Seapeak's income statement reflects a deteriorating operational profile, with gross margins compressing from 46.2% in 2024Q1 to 36.4% in 2026Q2 and operating income declining 45% over the same period, indicating severe negative operating leverage on a shrinking revenue base.
Seapeak LLC (SEAL-PB) annual income statement — 25-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 | Dec'01 |
|---|
| Sales/Revenue | 618.58M | 636.96M | 710.74M | 726.79M | 624.48M | 597.83M | 591.1M | 601.26M | 510.76M | 432.68M | 396.44M | 397.99M | 402.93M | 399.28M | 392.25M | 379.98M | 374.01M | 321.13M | 303.78M | 253.8M | 182.77M | 145.46M | 123.83M | 86.71M | 59.87M | 60.33M |
| Revenue Growth % | -8.38% | -10.38% | -2.21% | 16.38% | 4.46% | 1.14% | -1.69% | 17.72% | 18.05% | 9.14% | -0.39% | -1.23% | 0.91% | 1.79% | 3.23% | 1.6% | 16.47% | 5.71% | 19.69% | 38.86% | 25.65% | 17.46% | 42.81% | 44.84% | -0.76% | - |
| Cost of Goods Sold | 390.4M | 378.7M | 393.39M | 408.61M | 355.22M | 283.63M | 287.11M | 289.73M | 277.94M | 216.89M | 185.79M | 187.5M | 193.26M | 200.69M | 187.94M | 90.43M | 86.62M | 78.78M | 80.37M | 57.66M | 40.83M | 29.46M | 35.55M | 31.35M | 16.1M | 12.4M |
| COGS % of Revenue | - | 59.45% | 55.35% | 56.22% | 56.88% | 47.44% | 48.57% | 48.19% | 54.42% | 50.13% | 46.86% | 47.11% | 47.96% | 50.26% | 47.91% | 23.8% | 23.16% | 24.53% | 26.46% | 22.72% | 22.34% | 20.26% | 28.71% | 36.16% | 26.9% | 20.56% |
| Gross Profit | 228.18M | 258.25M | 317.35M | 318.19M | 269.26M | 314.2M | 304M | 311.52M | 232.82M | 215.79M | 210.66M | 210.49M | 209.67M | 198.59M | 204.31M | 289.54M | 287.39M | 242.34M | 223.41M | 196.15M | 141.94M | 116M | 88.28M | 55.36M | 43.76M | 47.92M |
| Gross Margin % | 36.89% | 40.55% | 44.65% | 43.78% | 43.12% | 52.56% | 51.43% | 51.81% | 45.58% | 49.87% | 53.14% | 52.89% | 52.04% | 49.74% | 52.09% | 76.2% | 76.84% | 75.47% | 73.54% | 77.28% | 77.66% | 79.74% | 71.29% | 63.84% | 73.1% | 79.44% |
| Gross Profit Growth % | - | -18.62% | -0.26% | 18.17% | -14.3% | 3.36% | -2.42% | 33.81% | 7.89% | 2.44% | 0.08% | 0.39% | 5.58% | -2.8% | -29.44% | 0.75% | 18.59% | 8.47% | 13.9% | 38.19% | 22.37% | 31.39% | 59.48% | 26.5% | -8.68% | - |
| Operating Expenses | 97.39M | 34.45M | 411.86M | 2.92M | 34.87M | 64.53M | 26.9M | 22.52M | 28.51M | 16.54M | 18.5M | 25.12M | 23.86M | 20.44M | 27.15M | 116.04M | 112.59M | 96.56M | 97.08M | 80.59M | 65.18M | 53.13M | 41.26M | 32.19M | 29.52M | 26.25M |
| OpEx % of Revenue | - | 5.41% | 57.95% | 0.4% | 5.58% | 10.79% | 4.55% | 3.75% | 5.58% | 3.82% | 4.67% | 6.31% | 5.92% | 5.12% | 6.92% | 30.54% | 30.1% | 30.07% | 31.96% | 31.75% | 35.66% | 36.52% | 33.32% | 37.12% | 49.32% | 43.51% |
