Borr Drilling Limited logo

Borr Drilling Limited

BORR | NYSE
Chart Builder DCF Calculator
$4.50
+$0.07 (+1.58%)
Sep 22, 2026, 1:37 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-241.4M -29M -1M 27.8M 35.1M -16.9M 26.3M 9.7M 31.7M 14.4M 30.21M 300K 800K -7.4M -21.3M -54.9M -165.3M -51.3M -46.1M -32.6M -59.9M -54.4M
Depreciation & Amortization
43.5M 42.5M 37.8M 37.6M 36.7M 35.9M 35.7M 31.8M 31.9M 31.8M 32.76M 30.4M 28M 28.2M 28.3M 29.2M 29.5M 29.5M 36.4M 28.4M 26.4M 28.4M
Stock-Based Compensation
n/a 2.6M 2.8M 2.5M 2.6M 3.4M 3M 2.5M 1.8M 1.8M 1.7M 1.3M 1.3M 1.3M 1.6M 500K 200K 300K -200K 200K 200K 700K
Other Working Capital
-38.14M 1.2M -13.2M 5M -68.3M 30.2M -76.7M -1.6M -45.5M -14.4M -120.34M 7.8M -22.6M -26M 66.7M 14.5M -3.2M -900K -15.7M 1.8M 15.4M 22.7M
Other Non-Cash Items
188.16M 11.9M 4.6M 2.1M 4.8M 12.2M -11.2M 9M -19.1M -12.8M -9.6M -4.1M -6M -4.2M 4.3M 19.9M 129.2M 7.8M 1.1M -4.9M 7.5M -13.8M
Deferred Income Tax
-1.21M 200K 1.9M 900K -5.5M -500K 8.1M -3M 1.3M 3.1M -16.71M -1.2M 900K -100K -2.1M -1M 1.1M -100K 200K 100K -500K -300K
Change in Working Capital
-10.46M 19.9M -11.3M 1.2M -67.4M 104.6M -76.7M -1.6M -31.6M -14.4M -120.34M 7.8M -22.6M -26M 66.7M 14.5M -3.2M -900K -15.7M 1.8M 15.4M 22.7M
Operating Cash Flow
-21.41M 48.1M 34.8M 72.1M 6.3M 138.7M -14.8M 48.4M 16M 23.9M -81.98M 34.5M 2.4M -8.2M 77.5M 8.2M -8.5M -14.7M -24.3M -7M -10.9M -16.7M
Capital Expenditures
-11.11M -182.9M -52.1M -33.9M -13.4M -25.1M -189.9M -187.4M -13.4M -18.7M -37.97M -23.8M -25.7M -29M -39.5M -20.4M -16.3M -7.1M -5.4M -5.8M -4.9M -2.8M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 645.7K n/a 507.92K 10.6M -1.6M 3.1M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 141.11K -53.56K 9.56M n/a n/a n/a n/a n/a 6.56M n/a n/a n/a
Other Investing Acitivies
6.09M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 53.56K 240.26K n/a n/a n/a 54.3K n/a n/a 38.7M 800K 1.4M
Investing Cash Flow
-5.02M -182.9M -52.1M -33.9M -13.4M -25.1M -189.9M -187.4M -13.4M -18.7M -37.83M -23.8M -15.9M -29M -39.5M -20.4M -15.6M -7.1M 1.66M 43.5M -5.7M 1.7M
Debt Repayment
n/a n/a 88.5M -70.99K -70.7M n/a 104.8M 154.4M -67.2M 197.7M 78.12M -10.3M -186.4M 177.4M n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a -7.43K -200K -19.9M n/a n/a n/a -800K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a -174.63K -4.7M -4.7M -23.9M -23.9M -23.8M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-1.83M n/a n/a n/a 182.06K n/a 400K -4.7K n/a 1.3M n/a 700K 25M n/a -205.5M n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
1.84M 1M 169.2M 97.2M -70.7M -4.9M 80.6M 131.1M -91.1M 175.2M 127.87M n/a -161.4M 177.4M -205.5M 260.4M 3.6M 34.1M 316.78K -1.37M n/a 44.8M
Net Cash Flow
-22.3M -133.8M 151.9M 135.4M -77.8M 108.7M -124.1M -7.9M -88.5M 180.4M 8.36M 10.7M -174.9M 140.2M -167.5M 248.2M -20.5M 12.3M -30.7M 36.5M -16.6M 29.8M
Free Cash Flow
-32.53M -134.8M -17.3M 38.2M -7.1M 113.6M -204.7M -139M 2.6M 5.2M -119.96M 10.7M -23.3M -37.2M 38M -12.2M -24.8M -21.8M -29.59M -12.8M -15.8M -19.5M
Adj. Free Cash Flow
-32.53M -137.4M -20.1M 35.7M -9.7M 110.2M -207.7M -141.5M 800K 3.4M -121.66M 9.4M -24.6M -38.5M 36.4M -12.7M -25M -22.1M -29.39M -13M -16M -20.2M
Maintenance CapEx
-11.11M -42.5M -52.1M n/a -13.4M -25.1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -4.9M -2.8M
Growth CapEx
n/a -140.4M n/a -33.9M n/a n/a -189.9M -187.4M -13.4M -18.7M -37.97M -23.8M -25.7M -29M -39.5M -20.4M -16.3M -7.1M -5.4M -5.8M n/a n/a
Owner Earnings
-32.53M 5.6M -17.3M 72.1M -7.1M 113.6M -14.8M 48.4M 16M 23.9M -81.98M 34.5M 2.4M -8.2M 77.5M 8.2M -8.5M -14.7M -24.3M -7M -15.8M -19.5M

© 2026 bestshares.com. All rights reserved.