - 0.00%
Invested Capital Q/Q Growth
-75.14% 7.61% -100.00% 0.00% 0.00% -13.96% 0.00% 14.02% 15.85% - -2.37%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -5,252.71%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -12,427.07%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -9,343.35%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -12,774.04%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -15,501.65%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 103.21% 100.34% 111.03% 106.51% 106.39% - 100.00%
Interest Burden Percent
100.04% 100.00% 100.00% 99.96% 113.59% 108.14% 127.06% 121.17% 125.39% - 121.35%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -7.43%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -22.28%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -48.65%
Return on Equity (ROE)
-18.57% -32.30% 0.00% -30.66% 0.00% 0.00% 0.00% 0.00% 0.00% - -56.09%
Cash Return on Invested Capital (CROIC)
110.66% 98.30% 0.00% -42.91% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -9.86%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -11.97%
Return on Common Equity (ROCE)
1.42% 1.75% 0.00% -16.09% 0.00% 0.00% 0.00% 0.00% 0.00% - -56.09%
Return on Equity Simple (ROE_SIMPLE)
160.30% 370.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
-16 -16 -16 -19 -44 -38 -42 -90 -84 -70 -83
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -6,540.35%
Net Nonoperating Expense Percent (NNEP)
457.76% 425.06% 0.00% 785.58% 37.77% 88.54% 10.74% 6.12% 3.98% - 14.85%
Return On Investment Capital (ROIC_SIMPLE)
- - - -5.46% - - -3.69% -6.83% -6.71% -4.82% -6.03%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 5,352.71%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 3,780.49%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 4,090.64%
Earnings before Interest and Taxes (EBIT)
-23 -22 -23 -25 -141 -236 -78 -99 -83 -51 -162
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-18 -17 -18 -20 -138 -233 -74 -95 -79 -47 -158
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 7.43 9.15 8.08 4.41 4.99 - 5.77
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 7.43 9.15 8.08 4.41 4.99 - 5.77
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 1,913.83
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 2.03 3.07 3.18 2.46 2.15 - 2.52
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 2,625.14
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.03 0.03 0.00 0.00 6.48 4.86 3.04 1.96 2.58 - 2.27
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 6.48 4.86 3.04 0.00 0.00 - 0.00
Financial Leverage
0.01 0.01 0.00 0.00 3.34 2.93 2.24 2.18 2.61 - 2.18
Leverage Ratio
1.08 1.06 0.00 1.64 6.88 8.79 5.24 5.31 6.06 - 4.69
Compound Leverage Factor
1.08 1.06 0.00 1.64 7.81 9.51 6.66 6.43 7.59 - 5.69
Debt to Total Capital
3.34% 2.99% 0.00% 0.00% 86.62% 82.94% 75.27% 66.27% 72.03% - 69.39%
Short-Term Debt to Total Capital
3.34% 2.99% 0.00% 0.00% 0.00% 0.00% 0.00% 66.27% 72.03% - 69.39%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 86.62% 82.94% 75.27% 0.00% 0.00% - 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
126.13% 118.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
-29.47% -21.13% 0.00% 100.00% 13.38% 17.06% 24.73% 33.73% 27.97% - 30.61%
Debt to EBITDA
-0.06 -0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - -2.52
Net Debt to EBITDA
-0.06 -0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - -2.39
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Debt to NOPAT
-0.11 -0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - -2.92
Net Debt to NOPAT
-0.11 -0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - -2.76
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - -0.94
Noncontrolling Interest Sharing Ratio
