Revenue fell 15.2% year-over-year to $719.7M in 2026Q2 with gross margin at 38.0%, yet operating income collapsed 71.9% sequentially from $225.3M to $63.4M, suggesting negative flow-through from the offshore cost base's rigidity at current utilization.
Noble Corporation Plc (NE) annual income statement — 24-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Sales/Revenue | 3B | 3.29B | 3.06B | 2.59B | 1.41B | 847.81M | 964.27M | 1.31B | 1.08B | 1.25B | 2.67B | 3.35B | 3.23B | 2.47B | 2.13B | 2.7B | 2.81B | 3.64B | 3.45B | 3B | 2.1B | 1.38B | 1.07B | 987.38M | 986.36M |
| Revenue Growth % | -13.05% | 7.45% | 18.11% | 83.12% | 66.77% | -12.08% | -26.13% | 20.56% | -13.46% | -53.08% | -20.45% | 3.7% | 30.77% | 15.78% | -20.81% | -3.97% | -22.9% | 5.64% | 15.06% | 42.62% | 51.96% | 29.63% | 7.99% | 0.1% | - |
| Cost of Goods Sold | 2.09B | 2.64B | 2.22B | 1.85B | 1.11B | 855.13M | 989.8M | 1.19B | 1.15B | 1.21B | 1.53B | 1.93B | 2.19B | 1.18B | 992.29M | 1.48B | 1.26B | 1.11B | 1.13B | 1.13B | 883.92M | 756.82M | 677.13M | 594.95M | 559.26M |
| COGS % of Revenue | - | 80.27% | 72.64% | 71.27% | 78.4% | 100.86% | 102.65% | 91% | 106.53% | 96.45% | 57.56% | 57.71% | 67.75% | 47.75% | 46.48% | 54.77% | 44.86% | 30.51% | 32.9% | 37.7% | 42.09% | 54.76% | 63.51% | 60.26% | 56.7% |
| Gross Profit | 906.65M | 648.16M | 836.55M | 743.75M | 305.44M | -7.33M | -25.53M | 117.49M | -70.72M | 44.4M | 1.13B | 1.42B | 1.04B | 1.29B | 1.14B | 1.22B | 1.55B | 2.53B | 2.31B | 1.87B | 1.22B | 625.32M | 389.11M | 392.43M | 427.09M |
| Gross Margin % | 30.24% | 19.73% | 27.36% | 28.73% | 21.6% | -0.86% | -2.65% | 9% | -6.53% | 3.55% | 42.44% | 42.29% | 32.25% | 52.25% | 53.52% | 45.23% | 55.14% | 69.49% | 67.1% | 62.3% | 57.91% | 45.24% | 36.49% | 39.74% | 43.3% |
| Gross Profit Growth % | - | -22.52% | 12.48% | 143.5% | 4268.76% | 71.3% | -121.73% | 266.13% | -259.29% | -96.08% | -20.16% | 35.99% | -19.28% | 13.03% | -6.29% | -21.23% | -38.82% | 9.4% | 23.93% | 53.43% | 94.51% | 60.71% | -0.85% | -8.12% | - |
| Operating Expenses | 487.89M | 133.15M | 140.5M | 128.41M | 82.18M | 68.2M | 121.2M | 68.79M | 73.22M | 71.63M | 69.26M | 76.84M | 106.77M | 118M | 99.99M | 91.38M | 92M | 80.26M | 74.14M | 85.83M | 46.27M | 40.28M | 33.71M | 171.29M | 152.09M |
| OpEx % of Revenue | - | 4.05% | 4.59% | 4.96% | 5.81% | 8.04% | 12.57% | 5.27% | 6.76% | 5.72% | 2.6% | 2.29% | 3.3% | 4.77% | 4.68% | 3.39% | 3.28% | 2.2% | 2.15% | 2.87% | 2.2% | 2.91% | 3.16% | 17.35% | 15.42% |
| Selling, General & Admin | 113.94M | 133.15M | 140.5M | 128.41M | 82.18M | 68.2M | 121.2M | 68.79M | 73.22M | 71.63M | 69.26M | 76.84M | 106.77M | 118M | 99.99M | 91.38M | 92M | 80.26M | 74.14M | 85.83M | 46.27M | 40.28M | 33.71M | 26.63M | 26.94M |
