Also trades as: SEAL-PB (NYSE) · $vol 0M

$25.40

+0.00 (+0.00%)

Weekly Expected Move ±1.5%

$25 $25 $25 $26 $26

NYSE · Energy · Oil & Gas Midstream · Tech Score Neutral · Power 40 · $2.5B mcap · 51M float · 0.0083% daily turnover

Revenue

$637M -10.4% ▼

5Y CAGR: +1.5%

Gross Profit

$258M -18.6% ▼

5Y CAGR: -3.2%

Operating Income

$224M +336.8% ▲

5Y CAGR: -0.2%

Net Income

$42M +162.3% ▲

5Y CAGR: -13.4%

EPS (Diluted)

$0.17 +118.3% ▲

5Y CAGR: -25.2%

EBITDA

$368M +65.1% ▲

5Y CAGR: +0.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$598M	$624M	$727M	$711M	$637M
YoY Growth	+1.1%	+4.5%	+16.4%	-2.2%	-10.4%
Cost of Revenue	$284M	$355M	$409M	$393M	$379M
Gross Profit	$314M	$269M	$318M	$317M	$258M
Gross Margin	52.6%	43.1%	43.8%	44.7%	40.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$65M	$35M	$31M	$29M	$34M
Operating Expenses	$65M	$35M	$3M	$412M	$34M
Operating Income	$246M	$177M	$315M	-$95M	$224M
Operating Margin	41.2%	28.4%	43.4%	-13.3%	35.1%
Interest Expense	$119M	$137M	$188M	$178M	$165M
Income Before Tax	$262M	$250M	$328M	-$98M	$29M
Tax Expense	$7M	$8M	$10M	-$2M	$3M
Net Income	$243M	$224M	$305M	-$68M	$42M
Net Margin	40.6%	35.9%	41.9%	-9.6%	6.7%
EPS (Diluted)	$2.44	$2.23	$2.80	$-0.93	$0.17
EBITDA	$512M	$515M	$661M	$223M	$368M
Shares Outstanding	87M	89M	100M	100M	100M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$176M	$180M	$160M	$159M	$159M	$158M	$147M	$153M
Cost of Revenue	$98M	$102M	$93M	$92M	$92M	$102M	$99M	$97M
Gross Profit	$78M	$77M	$67M	$67M	$68M	$56M	$48M	$56M
Gross Margin	44.5%	43.0%	41.9%	42.2%	42.5%	35.6%	32.7%	36.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$7M	$7M	$7M	$7M	$14M	$6M	$7M	$7M
Operating Expenses	$4M	$394M	$7M	$27M	$77M	$6M	$7M	$7M
Operating Income	$75M	-$316M	$60M	$40M	-$9M	$50M	$41M	$49M
Operating Margin	42.4%	-176.0%	37.4%	25.5%	-5.6%	31.5%	27.8%	31.9%
Interest Expense	$45M	$45M	$42M	$42M	$41M	$39M	$37M	$35M
Income Before Tax	$38M	-$289M	$8M	$28M	-$48M	$42M	$41M	$21M
Tax Expense	$681K	-$2M	-$363K	$2M	-$981K	$2M	$81K	$161K
Net Income	$35M	-$254M	$9M	$24M	-$29M	$39M	$41M	$21M
Net Margin	19.7%	-141.2%	5.7%	14.8%	-18.4%	24.7%	28.1%	13.4%
EPS (Diluted)	$0.29	$-2.60	$0.03	$0.17	$-0.36	$0.33	$0.35	$0.14
EBITDA	$118M	-$207M	$84M	$105M	$27M	$123M	$119M	$90M
Shares Outstanding	100M	100M	100M	100M	100M	100M	100M	100M

SEAL-PA NYSE