107.65% 105.41% 0.00% 47.52% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.04 0.02 0.00 0.91 2.73 3.50 1.67 0.29 0.07 - 0.08
Quick Ratio
0.01 0.01 0.00 0.00 1.83 2.93 1.29 0.23 0.04 - 0.05
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
198 196 269 -84 -736 -697 0.00 -363 -628 0.00 -498
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -75.72% -73.27% -85.02% - -390.61%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 -38.36 -36.34 0.00 -17.30 -29.90 - -14.37
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -2.28 -4.52 -5.27 - -2.37
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -5.29 -10.70 -11.46 - -2.98
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 1.88
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.26
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 194.45
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 1,430.15
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - -1,235.70
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
68 73 0.00 339 765 658 911 1,038 1,203 1,358 1,326
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Increase / (Decrease) in Invested Capital
-214 -212 -285 65 692 658 0.00 273 545 0.00 415
Enterprise Value (EV)
0.00 0.00 0.00 0.00 1,550 2,023 2,898 2,558 2,592 - 3,337
Market Capitalization
0.00 0.00 0.00 0.00 907 1,532 2,268 1,965 1,737 - 2,432
Book Value per Share
($0.56) ($0.99) $0.00 $21.70 $2.03 $2.58 $3.14 $4.98 $3.50 $3.69 $2.87
Tangible Book Value per Share
($0.56) ($0.99) $0.00 $21.70 $2.03 $2.58 $3.14 $4.98 $3.50 $3.69 $2.87
Total Capital
68 73 0.00 339 912 982 1,135 1,321 1,245 1,456 1,378
Total Debt
2.28 2.19 0.00 0.00 790 814 855 876 897 922 956
Total Long-Term Debt
0.00 0.00 0.00 0.00 790 814 855 0.00 0.00 0.00 0.00
Net Debt
2.14 2.10 0.00 0.00 643 491 630 593 855 824 904
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 63 130 130 95 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8.01 -8.17 0.00 -1.69 -41 -78 -126 -161 -129 -64 -89
Debt-free Net Working Capital (DFNWC)
-7.88 -8.08 0.00 -1.69 106 246 98 121 -87 34 -37
Net Working Capital (NWC)
-10 -10 0.00 -1.69 106 246 98 -754 -984 -888 -993
Net Nonoperating Expense (NNE)
6.96 6.69 7.30 6.60 122 217 68 38 27 -7.98 114
Net Nonoperating Obligations (NNO)
2.14 2.10 0.00 0.00 643 491 630 593 855 824 904
Total Depreciation and Amortization (D&A)
5.26 5.25 5.26 5.25 2.72 2.76 3.58 3.74 3.83 3.90 4.41
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -6,979.78%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -2,875.30%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -78,111.49%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.14 $0.64 $0.00 $0.00 ($2.75) ($4.11) ($1.30) ($1.40) ($1.11) ($0.37) ($1.37)
Adjusted Weighted Average Basic Shares Outstanding
28.71M 15.62M 0.00 0.00 60.17M 62.17M 84.44M 91.22M 99.49M 98.18M 143.67M
Adjusted Diluted Earnings per Share
$0.14 $0.64 $0.00 $0.00 ($2.75) ($4.11) ($1.30) ($1.40) ($1.11) ($0.37) ($1.37)
Adjusted Weighted Average Diluted Shares Outstanding
28.71M 15.62M 0.00 0.00 60.17M 62.17M 84.44M 91.22M 99.49M 98.18M 143.67M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
15.62M 15.62M 0.00 60.17M 64.85M 89.10M 89.41M 99.51M 144.96M 147.24M 154.36M
Normalized Net Operating Profit after Tax (NOPAT)
-16 -16 -16 -19 -44 -38 -42 -90 -84 -70 -83
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -6,540.35%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -15,501.65%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 -7.36 -12.29 -3.70 -4.72 -3.94 - -4.68
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 -2.27 -1.99 -1.99 -4.29 -3.98 - -2.40
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -6.71 -10.90 -10.13 - -5.29
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 -5.01 -10.47 -10.17 - -3.01
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -5.66%