| Selling, General & Admin | 34.14M | 34.45M | 29.09M | 30.91M | 34.87M | 64.53M | 26.9M | 22.52M | 28.51M | 16.54M | 18.5M | 25.12M | 23.86M | 20.44M | 27.15M | 24.12M | 23.25M | 18.16M | 20.2M | 15.09M | 13.21M | 9.96M | 6.4M | 8.8M | 6.5M | 5.06M |
| SG&A % of Revenue | - | 5.41% | 4.09% | 4.25% | 5.58% | 10.79% | 4.55% | 3.75% | 5.58% | 3.82% | 4.67% | 6.31% | 5.92% | 5.12% | 6.92% | 6.35% | 6.22% | 5.66% | 6.65% | 5.95% | 7.23% | 6.85% | 5.17% | 10.15% | 10.86% | 8.39% |
| 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 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1000K | 0 | 382.77M | -27.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 130.79M | 223.8M | -94.5M | 315.27M | 177.35M | 246.46M | 226.09M | 299.25M | 147.81M | 148.65M | 153.18M | 181.37M | 183.82M | 176.36M | 147.79M | 173.5M | 178.96M | 142.54M | 126.33M | 115.56M | 76.76M | 62.87M | 47.02M | 23.17M | 14.24M | 21.68M |
| Operating Margin % | 21.14% | 35.14% | -13.3% | 43.38% | 28.4% | 41.22% | 38.25% | 49.77% | 28.94% | 34.36% | 38.64% | 45.57% | 45.62% | 44.17% | 37.68% | 45.66% | 47.85% | 44.39% | 41.59% | 45.53% | 42% | 43.22% | 37.97% | 26.72% | 23.78% | 35.93% |
| Operating Income Growth % | - | 336.82% | -129.98% | 77.77% | -28.04% | 9.01% | -24.45% | 102.46% | -0.57% | -2.96% | -15.54% | -1.33% | 4.23% | 19.33% | -14.82% | -3.05% | 25.55% | 12.82% | 9.33% | 50.53% | 22.1% | 33.7% | 102.95% | 62.73% | -34.31% | - |
| EBITDA | 290.25M | 367.79M | 48.16M | 460.99M | 305.81M | 377.26M | 355.85M | 436.02M | 272.19M | 254.19M | 248.72M | 273.63M | 277.95M | 274.24M | 247.62M | 265.42M | 268.31M | 220.93M | 203.21M | 181.06M | 128.73M | 106.04M | 81.88M | 46.56M | 31.93M | 37.77M |
| EBITDA Margin % | 46.92% | 57.74% | 6.78% | 63.43% | 48.97% | 63.11% | 60.2% | 72.52% | 53.29% | 58.75% | 62.74% | 68.75% | 68.98% | 68.68% | 63.13% | 69.85% | 71.74% | 68.8% | 66.89% | 71.34% | 70.43% | 72.9% | 66.12% | 53.7% | 53.33% | 62.61% |
| EBITDA Growth % | 33693.87% | 663.69% | -89.55% | 50.75% | -18.94% | 6.02% | -18.39% | 60.19% | 7.08% | 2.2% | -9.1% | -1.56% | 1.35% | 10.75% | -6.71% | -1.08% | 21.44% | 8.72% | 12.23% | 40.65% | 21.4% | 29.5% | 75.87% | 45.83% | -15.47% | - |
| D&A (Non-Cash Add-back) | 159.46M | 143.98M | 142.66M | 145.73M | 128.46M | 130.81M | 129.75M | 136.76M | 124.38M | 105.55M | 95.54M | 92.25M | 94.13M | 97.88M | 99.83M | 91.92M | 89.35M | 78.4M | 76.87M | 65.5M | 51.97M | 43.17M | 34.86M | 23.39M | 17.69M | 16.09M |
| EBIT | 200.29M | 194.46M | 80.11M | 515.43M | 386.87M | 381.05M | 233.61M | 336.6M | 158.39M | 130.67M | 217.78M | 263.49M | 286.91M | 274.17M | 193.98M | 148.02M | 143.63M | 143.09M | 136.96M | 123.34M | 76.76M | 62.87M | 46.95M | 23.17M | 14.24M | 21.68M |
