SBM Offshore Full Year 2024 Earnings
Amsterdam, February 20, 2025
Record-level results, increasing total shareholder
returns
Highlights
- Record
Directional1 Revenue of US$6.1 billion (+35%), in line
with guidance
- Record Directional
EBITDA of US$1.9 billion (+44%), in line with guidance
- Record US$35.1
billion Directional backlog; US$9.5 billion or
EUR51.6/share2 Directional net cash
backlog3
- 30% increase in
cash return to US$1.59 per share4: US$155 million
dividend5; US$150 million share
repurchase6
- US$1.7 billion
cash return to shareholders over the coming 6 years
- 2025 Directional
Revenue guidance of above US$4.9 billion
- 2025 Directional
EBITDA guidance of around US$1.55 billion
- Completion of FPSO
Prosperity and Liza Destiny sales in Q4 2024
- FPSO Almirante
Tamandaré achieved first oil on February 15, 2025
SBM Offshore’s 2024 Annual Report can be found
on its website under: Annual Reports - SBM Offshore
Øivind Tangen, CEO of SBM Offshore,
commented:
“SBM Offshore has delivered excellent results in 2024 with a
record-level directional revenue of US$6.1 billion and record-level
directional EBITDA of US$1.9 billion, reflecting three new awards
and the purchases of FPSOs Prosperity and Liza
Destiny by ExxonMobil Guyana. Thanks to the addition of three
new awards, we ended the year with a record US$35.1 billion
backlog. From this we expect to generate US$9.5 billion net cash,
equivalent to almost 52 euro per share2. Based on this
strong performance, we are increasing our fixed cash return by 30%
to US$1.59 per share4 through a proposed US$155 million
dividend5 and US$150 million share
repurchase6 program. At this level we will deliver a
minimum US$1.7 billion cash return to shareholders over the next 6
years.
Our Fast4Ward® program is setting the
pace for deepwater developments. FPSO Almirante Tamandaré
achieved first oil on February 15, 2025. This vessel, which
benefits from emission reduction technologies, is the largest
operating unit in Brazil. Two additional units are on track to
achieve first oil in 2025. First, FPSO Alexandre de Gusmão
which sailed-away at the end of 2024, followed by FPSO ONE
GUYANA. These three units have a combined capacity of 655,000
barrels of oil per day. With these achievements, we are further
de-risking our construction portfolio.
We strive for excellence both in terms of
project execution and asset management. Our lifecycle approach in
the FPSO market is unique and the focus on continuous improvement
is setting a strong foundation for success. The outlook for new
deepwater projects is strong given their low break-even prices and
low emission intensity. In the next three years, we see 16 projects
in the
Company’s core market of large and complex FPSOs, driven by the
promising prospects in Brazil, Guyana, Suriname and Namibia. We
have ordered our 10th MPF hull giving us two hulls to
support tendering activities. We will remain disciplined in
selecting the highest quality projects.
As the world’s ocean-infrastructure expert we
are using our experience to further diversify and decarbonize the
solutions we offer. In 2024, we created a joint venture, Ekwil,
with Technip Energies to enhance our floating offshore wind product
offering, and in early 2025 we completed a minority equity
investment in Ocean-Power to offer lower-emission power solutions.
We are now able to offer a market ready near-zero emission FPSO and
were recently awarded a contract by Petrobras to qualify SBM’s
Carbon Capture Module technology for FPSOs.”