| SG&A % of Revenue | - | 4.05% | 4.59% | 4.96% | 5.81% | 8.04% | 12.57% | 5.27% | 6.76% | 5.72% | 2.6% | 2.29% | 3.3% | 4.77% | 4.68% | 3.39% | 3.28% | 2.2% | 2.15% | 2.87% | 2.2% | 2.91% | 3.16% | 2.7% | 2.73% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.66M | 125.15M |
| Operating Income | 418.76M | 515.01M | 696.05M | 615.34M | 223.27M | -75.53M | -146.73M | 48.7M | -143.94M | -27.23M | 1.06B | 1.34B | 935.66M | 1.1B | 770.93M | 469.29M | 935.08M | 2.04B | 1.88B | 1.5B | 921.53M | 343.29M | 196.17M | 221.14M | 275M |
| Operating Margin % | 13.97% | 15.68% | 22.76% | 23.77% | 15.79% | -8.91% | -15.22% | 3.73% | -13.29% | -2.18% | 39.85% | 39.99% | 28.95% | 44.52% | 36.11% | 17.41% | 33.31% | 56.08% | 54.6% | 50.15% | 43.88% | 24.84% | 18.4% | 22.4% | 27.88% |
| Operating Income Growth % | - | -26.01% | 13.12% | 175.6% | 395.6% | 48.52% | -401.28% | 133.83% | -428.53% | -102.56% | -20.74% | 43.29% | -14.98% | 42.75% | 64.28% | -49.81% | -54.2% | 8.48% | 25.28% | 63.01% | 168.44% | 74.99% | -11.29% | -19.59% | - |
| EBITDA | 987.1M | 1.09B | 1.06B | 809.91M | 364.8M | 34.63M | 227.4M | 488.92M | 342.59M | 520.76M | 1.67B | 1.98B | 1.56B | 1.98B | 1.53B | 1.13B | 1.47B | 2.45B | 2.24B | 1.8B | 1.17B | 585.04M | 405.3M | 403.73M | 429.47M |
| EBITDA Margin % | 32.92% | 33.24% | 34.82% | 31.28% | 25.8% | 4.08% | 23.58% | 37.45% | 31.64% | 41.62% | 62.76% | 58.92% | 48.36% | 80.1% | 71.64% | 41.84% | 52.54% | 67.29% | 64.95% | 59.93% | 55.94% | 42.33% | 38.01% | 40.89% | 43.54% |
| EBITDA Growth % | -17.28% | 2.58% | 31.45% | 122.02% | 953.5% | -84.77% | -53.49% | 42.71% | -34.21% | -68.89% | -15.26% | 26.35% | -21.05% | 29.44% | 35.61% | -23.53% | -39.8% | 9.44% | 24.7% | 52.8% | 100.82% | 44.35% | 0.39% | -5.99% | - |
| D&A (Non-Cash Add-back) | 568.34M | 577.1M | 368.59M | 194.57M | 141.53M | 110.16M | 374.13M | 440.22M | 486.53M | 547.99M | 611.07M | 634.3M | 627.47M | 879.42M | 758.62M | 658.64M | 539.83M | 408.31M | 356.66M | 292.99M | 253.32M | 241.75M | 209.12M | 182.59M | 154.47M |
| EBIT | 338.45M | 435.5M | 586.54M | 571.38M | 234.22M | 387.96M | -146.73M | 48.7M | -143.94M | -27.23M | 1.06B | 1.34B | 935.66M | 1.1B | 770.93M | 469.29M | 935.08M | 2.04B | 1.88B | 1.5B | 921.53M | 383.88M | 196.21M | 0 | 0 |
| Net Interest Income | -141.34M | -162.4M | -94.21M | -59.14M | -36.7M | -20.62M | -164.65M | -279.44M | -297.61M | -291.99M | -222.91M | -213.85M | -155.18M | -106.07M | -83.64M | -55.27M | -271K | 3.16M | 4.05M | -13.11M | -16.17M | -19.79M | -34.39M | 0 | 0 |
| Interest Income | 11.86M | 0 | 0 | 0 | 6.02M | 11.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228K | 2.13M | 460K | 9.19M | 4.84M | 8.44M | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 153.2M | 162.4M | 94.21M | 59.14M | 42.72M | 31.96M | 164.65M | 279.44M | 297.61M | 291.99M | 222.91M | 213.85M | 155.18M | 106.3M | 85.76M | 55.73M | 9.46M | 1.69M | 4.39M | 13.11M | 16.17M | 19.79M | 34.39M | 0 | 0 |
| Other Income/Expense | -215.66M | -241.91M | -203.72M | -103.09M | -31.77M | 431.53M | -4.09B | -957.79M | -1.09B | -422.58M | -2.03B | -598.28M | -906.19M | -82.49M | -67.7M | -33.04M | -18.57M | -25.68M | 30.54M | -13.25M | -239K | 20.81M | -34.35M | -34.15M | -31.68M |
| Pretax Income | 203.09M | 273.1M | 492.33M | 512.24M | 191.5M | 356M | -4.24B | -909.09M | -1.24B | -449.81M | -967.03M | 742.43M | 29.46M | 638.42M | 543.37M | 436.25M | 916.51M | 2.02B | 1.91B | 1.49B | 921.29M | 364.09M | 161.82M | 186.98M | 243.32M |
| Pretax Margin % | 6.77% | 8.31% | 16.1% | 19.79% | 13.54% | 41.99% | -439.59% | -69.64% | -114.25% | -35.95% | -36.26% | 22.15% | 0.91% | 25.83% | 25.45% | 16.18% | 32.65% | 55.37% | 55.49% | 49.71% | 43.87% | 26.34% | 15.18% | 18.94% | 24.67% |
| Income Tax | 149.44M | 56.38M | 43.98M | 30.34M | 22.55M | 3.79M | -260.4M | -38.54M | -106.64M | 42.63M | -109.16M | 159.23M | 106.65M | 92.12M | 95.18M | 72.63M | 143.08M | 337.26M | 351.46M | 282.89M | 189.42M | 67.4M | 15.73M | 20.57M | 33.82M |
| Effective Tax Rate % | 73.58% | 20.65% | 8.93% | 5.92% | 11.78% | 1.06% | 6.14% | 4.24% | 8.62% | -9.48% | 11.29% | 21.45% | 361.96% | 14.43% | 17.52% | 16.65% | 15.61% | 16.73% | 18.38% | 19% | 20.56% | 18.51% | 9.72% | 11% | 13.9% |
| Net Income | 53.65M | 216.72M | 448.35M | 481.9M | 168.95M | 352.21M | -3.98B | -700.59M | -885.05M | -516.51M | -929.58M | 499.79M | 8.49M | 469.32M | 409.08M | 370.9M | 773.43M | 1.68B | 1.56B | 1.21B | 731.87M | 296.7M | 146.09M | 166.42M | 209.5M |
| Net Margin % | 1.79% | 6.6% | 14.66% | 18.61% | 11.95% | 41.54% | -412.59% | -53.67% | -81.74% | -41.28% | -34.86% | 14.91% | 0.26% | 18.99% | 19.16% | 13.76% | 27.55% | 46.11% | 45.29% | 40.26% | 34.85% | 21.47% | 13.7% | 16.85% | 21.24% |
| Net Income Growth % | -76.34% | -51.66% | -6.96% | 185.24% | -52.03% | 108.85% | -467.87% | 20.84% | -71.35% | 44.44% | -285.99% | 5786.14% | -98.19% | 14.73% | 10.29% | -52.04% | -53.93% | 7.54% | 29.43% | 64.79% | 146.67% | 103.1% | -12.22% | -20.57% | - |
| Net Income (Continuing) | 53.65M | 216.72M | 448.35M | 481.9M | 168.95M | 352.21M | -3.98B | -870.54M | -1.13B | -492.44M | -857.87M | 583.2M | -77.19M | 546.3M | 556.14M | 363.63M | 773.43M | 1.68B | 1.56B | 1.21B | 731.87M | 296.7M | 146.09M | 166.42M | 209.5M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.82M | 0 | -1.49M | 0 | 0 | 160.5M | 304.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 401.4M | 674.47M | 708.76M | 723M | 722.3M | 727.45M | 765.12M | 691.33M | 124.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.34 | 1.35 | 2.96 | 3.32 | 0.85 | 1.77 | -15.86 | -2.81 | -3.59 | -2.11 | -3.82 | 2.06 | 0.03 | 1.85 | 1.62 | 1.47 | 3.05 | 6.48 | 5.85 | 4.48 | 5.33 | 2.16 | 1.09 | 1.25 | 1.57 |