| Net Interest Income | -141.94M | -152.76M | -164.32M | -176.09M | -129M | -112.67M | -125.92M | -160.54M | -124.54M | -78.02M | -56.26M | -40.76M | -57.36M | -52.73M | -50.71M | -43.19M | -41.83M | -46.58M | -73.99M | -79.13M | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 10.79M | 12.59M | 14.1M | 11.41M | 8.13M | 5.95M | 6.88M | 3.98M | 3.76M | 2.92M | 2.58M | 2.5M | 3.05M | 2.97M | 3.5M | 6.69M | 7.19M | 13.87M | 240.92M | 54.55M | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 152.74M | 165.35M | 178.42M | 187.51M | 137.13M | 118.62M | 132.81M | 164.52M | 128.3M | 80.94M | 58.84M | 43.26M | 60.41M | 55.7M | 54.21M | 49.88M | 49.02M | 59.28M | 404.25M | 133.69M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -75.76M | -194.7M | -3.8M | 12.66M | 72.39M | 15.98M | -125.29M | -127.17M | -174.22M | -149.51M | -33.22M | 38.86M | 42.67M | 42.12M | -37.39M | -75.37M | -84.35M | -70.31M | 15.78M | -40.59M | -37.3M | 16.42M | -46.95M | -56.17M | 563K | 5.33M |
| Pretax Income | 55.03M | 29.11M | -98.31M | 327.93M | 249.74M | 262.43M | 100.8M | 172.08M | 30.09M | 49.73M | 158.94M | 220.23M | 226.49M | 218.47M | 139.14M | 98.14M | 92.94M | 104.3M | 142.11M | 74.96M | 39.47M | 129.67M | 27.29M | -33M | 14.8M | 27M |
| Pretax Margin % | 8.9% | 4.57% | -13.83% | 45.12% | 39.99% | 43.9% | 17.05% | 28.62% | 5.89% | 11.49% | 40.09% | 55.34% | 56.21% | 54.72% | 35.47% | 25.83% | 24.85% | 32.48% | 46.78% | 29.54% | 21.59% | 89.14% | 22.04% | -38.06% | 24.72% | 44.76% |
| Income Tax | 1.68M | 3.12M | -2.49M | 10.21M | 8.19M | 6.89M | 3.49M | 7.48M | 3.21M | 824K | 973K | 2.72M | 7.57M | 5.16M | 625K | 781K | 1.67M | 126.96M | 106.85M | 124.99M | 86.35M | -16.68M | 59.64M | 82.6M | 128.01M | 19.55M |
| Effective Tax Rate % | 3.05% | 10.71% | 2.53% | 3.11% | 3.28% | 2.62% | 3.46% | 4.35% | 10.68% | 1.66% | 0.61% | 1.24% | 3.34% | 2.36% | 0.45% | 0.8% | 1.8% | 121.73% | 75.19% | 166.74% | 218.8% | -12.86% | 218.52% | -250.3% | 864.86% | 72.39% |
| Net Income | 71.73M | 42.43M | -68.11M | 304.54M | 224.09M | 242.65M | 87.36M | 152.79M | 28.37M | 33.97M | 140.45M | 200.88M | 205.44M | 201.24M | 123.7M | 89.85M | 89.88M | 35.93M | 19.49M | -9.44M | -9.59M | 79.55M | -12.62M | -59.43M | -113.77M | 2.13M |
| Net Margin % | 11.6% | 6.66% | -9.58% | 41.9% | 35.88% | 40.59% | 14.78% | 25.41% | 5.55% | 7.85% | 35.43% | 50.47% | 50.99% | 50.4% | 31.54% | 23.65% | 24.03% | 11.19% | 6.41% | -3.72% | -5.25% | 54.69% | -10.19% | -68.54% | -190.04% | 3.53% |
| Net Income Growth % | 138.5% | 162.3% | -122.36% | 35.9% | -7.65% | 177.77% | -42.83% | 438.58% | -16.48% | -75.82% | -30.08% | -2.22% | 2.09% | 62.68% | 37.68% | -0.04% | 150.18% | 84.37% | 306.46% | 1.6% | -112.06% | 730.18% | 78.76% | 47.76% | -5443.82% | - |