Financials Breakdown Chart

Key Financial Trends

Sable Offshore (NYSE:SOC) shows a company in a very early-stage, capital-intensive buildout, but the financials also highlight significant losses, heavy debt, and recurring cash burn. Over the last several years, the company has moved from a tiny pre-revenue business to one carrying a much larger asset base, but it has not yet established profitable operations. In Q1 2026, SOC reported just $1.3 million of revenue against $68.0 million of cost of revenue, producing a $197.0 million net loss for the quarter.

The most important trend is that losses remain large despite the company’s growing asset base. Quarterly net losses have generally widened from the roughly $23 million range in early 2023 to more than $100 million in multiple quarters during 2025, and then to $197 million in Q1 2026. Operating expenses have also stayed elevated, while the company has only recently begun to generate meaningful revenue.

Cash flow remains a major concern. SOC posted negative operating cash flow in Q1 2026 of -$82.2 million, following similarly negative figures in prior quarters. The company has been funding its activities through financing, including sizable equity issuances, but this has come at the cost of dilution. In Q1 2026, the company raised $72.4 million from common equity issuance, while Q4 2025 included $250.0 million in equity issuance and Q2 2025 included $295.0 million.

Debt levels are high relative to earnings and cash generation. At the end of Q1 2026, SOC reported $956.3 million in short-term debt and only $52.2 million in cash and equivalents. Total liabilities stood at $1.31 billion versus total equity of just $421.9 million. That combination leaves the balance sheet highly leveraged and dependent on future financing and project execution.

There are some signs of progress on the asset side. Net property, plant and equipment rose to $1.60 billion in Q1 2026 from $1.53 billion in Q3 2025 and $1.28 billion in Q1 2025, suggesting continued investment in infrastructure and development. Gross PP&E also increased substantially over the period, consistent with an ongoing buildout.

Still, the business is not yet producing enough revenue to cover its cost structure. Revenue has been minimal or zero in most earlier quarters, with a slight pickup to $1.27 million in Q1 2026. Against that, SOC carried tens of millions of dollars in SG&A and other operating costs, plus interest expense of $34.7 million in Q1 2026.

Share count growth has been significant, which dilutes future per-share upside. Weighted average basic shares rose from about 84.4 million in Q1 2025 to 143.7 million in Q1 2026. That makes it harder for future earnings improvements to translate into strong EPS growth unless profitability improves meaningfully.

  • Assets are growing: Net PP&E increased to $1.60 billion in Q1 2026, reflecting continued investment in the business.
  • Liquidity improved from prior lows: Cash and equivalents rose to $52.2 million in Q1 2026 from $41.6 million in Q3 2025.
  • Financing access remains available: SOC has repeatedly raised capital through equity issuance, including $72.4 million in Q1 2026 and larger amounts in 2025.
  • Revenue has started to appear: Q1 2026 revenue of $1.27 million is still very small, but it is more than the zero-revenue periods seen earlier.
  • Capital spending remains ongoing: Q1 2026 capex was $21.1 million, signaling continued project execution.
  • Operating cash flow is deeply negative: Q1 2026 operating cash flow was -$82.2 million.
  • Losses are very large: Q1 2026 net loss reached $197.0 million, much worse than prior quarters.
  • Leverage is high: Short-term debt of $956.3 million far exceeds cash on hand.
  • Equity dilution is a real risk: Common shares outstanding have climbed sharply over the past year.
  • Interest burden is heavy: Q1 2026 interest expense of $34.7 million adds pressure to already weak earnings.

Bottom line: SOC looks like a development-stage offshore company that is still in the heavy investment phase. The asset base has expanded, but profitability, operating cash flow, and leverage all point to a high-risk profile. For retail investors, the key question is whether the company can convert its large capital investment into meaningful production and revenue before liquidity, debt service, or dilution become more painful.

06/10/26 09:35 PM ETAI Generated. May Contain Errors.

Sable Offshore Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Sable Offshore's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Sable Offshore's net income appears to be on an upward trend, with a most recent value of -$410.16 million in 2025, falling from $4.27 million in 2021. The previous period was -$93.67 million in 2023. See where experts think Sable Offshore is headed by visiting Sable Offshore's forecast page.

Sable Offshore's total operating income in 2025 was -$408.28 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $408.28 million

Over the last 3 years, Sable Offshore's total revenue changed from $0.00 in 2021 to $0.00 in 2025, a change of 0.0%.

Sable Offshore's total liabilities were at $1.21 billion at the end of 2025, a 0.6% increase from 2024, and a 429,449.6% increase since 2020.

In the past 5 years, Sable Offshore's cash and equivalents has ranged from $0.00 in 2023 to $300.38 million in 2024, and is currently $97.68 million as of their latest financial filing in 2025.

Over the last 3 years, Sable Offshore's book value per share changed from -0.36 in 2021 to 3.69 in 2025, a change of -1,123.5%.



Financial statements for NYSE:SOC last updated on 5/11/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners