VTOL · Bristow Group Inc.
$46.53
+0.05 (+0.11%)
At close · Aug 14
Market Cap
$1.38B
Shares
29.64M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.49B
+5.3%
FY2025
Net Income
$129.07M
+36.2%
FY2025
Operating Margin
10.65%
+1.3pp
FY2025
Diluted EPS
$4.32
+34.6%
FY2025
Operating Cash Flow
$198.41M
+11.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.56B | $1.49B | $1.42B | $1.3B | $1.21B | $1.18B | $200.92M | $226.06M | $221.68M | $231.32M | $247.23M | $281.84M | $331.22M | $298.96M | $272.92M | $258.15M | |
| $11.99M | $9.35M | $8.9M | $8.65M | $161K | $1.29M | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | — | — | $0 | — | — | — | — | |
| $174.12M | $174.12M | $175.55M | $181.75M | — | — | — | $38.28M | $45.13M | $42.09M | $36.21M | $42.81M | $43.99M | $38.92M | $34.79M | $31.89M | |
| $175.32M | — | — | $181.75M | $159.06M | $153.27M | — | — | — | — | — | — | — | — | — | — | |
| — | $17.93M | $19.14M | $21.06M | $20.51M | $28.14M | — | — | — | — | — | — | — | — | — | — | |
| $89.39M | $70.27M | $68.29M | $70.61M | $74.98M | $70.08M | — | $37.62M | $39.54M | $45.74M | $49.32M | $47.34M | $46.31M | $45.56M | — | — | |
| — | — | — | $0 | $3.1M | $25.77M | — | — | — | — | — | — | — | — | — | — | |
| $1.43B | $1.35B | $1.29B | $1.24B | $1.18B | $1.18B | — | $230.44M | $236.19M | $255.27M | $255.38M | $261.63M | $294.67M | $271.1M | $244.48M | $237.21M | |
| $156.87M | $158.81M | $132.61M | $60.75M | — | — | — | -$3.28M | $28.07M | -$136.46M | -$3.37M | $24.29M | $42.65M | $46.16M | $32.05M | $36.11M | |
| — | 10.65% | 9.37% | 4.68% | — | — | — | -1.45% | 12.66% | -58.99% | -1.36% | 8.62% | 12.88% | 15.44% | 11.74% | 13.99% | |
| $246.26M | $229.08M | $200.9M | $131.36M | — | — | — | $34.34M | $67.61M | -$90.73M | $45.95M | $71.63M | $88.96M | $91.72M | — | — | |
| $46.44M | $39.92M | $37.58M | $41.42M | $41.52M | $51.26M | — | $13.87M | $15.13M | $16.76M | $17.33M | $13.53M | $14.78M | $18.05M | $10.65M | $1.38M | |
| $3.48M | — | — | — | — | — | — | $3.49M | $2.04M | $760K | $741K | $1.19M | $540K | $591K | $910K | $738K | |
| -$57.56M | -$7.57M | -$30.55M | -$42.74M | -$6.04M | $46.26M | — | -$11.47M | -$13.88M | -$16.24M | -$15.99M | -$335K | -$20.02M | -$17.01M | -$11.48M | -$33.65M | |
| $5.53M | $3.18M | $4.12M | $7.17M | $1.14M | $383K | — | $9.94M | $2.21M | $1.43M | $1.09M | -$1.94M | $1.16M | $882K | -$5.53M | $82K | |
| $99.31M | $151.24M | $102.06M | $18.01M | -$4.42M | -$56.64M | — | -$14.75M | $14.19M | -$152.71M | -$19.36M | $23.96M | $22.63M | $29.15M | $20.57M | $2.46M | |
| -$5.2M | $21.81M | $7.19M | $24.93M | $10.75M | -$355K | — | -$731K | $2.94M | -$122.67M | -$3.36M | $14.12M | $8.29M | $11.73M | $7.3M | $434K | |
| $104.23M | $129.07M | $94.8M | -$6.78M | $9.22M | -$56.09M | -$152.51M | -$3.59M | $13.92M | -$28.16M | -$7.98M | $8.71M | $17.12M | $18.71M | $7.79M | $2.11M | |
| — | 8.66% | 6.7% | -0.52% | 0.76% | -4.76% | -75.91% | -1.59% | 6.28% | -12.17% | -3.23% | 3.09% | 5.17% | 6.26% | 2.85% | 0.82% | |
| $285K | $353K | $73K | -$140K | -$6000 | -$191K | — | -$488K | -$464K | -$454K | -$6.93M | -$806K | -$96K | -$401K | -$40K | $0 | |
| $2.39M | — | — | — | -$15.79M | $76.85M | — | — | — | — | — | $8.71M | $17.12M | $17.98M | -$682K | $1.9M | |