| Net Income (Continuing) | 53.35M | 25.99M | -95.82M | 317.72M | 241.55M | 255.55M | 97.31M | 164.6M | 26.88M | 48.91M | 157.97M | 217.51M | 218.93M | 213.31M | 139.14M | 97.36M | 92.94M | 81.94M | -21.21M | 8.92M | -9.59M | 69.88M | -68.23M | -59.43M | -113.77M | 2.13M |
| Discontinued Operations | 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 | 0 |
| Minority Interest | 42.39M | 43.39M | 60.31M | 92.21M | 79.53M | 65.51M | 53.36M | 55.29M | 49.34M | 52.38M | 38.91M | 24.62M | 9.62M | 52.99M | 41.29M | 26.24M | 17.12M | 12.32M | 2.86M | 158.08M | 165.73M | 0 | 0 | 524K | 0 | 0 |
| EPS (Diluted) | 0.72 | 0.17 | -0.93 | 2.80 | 2.23 | 2.44 | 0.73 | 1.59 | 0.03 | 0.25 | 1.69 | 2.21 | 2.30 | 2.48 | 1.54 | 1.33 | 1.64 | 0.72 | 0.16 | -0.24 | -0.27 | 2.25 | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS Growth % | 121.79% | 118.28% | -133.25% | 25.29% | -8.63% | 236.24% | -54.33% | 4751.52% | -86.88% | -85.21% | -23.53% | -3.91% | -7.26% | 61.04% | 15.79% | -18.9% | 127.78% | 359.77% | 165.25% | 11.11% | -112% | - | - | - | - | - |
| EPS (Basic) | - | 0.17 | -0.93 | 2.80 | 2.23 | 2.45 | 0.73 | 1.59 | 0.03 | 0.25 | 1.70 | 2.21 | 2.30 | 2.48 | 1.54 | 1.33 | 1.64 | 0.72 | 0.16 | -0.24 | -0.27 | 2.25 | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted Shares Outstanding | 99.95M | 99.95M | 99.95M | 99.95M | 88.56M | 87.22M | 83.42M | 78.27M | 79.84M | 79.79M | 79.67M | 78.96M | 75.7M | 71M | 66.33M | 59.15M | 53.3M | 49.67M | 42.16M | 36.41M | 34.97M | 31.12M | 0 | 0 | 0 | 0 |
| Basic Shares Outstanding | 99.95M | 99.95M | 99.95M | 99.95M | 88.56M | 87.09M | 83.31M | 78.18M | 79.67M | 79.62M | 79.57M | 78.9M | 75.66M | 70.97M | 66.33M | 59.15M | 53.3M | 49.67M | 42.16M | 36.41M | 34.97M | 31.12M | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio | - | 294.88% | - | 24.61% | 11.43% | 51.18% | 119.51% | 53.92% | 247.96% | 166.79% | 32.37% | 127.2% | 117.08% | 107.04% | 158.37% | 177.39% | 150.77% | 318.81% | 499.95% | - | - | 25.26% | - | - | - | - |
Quick answers to the most common questions about buying SEAL-PB stock.
For fiscal year 2025, Seapeak LLC (SEAL-PB) reported total revenue of $637.0M. This represents a 955.9% increase compared to $60.3M in 2001.
Seapeak LLC (SEAL-PB) is profitable, generating $42.4M in net income for the fiscal year ending 2025 with a net profit margin of 6.7%.
Seapeak LLC (SEAL-PB) reported an operating income of $223.8M, resulting in an operating profit margin of 35.1%. This margin reflects the operational efficiency of the business before interest and taxes.