Financial
Overview7
|
|
Directional |
|
IFRS |
|
|
|
|
|
|
|
|
|
in US$ million |
|
FY 2024 |
FY 2023 |
% Change |
|
FY 2024 |
FY 2023 |
% Change |
Revenue |
|
6,111 |
4,532 |
35% |
|
4,784 |
4,963 |
-4% |
Lease and Operate |
|
2,369 |
1,954 |
21% |
|
2,074 |
1,563 |
33% |
Turnkey |
|
3,743 |
2,578 |
45% |
|
2,710 |
3,400 |
-20% |
EBITDA |
|
1,896 |
1,319 |
44% |
|
1,041 |
1,239 |
-16% |
Lease and Operate |
|
1,261 |
1,124 |
12% |
|
842 |
695 |
21% |
Turnkey |
|
724 |
296 |
145% |
|
287 |
646 |
-56% |
Other |
|
(89) |
(101) |
-12% |
|
(88) |
(101) |
-13% |
Profit
attributable to Shareholders |
|
907 |
524 |
73% |
|
150 |
491 |
-69% |
Earnings per share (US$ per share) |
|
5.08 |
2.92 |
74% |
|
0.84 |
2.74 |
-69% |
|
|
|
|
|
|
|
|
|
in US$ billion |
|
FY 2024 |
FY 2023 |
% Change |
|
FY 2024 |
FY 2023 |
% Change |
Pro-forma
Backlog |
|
35.1 |
30.3 |
16% |
|
- |
- |
- |
Net Debt |
|
5.7 |
6.7 |
-15% |
|
8.1 |
8.7 |
-7% |
Directional revenue increased by 35% to US$6,111
million compared with US$4,532 million in 2023. This increase is
driven by the Directional Turnkey revenue which rose to US$3,743
million in 2024 compared with US$2,578 million in 2023. This 45%
increase stems from (i) the sale of FPSOs Prosperity and
Liza Destiny completed respectively in November and
December 2024, (ii) the progress on awarded contracts for the FPSOs
Jaguar and GranMorgu, (iii) the 13.5% divestment
to CMFL completed in October 2024, and (iv) the increased support
to the fleet through brownfield projects. This increase was partly
offset by a reduction in charter revenues following (i) the sale of
FPSO Liza Unity in November 2023, (ii) the completion of
FPSO Prosperity during the last quarter of 2023 as well as
a delay in the start-up of FPSO Sepetiba early 2024, and
(iii) a comparatively lower level of progress on both FPSOs
Almirante Tamandaré and Alexandre de Gusmão as
those projects approached completion in 2024.
Directional Lease and Operate revenue stood at
US$2,369 million compared with US$1,954 million in the year-ago
period. This 21% increase mainly reflects (i) FPSO
Prosperity joining the fleet during the last quarter of
2023 and Sepetiba joining the fleet in January 2024, (ii)
a higher contribution of FPSOs N’Goma, Saxi
Batuque and Mondo following the acquisition of
interests held by Sonangol mid-2024, and (iii) an increase in
reimbursable scope. This was partly offset by FPSO Liza
Unity only contributing in 2024 as an operating contract
following the purchase of the unit by ExxonMobil Guyana at the end
of 2023.
Directional EBITDA amounted to US$1,896 million,
which is a 44% year-on-year increase compared with US$1,319 million
in 2023. This was mostly attributable to the Turnkey segment which
increased by over US$400 million to US$724 million in 2024.
Directional Turnkey EBITDA was mainly impacted by (i) the same
drivers as for Directional Turnkey revenue (except that being at
relative early stages of completion, FPSO Jaguar only
contributed marginally to Turnkey EBITDA and FPSO
GranMorgu not at all), and (ii) a reduced investment on
Floating Offshore Wind projects following the implementation of
Ekwil Joint Venture in partnership with Technip Energies.
Directional Lease and Operate EBITDA stood at
US$1,261 million for the year-ended 2024 compared with US$1,124
million in the previous year. The 12% increase reflects (i) the
same key factors as for Directional Lease and Operate revenue, (ii)
the net gain on the acquisition of interests held by Sonangol in 3
FPSOs and the divestment in the parent company of the Paenal
shipyard in Angola, and (iii) the dividends related to FPSO
N’Goma partially offset by (iv) additional non-recurring
maintenance costs for the fleet under operation.
The other non-allocated costs charged to EBITDA
amounted to US$(89) million in 2024, a US$(12) million improvement
compared with the previous period mainly due to the one-off impact
of US$11 million of restructuring costs in 2023.
During the last quarter of 2024, the Company
performed a review of revised estimates of cash flow, maintenance
and repair costs. Based on this analysis, actual values and future
cash flows related to FPSO Cidade de Anchieta were
re-estimated leading to an impairment charge of US$(39) million,
accounted for in the 2024 results.
Directional net profit increased by over 70%
standing at US$907 million in 2024, or US$5.08 per share, mainly
reflecting the increase in Directional EBITDA.
Liquidity, Funding and Directional Net
Debt
The Company’s financial position has remained
strong as a result of the cash flow generated by the fleet, as well
as the positive contribution of the Turnkey activities.
Directional Net debt decreased by US$(936)
million to US$5,719 million at year-end 2024. This was driven by
the repayment of the FPSOs Prosperity and Liza
Destiny financings, the proceeds from the sale of the vessels
and the Lease and Operate segment’s strong operating cash flow.
This was partially offset by drawings on project financing
facilities to fund the construction portfolio. The Company drew on
the project finance facilities for FPSO ONE GUYANA, FPSO
Almirante Tamandaré and FPSO Alexandre de Gusmão;
additionally, the US$1.5 billion construction financing for FPSO
Jaguar was signed and partly drawn in November 2024.
More than a third of the Company’s Directional
debt for the year-ended 2024 consisted of non-recourse project
financing (US$2.2 billion) in special purpose investees. The
remainder (US$4 billion) consisted mainly of borrowings to support
the ongoing construction of 3 FPSOs which will become non-recourse
following achievement of first oil. The project loan for FPSO
Jaguar will be repaid following completion of
construction. The Company’s RCF was drawn for US$500 million as at
December 31, 2024 and the Revolving Credit Facility for MPF hull
financing was drawn for US$89 million.
Directional cash and cash equivalents amounted
to US$606 million and lease liabilities totaled US$93 million at
December 31, 2024.
Cash and undrawn committed credit facilities
amount to US$2,639 million at December 31, 2024.
Directional Pro-Forma
Backlog
Change in ownership scenarios and lease contract
duration have the potential to significantly impact the Company's
future cash flows, net debt balance as well as the profit and loss
statement. The Company therefore provides a pro-forma Directional
backlog based on the best available information regarding ownership
scenarios and lease contract duration for the various projects.
The pro-forma Directional backlog at the end of
December 2024 increased by US$4.8 billion to a total of US$35.1
billion. This was mainly the result of (i) the FPSO Jaguar
contract awarded in April 2024, (ii) the FSO Trion contract awarded
in August 2024, and (iii) the FPSO GranMorgu contract
awarded in November 2024, partially offset by (iv) turnover for the
period which consumed approximately US$6.1 billion of backlog
(including the sale of FPSO Prosperity completed in
November 2024 and the sale of FPSO Liza Destiny completed
in December 2024, in advance of the initial lease terms which were
respectively in November 2025 and in December 2029), and (v) the
13.5% divestment to CMFL completed in October 2024, which was not
reflected in the pro-forma Directional backlog end of 2023. The
Company's backlog provides cash flow visibility up to 2050.
in US$ billion |
|
Turnkey |
Lease & Operate |
Total |
2025 |
|
2.6 |
2.3 |
4.9 |
2026 |
|
1.6 |
2.6 |
4.2 |
2027 |
|
3.3 |
2.1 |
5.4 |
Beyond 2028 |
|
0.2 |
20.3 |
20.5 |
Total pro-forma Directional backlog |
|
7.7 |
27.3 |
35.1 |
The pro-forma Directional backlog at the end of
2024 reflects the following key assumptions:
- The FPSO ONE GUYANA
contract covers a maximum lease period of 2 years, within which the
ownership of the FPSO will transfer to the client. The impact of
the subsequent sale is reflected in the Turnkey backlog.
- The FPSO Jaguar contract
awarded to the Company in April 2024 covers the construction period
within which the FPSO ownership will transfer to the client and is
reported in the Turnkey backlog.
- 10 years of operations and
maintenance are considered for FPSOs Liza Destiny,
Liza Unity, Prosperity and ONE GUYANA
following signature of the Operations & Maintenance Enabling
Agreement in 2023. Regarding FPSO Jaguar, the pro-forma
Directional backlog includes the operating and maintenance scope
for 10 years as it has been agreed in principle, pending a final
work order. This is consistent with prior years.