| $111.81M | $164.99M | $55.77M | $22.63M | -$32.33M | -$54.37M | — | -$3.59M | $13.92M | -$28.14M | -$7.98M | $8.7M | $17.04M | $18.86M | $8.4M | $1.59M | |
| USD/shares | — | $4.47 | $3.32 | -$0.24 | $0.33 | $3.12 | -$14.49 | -$0.34 | $1.28 | -$2.72 | -$0.78 | $0.84 | $1.68 | $1.76 | -$0.06 | — |
| USD/shares | — | $4.32 | $3.21 | -$0.24 | $0.32 | $2.32 | -$14.49 | -$0.34 | $1.28 | -$2.72 | -$0.78 | $0.84 | $1.68 | $1.76 | -$0.06 | — |
| shares | — | 28.86M | 28.52M | 28.14M | 28.1M | 24.6M | — | 10.5M | 10.58M | 10.38M | 10.18M | 10.11M | 10.04M | 10.15M | 12.25M | 5.14M |
| shares | — | 29.88M | 29.55M | 28.14M | 28.41M | 31.68M | — | 10.51M | 10.59M | 10.38M | 10.18M | 10.14M | 10.07M | 10.17M | 12.25M | 5.14M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2013–FY2025: $83.64M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.16×
Peer median 1.86×
EV/EBIT
11.55×
Peer median 21.68×
P/E (TTM)
13.41×
Peer median 25.77×
Peer medians compare against the 32 similar-size Oil & Gas Equipment & Services companies (of 46 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Offshore Energy Services | $990,480,000 | $966,064,000 | $852,956,000 |
| Government Services | $379,437,000 | $329,654,000 | $337,280,000 |
| All Other Segments | $120,595,000 | $119,773,000 | $107,193,000 |
| Corporate | $0 | $0 | $0 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 |
|---|---|---|---|---|---|---|
| United Kingdom | $412,022,000 | $394,659,000 | $436,419,000 | $406,089,000 | — | — |
| Other Countries | $363,930,000 | $353,032,000 | $280,992,000 | $325,961,000 | — | — |
| Norway | $276,302,000 | $270,862,000 | $240,793,000 | $256,461,000 | — | — |
| United States | $246,560,000 | $226,932,000 | $216,588,000 | $196,693,000 | — | — |
| Nigeria | $191,698,000 | $170,006,000 | $122,637,000 | — | — | — |
| Africa | — | — | — | — | $93,285,000 | $144,139,000 |
| Americas | — | — | — | — | $328,489,000 | $216,427,000 |
| Asia Pacific | — | — | — | — | $11,831,000 | $100,309,000 |
| Europe Caspian | — | — | — | — | $391,921,000 | $438,102,000 |
By Product & Service (USD)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 |
|---|---|---|---|---|---|
| Offshore Energy Services | $966,064,000 | $852,956,000 | — | — | — |
| Government Services | $329,654,000 | $337,280,000 | $272,859,000 | $252,131,000 | — |
| Service Other | $119,773,000 | $107,193,000 | — | — | — |
| Oil And Gas Service | — | $809,774,000 | $767,720,000 | $788,024,000 | $898,977,000 |
| Fixed-Wing Services | — | $107,232,000 | $85,372,000 | $73,751,000 | $174,374,000 |
| Other Services | — | $10,375,000 | $13,112,000 | $25,118,000 | $1,834,000 |
| Reimbursable | — | $33,131,000 | $46,141,000 | $39,038,000 | $61,755,000 |
| UKSAR Services | — | — | — | $225,328,000 | $232,722,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Offshore Energy Services | $165,582,000 | $132,165,000 | $45,613,000 |
| All Other Segments | $9,814,000 | $13,747,000 | $15,398,000 |
| Government Services | $5,078,000 | $21,070,000 | $29,610,000 |
| Corporate | -$21,668,000 | -$34,374,000 | -$29,870,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Offshore Energy Services | 16.7% | 13.7% | 5.3% |
| Government Services | 1.3% | 6.4% | 8.8% |
| All Other Segments | 8.1% | 11.5% | 14.4% |
Key facts
CIK
1525221
CUSIP
11040G103
13F (30d)
205 filings
205 filers
Visit website
Investor relations