| EPS Growth % | -76.6% | -54.39% | -10.84% | 290.59% | -51.98% | 111.16% | -464.41% | 21.73% | -70.14% | 44.76% | -285.44% | 6030.95% | -98.18% | 14.2% | 10.2% | -51.8% | -52.93% | 10.77% | 30.58% | -15.95% | 146.76% | 98.17% | -12.8% | -20.38% | - |
| EPS (Basic) | - | 1.36 | 3.01 | 3.48 | 0.88 | 1.84 | -15.86 | -2.81 | -3.59 | -2.11 | -3.82 | 2.06 | 0.03 | 1.85 | 1.62 | 1.48 | 3.06 | 6.51 | 5.90 | 4.52 | 5.38 | 2.18 | 1.10 | 1.26 | 1.58 |
| Diluted Shares Outstanding | 159.65M | 160.2M | 151.64M | 145.2M | 199.18M | 199.18M | 250.79M | 248.95M | 246.61M | 244.74M | 243.13M | 242.15M | 252.91M | 253.55M | 252.79M | 251.99M | 253.94M | 258.89M | 266.81M | 269.2M | 137.31M | 137.36M | 134.02M | 133.13M | 133.44M |
| Basic Shares Outstanding | 159.65M | 158.87M | 148.73M | 138.38M | 191.5M | 191.5M | 250.79M | 248.95M | 246.61M | 244.74M | 243.13M | 242.15M | 252.91M | 253.54M | 252.79M | 251.41M | 253.12M | 258.04M | 264.78M | 266.82M | 136.03M | 136.1M | 132.81M | 132.08M | 132.6M |
| Dividend Payout Ratio | - | 147.83% | 61.97% | 20.5% | - | - | - | - | - | - | - | 63.13% | 4552.81% | 41.53% | 33.81% | 40.59% | 29.39% | - | 15.64% | 2.67% | - | 4.6% | - | - | - |
Quick answers to the most common questions about buying NE stock.
For fiscal year 2025, Noble Corporation Plc (NE) reported total revenue of $3.29B. This represents a 233.1% increase compared to $986.4M in 2002.
Noble Corporation Plc (NE) is profitable, generating $216.7M in net income for the fiscal year ending 2025 with a net profit margin of 6.6%.
Noble Corporation Plc (NE) reported an operating income of $515.0M, resulting in an operating profit margin of 15.7%. This margin reflects the operational efficiency of the business before interest and taxes.
Noble Corporation Plc (NE) generated $648.2M in gross profit for the year, representing a gross profit margin of 19.7%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Brazil operational disruption concentration
Metrics are mathematically derived from official filings.
Merger-Driven Peak Gives Way to Contraction
Revenue has declined year-over-year for four consecutive reported quarters, with 2026Q2 falling 15.2% to $719.7M, according to Noble's quarterly income statements; this marks a decisive reversal from the 44.2% growth printed in 2024Q4, suggesting the Maersk/Diamond consolidation lift has largely run its course.
The deceleration is sequential and persistent rather than episodic: growth of 8.5% and 44.2% in 2024 has given way to declines of 17.6%, 10.2%, and 15.2% across 2025Q4 through 2026Q2. Because offshore drilling revenue is contract-driven rather than spot-driven, this trajectory may reflect rig transition gaps and the discrete Brazil suspension rather than structural demand erosion, but the absence of revenue disclosure in 2026Q3 limits confirmation of a stabilization. Investors should treat the ex-Brazil framing from management as unverified until reported top-line data confirms it.