- The FPSO GranMorgu
contract awarded to the Company in November 2024 covers the
construction period within which the FPSO ownership will transfer
to the client and is reported in the Turnkey backlog.
- The FSO Trion contract awarded to
the Company in August 2024 is considered for 20 years in lease and
operate contracts at the Company ownership share at year-end
(100%).
- The transaction with MISC Berhad
related to the FPSO Espírito Santo and FPSO Kikeh
announced on September 6, 2024, and completed on January 31, 2025,
has been reflected in the pro-forma Directional backlog.
Project Review and Fleet Operational
Update
Project |
Client/Country |
Contract |
SBM Share |
Capacity, Size |
Percentage of Completion |
Project delivery |
FPSO Alexandre de
Gusmão |
Petrobras
Brazil |
22.5-year L&O |
55% |
180,000 bpd |
>75% |
2025 |
FPSO ONE GUYANA |
ExxonMobil
Guyana |
2-year BOT |
100% |
250,000 bpd |
>75% |
2025 |
FPSO Jaguar |
ExxonMobil
Guyana |
Sale & Operate |
100% |
250,000 bpd |
>25% <50% |
2027 |
FSO
Trion |
Woodside |
20-year Lease |
100% |
n/a |
<25% |
n/a8 |
FPSO GranMorgu |
TotalEnergies |
Sale & Operate |
52% |
220,000 bpd |
<25% |
2028 |
Projects are on track with one major delivery
achieved in early 2025. After successful completion of the offshore
commissioning activities, FPSO Almirante Tamandaré
achieved first oil on February 15, 2025. An update on the
individual ongoing projects is provided below considering the
latest known circumstances.
FPSO Alexandre de Gusmão – In December
2024, the vessel safely departed from the yard in China after
successful completion of the onshore topsides’ integration and
commissioning phase. The FPSO is on its way to Brazil. First oil is
expected mid-2025.
FPSO ONE GUYANA – Integration
activities are completed and project teams are finalizing
commissioning activities. First oil is expected in the second half
of 2025.
FPSO Jaguar – The
Fast4Ward® MPF hull has been
safely delivered and arrived in Singapore in preparation for the
remaining vessel activities. The topside modules fabrication in
Singapore continues as planned. First oil is expected in 2027.
FSO Trion – Engineering and procurement
are progressing in line with project schedule.
FPSO GranMorgu – The
Fast4Ward® MPF hull has been
safely delivered. Engineering and procurement are progressing in
line with project schedule.
Fast4Ward® MPF
hulls – Under the Company’s successful
Fast4Ward® program, the
10th MPF hull has been ordered. 4
Fast4Ward® MPF hulls are in
operation, another 4 allocated to projects and 2 reserved as part
of tendering activities driven by the strong FPSO market
outlook.
Contract extension – The Company has
agreed a contract extension related to the lease and operation of
FPSO Saxi Batuque up to June 2026.
Fleet Uptime – The fleet’s uptime was
95.9% in 2024.
Safety and Sustainability
Safety – The Total Recordable Injury
Frequency Rate (“TRIFR”) year-to-date was 0.10, 17% below the
yearly target of below 0.129, notwithstanding the high
level of activity.
Fleet emissions – For 2024, the Company
set a target to further optimize operational excellence on the
FPSOs for which it provides operations and maintenance services
amounting to a maximum absolute volume of gas flared below 1.57
mmscft/d as an overall FPSO fleet average during the year. As of
December 31, 2024, SBM Offshore outperformed this target with the
actual being 1.33 mmscft/d, a 15% improvement compared with 2024
target and mainly driven by a continued focus on reducing the
number of unplanned events in its operated fleet.
Sustain-2 Notation – FPSO Liza
Unity is the 1st FPSO which has
received a Sustain-2 Notation by American Bureau of Shipping. This
sustainability certificate recognizes the Company’s efforts in
minimizing environmental impacts over the lifecycle of the FPSO
including the use of low carbon technologies as well as the focus
on workers’ wellbeing.