Seapeak LLC (SEAL-PB) generated $258.3M in gross profit for the year, representing a gross profit margin of 40.5%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Persistent revenue decline and margin compression
Sustained Revenue Contraction
Seapeak's revenue has declined for ten consecutive quarters, with the most recent 2026Q2 figure of $153.3M representing a -3.3% year-over-year drop, a trend that appears to be driven by vessel redeliveries and a shrinking charter backlog.
The consistent negative revenue growth, accelerating from -1.1% in 2024Q4 to -11.9% in 2025Q4 before moderating slightly, suggests a structural reduction in the company's earning asset base. This trajectory implies that the company is not successfully replacing expiring charters at comparable rates or is experiencing a reduction in fleet utilization. The trend warrants close monitoring as it directly undermines the stability of the long-term contract backlog that is central to the investment thesis.
Gross Margin Erosion and Net Profitability Collapse
Gross margins have compressed from a peak of 46.2% in 2024Q1 to 36.4% in 2026Q2, while net margins have collapsed from 45.8% to 13.4% over the same period, indicating severe pressure on core profitability.
The 980 basis point decline in gross margin over two years suggests either a less favorable mix of charter rates, higher direct vessel operating costs, or a combination of both. More critically, the net margin's far steeper decline indicates that non-operating costs, likely interest expense on the company's substantial debt load, are consuming an increasingly larger share of a shrinking gross profit pool. This margin profile is significantly weaker than peers like Flex LNG (52.9% gross margin) and Cool Company (76.0% gross margin), highlighting a potential structural disadvantage.
Operating Leverage Working in Reverse
Operating income has fallen from $74.9M in 2024Q1 to $48.9M in 2026Q2, a 45% decline that outpaces the 14.4% revenue drop, demonstrating negative operating leverage as fixed costs burden a shrinking top line.
The company's high-fixed-cost structure, dominated by vessel depreciation and crew costs, means that revenue declines flow through to operating income with amplified force. The sharp operating loss in 2025Q3 (-$9.0M) during a period of elevated SG&A ($13.5M) illustrates this vulnerability. While SG&A has since normalized, the inability to scale down fixed costs in line with revenue suggests that further top-line weakness would disproportionately impact profitability.
Net Income Volatility and Non-Operating Distortions
Reported net income has been highly volatile, swinging from a $82.0M profit in 2024Q1 to a $253.8M loss in 2024Q4, a pattern that suggests significant non-operating items are distorting the underlying earnings power.
The massive Q4 2024 loss, occurring on relatively stable revenue and gross profit, strongly implies a large non-cash impairment charge or a significant loss on derivative settlements, not core operational failure. Furthermore, the wide swings in net margin (from 45.8% to -141.2%) while operating margins remain more stable indicate that interest expense, taxes, or other non-operating items are the primary drivers of bottom-line volatility. This makes EPS a poor metric for assessing ongoing operational performance.
Fixed Cost Burden Amplifies Revenue Weakness
With R&D at zero and SG&A relatively stable around $7M per quarter, the primary cost driver is Cost of Goods Sold, which at $97.5M in 2026Q2 represents 63.6% of revenue, underscoring the capital-intensive nature of the fleet.
The cost structure is dominated by vessel-related expenses (COGS) and depreciation, which are largely fixed in the short term. Management's ability to control SG&A appears disciplined, but this line item is immaterial relative to the COGS burden. The key risk is that the fixed COGS base cannot be reduced quickly enough to offset revenue declines, leading to the observed margin compression. Investors should monitor for any signs of increased maintenance costs or dry-docking expenses that could further pressure the cost structure.
The Debt Serviceability Challenge
The combination of a -10.4% revenue decline, a net margin of just 6.7%, and a reported Debt/Equity ratio of 1.23 raises serious questions about the company's ability to service its obligations from operational cash flows.
A short-seller would focus on the fact that net income is barely covering interest expenses, leaving minimal buffer for debt amortization or fleet renewal capital. The reported Debt/Equity ratio, while potentially distorted by accounting for preferred units, still signals a highly leveraged capital structure. With revenue trending downward and margins compressing, the company's cash flow generation appears insufficient to de-lever without asset sales or equity injections, which could be dilutive or value-destructive for existing stakeholders.