Gross Margin Whipsaw Exposes Cost Instability
Noble's gross margin swung from 13.0% in 2025Q4 to 38.9% in 2026Q1 before settling at 38.0% in 2026Q2, as per reported financial statements — a 26-point swing within two quarters that implies the 13% trough was driven by abnormal cost absorption rather than structural pricing weakness.
The 2025Q4 collapse to $99.6M of gross profit on $764.4M of revenue, alongside 2025Q3 and 2025Q2 margins of 17.6% and 20.1%, suggests a period of elevated rig operating costs, likely mobilization and reactivation spend, that has since burned off. The recovery to ~38% — above the 35.1% of 2024Q2 — is favorable, though it sits below what sustained high-spec UDW utilization would typically support. Compared with Valaris at 25.0% gross margin, Noble's recent print looks strong, but the volatility itself signals limited visibility into the true normalized margin.
Negative Flow-Through in Second Quarter
Operating income collapsed 71.9% from $225.3M in 2026Q1 to $63.4M in 2026Q2 on a revenue decline of only 8.4%, based on Noble's reported figures — implying a flow-through materially worse than one-for-one and underscoring the rigidity of the offshore cost base at current utilization.
Operating margin compressed from 28.7% to 8.8% in a single quarter, which appears inconsistent with the modest revenue move and points to cost lines — likely rig operating expense and idle-time absorption — that do not scale down with volume. The disclosed $43M Brazil impact explains a substantial portion of the gap but not all of it, so investors should probe for residual cost inflation in crewing and maintenance. With SG&A held near $27M, the operating deleverage sits almost entirely below the gross line, which is where management has the least discretionary control.
Non-Operating Items Driving Recurring Losses
Noble posted positive operating income in both 2026Q2 ($63.4M) and 2026Q3 ($60.1M) yet reported net losses of $36.7M and $117.0M respectively, per quarterly filings, implying roughly $100M and $177M of below-the-line drag — a pattern that warrants scrutiny of tax, interest, and non-recurring charges.
The Q2 swing from $63.4M operating income to a $36.7M net loss cannot be explained by stock-based compensation of $10.7M alone, suggesting material tax expense or non-operating charges that are not visible in the summarized income statement. The 2026Q3 loss of $117.0M with EPS of -$0.73 deepens the concern, and the reported EPS growth of -4.6% against a loss base signals continued distortion. Until the composition of these below-the-line items is clarified, reported net income and the trailing P/E appear unreliable as valuation anchors.
Disciplined Overhead, Opaque Rig Cost Base
SG&A has been held between $26.9M and $35.2M for ten quarters, averaging roughly 4% of revenue, as reported in Noble's statements, evidencing genuine overhead discipline even as COGS swung from $450.0M to $704.8M across the same window.
The stability of SG&A amid a roughly 34% peak-to-trough revenue range indicates that the margin volatility observed since 2024 originates in rig operating costs — labor, insurance, maintenance, and mobilization — rather than corporate overhead. The 2025Q4 COGS print of $664.8M against a historical norm closer to $450-580M is the anomaly to investigate, as it may represent a concentration of non-productive time or integration-related expense. R&D is reported at zero throughout, consistent with the business model but meaning all technical differentiation (such as MPD capabilities) is embedded in operating cost, making cost-per-day metrics the key efficiency gauge.
Contraction Plus Opacity Challenges Optimism
Four consecutive quarters of revenue decline, two net losses in the last three reported periods, and management's decision to skip forward guidance in 2026Q3 collectively form the bear case: the reported financials do not yet corroborate the ex-Brazil strength narrative, and the $117M Q3 loss exceeds the disclosed Brazil impact.
A short-seller would focus on the fact that the $43M Brazil charge explains only part of the Q2 earnings miss ($0.01 actual vs. $0.19 consensus) and a small fraction of the Q3 net loss, implying underlying operational or cost issues that disclosure has not fully addressed. The skipped guidance removes the primary mechanism for testing the recovery thesis, while the 13.0% gross margin recorded as recently as 2025Q4 demonstrates how quickly the margin structure can deteriorate in this business. A sustained contraction in backlog conversion or a repeat of regional operational suspension would likely pressure both earnings and the premium valuation implied by the low balance-sheet leverage.