ESG ratings – In recognition of the
Company’s continued focus on sustainability, MSCI has improved SBM
Offshore’s rating from AA in 2023 to AAA in 2024 and Sustainalytics
included the Company in its 2024 ESG Industry Top Rated, with the
Company ranking 2nd out of 106 industry
peers.
Sustainable recycling – The Deep Panuke
Production Field Center recycling project reached completion in
Nova Scotia, Canada, in early 2024 with 97% of the waste materials
were sold, recycled or reused and the remainder 3% was safely
disposed of. As for the FPSO Capixaba project, following
the handover to M.A.R.S., the Company continues to monitor the safe
execution of the decommissioning which is expected to reach
completion in 2026.
Blue Economy
SBM Offshore is a blue economy company aiming to
manage ocean resources for economic growth while preserving
ecosystems. Using its deepwater expertise, the Company is advancing
technologies focusing on decarbonizing and diversifying its ocean
infrastructure solutions. Ranging from floating offshore wind to
offshore hydrogen and ammonia, SBM Offshore remains selective and
disciplined in developing innovative solutions and investing in new
ocean infrastructure solutions.
Provence Grand Large – The three
floating offshore wind turbines that were installed by SBM Offshore
at the end of 2023 for the Provence Grand Large project, jointly
owned by EDF Renewables and Maple Power, were fully commissioned
and started production in 2024.
Floventis Energy Ltd – In December
2024, SBM Offshore reached an agreement with Cierco Energy to sell
its shares in the joint venture company Floventis Energy Ltd, thus
transferring the ownership of both Cademo and Llŷr Floating Wind
projects to Cierco Energy. As planned, following the advancement of
these pioneering projects and acquiring valuable knowledge in the
offshore wind market, the Company will continue to concentrate its
efforts on the remaining two larger scale projects in its
portfolio.
emissionZERO®
program – SBM Offshore continues to address FPSO emissions
reduction through its emissionZERO®
program and is offering a market-ready near zero emission FPSO for
2025, featuring advanced technologies such as carbon capture,
combined cycle gas turbines and deepwater intake risers.
Carbon Capture Module – SBM Offshore
has been awarded a contract by Petrobras to qualify SBM’s Carbon
Capture Module technology for FPSOs. The Carbon Capture Module for
post combustion removal of CO2 from gas
turbine exhaust gasses on FPSO’s has been developed in partnership
with Mitsubishi Heavy Industries, Ltd.
Blue Power Hub – With the aim to
decarbonize the offshore power generation sector, SBM Offshore
signed in December 2024 an investment agreement with the Norwegian
company Ocean-Power AS to develop and commercialize offshore power
generation units with CO2 capture and
storage. This investment has been completed in early 2025.
Capital allocation and Shareholder
Returns
The Company’s shareholder returns policy is to
maintain a stable annual cash return to shareholders which grows
over time, with flexibility for the Company to make such cash
return in the form of a cash dividend and the repurchase of shares.
Determination of the annual cash return is based on the Company’s
assessment of its underlying cash flow position. The Company
prioritizes a stable cash distribution to shareholders and funding
of growth projects, with the option to apply surplus capital
towards incremental cash returns to shareholders.
As a result, following review of its cash flow
position and forecast, the Company intends to pay US$1.59 per share
through a proposed US$155m dividend5 (EUR150 million
equivalent or US$0.88 per share4) and US$150 million
(EUR141 million equivalent) share repurchase program6.
This represents an increase of 30% compared with 2024. The
objective of the share buyback program would be to reduce share
capital and provide shares for regular management and employee
share programs (maximum US$25 million). Shares repurchased as part
of the cash return will be cancelled.
The share repurchase program will be launched
after the current share repurchase program has ended. The dividend
will be proposed at the Annual General Meeting on April 9,
2025.
Guidance
The Company’s 2025 Directional revenue guidance
is above US$4.9 billion of which above US$2.2 billion is expected
from the Lease and Operate segment and around US$2.7 billion from
the Turnkey segment.
2025 Directional EBITDA guidance is around
US$1.55 billion for the Company.
Conference Call
SBM Offshore has scheduled a conference call
together with a webcast, which will be followed by a Q&A
session, to discuss the Full Year 2024 Earnings release.
The event is scheduled for Thursday February 20,
2025, at 10.00 AM (CET) and will be hosted by Øivind Tangen (CEO)
and Douglas Wood (CFO).
Interested parties are invited to register prior
the call using the link: Full Year 2024 Earnings Conference
Call
Please note that the conference call can
only be accessed with a personal identification code, which is sent
to you by email after completion of the registration.
The live webcast will be available
at: Full Year 2024 Earnings
Webcast
A replay of the webcast, which is
available shortly after the call, can be accessed using the same
link.
Corporate Profile
SBM Offshore is the world’s deepwater
ocean-infrastructure expert. Through the design, construction,
installation, and operation of offshore floating facilities, we
play a pivotal role in a just transition. By advancing our core, we
deliver cleaner, more efficient energy production. By pioneering
more, we unlock new markets within the blue economy.
More than 7,800 SBMers collaborate worldwide to
deliver innovative solutions as a responsible partner towards a
sustainable future, balancing ocean protection with progress.
For further information, please visit our
website at www.sbmoffshore.com.
Financial Calendar |
|
Date |
Year |
Annual General
Meeting |
|
April 9 |
2025 |
First Quarter
2025 Trading Update |
|
May 15 |
2025 |
Half Year 2025
Earnings |
|
August 7 |
2025 |
Third Quarter
2025 Trading Update |
|
November 13 |
2025 |
Full Year 2025
Earnings |
|
February 26 |
2026 |
For further information, please contact:
Investor Relations
Wouter Holties
Corporate Finance & Investor Relations Manager
Phone: |
+31 (0)20 236 32 36 |
E-mail: |
wouter.holties@sbmoffshore.com |
Website: |
www.sbmoffshore.com |
Media Relations
Giampaolo Arghittu
Head of External Relations
Phone: |
+31 (0)6 212 62 333 / +39 33 494 79 584 |
E-mail: |
giampaolo.arghittu@sbmoffshore.com |
Website: |
www.sbmoffshore.com |
Market Abuse Regulation
This press release may contain inside
information within the meaning of Article 7(1) of the EU Market
Abuse Regulation.
Disclaimer
Some of the statements contained in this release
that are not historical facts are statements of future expectations
and other forward-looking statements based on management’s current
views and assumptions and involve known and unknown risks and
uncertainties that could cause actual results, performance, or
events to differ materially from those in such statements. These
statements may be identified by words such as ‘expect’, ‘should’,
‘could’, ‘shall’ and / or similar expressions. Such forward-looking
statements are subject to various risks and uncertainties. The
principal risks which could affect the future operations of SBM
Offshore N.V. are described in the ‘Impacts, Risks and
Opportunities’ section of the 2024 Annual Report.
Should one or more of these risks or
uncertainties materialize, or should underlying assumptions prove
incorrect, actual results and performance of the Company’s business
may vary materially and adversely from the forward-looking
statements described in this release. SBM Offshore does not intend
and does not assume any obligation to update any industry
information or forward-looking statements set forth in this release
to reflect new information, subsequent events or otherwise.
This release contains certain alternative
performance measures (APMs) as defined by the ESMA guidelines which
are not defined under IFRS. Further information on these APMs is
included in the 2024 Annual Report, available on our website Annual
Reports - SBM Offshore.
Nothing in this release shall be deemed an offer
to sell, or a solicitation of an offer to buy, any securities. The
companies in which SBM Offshore N.V. directly and indirectly owns
investments are separate legal entities. In this release “SBM
Offshore” and “SBM” are sometimes used for convenience where
references are made to SBM Offshore N.V. and its subsidiaries in
general. These expressions are also used where no useful purpose is
served by identifying the particular company or companies.
"SBM Offshore®", the SBM logomark,
“Fast4Ward®”, “emissionZERO®” and
“F4W®” are proprietary marks owned by SBM Offshore.
1 Directional reporting, presented in
the Financial Statements under section 4.3.2 Operating Segments and
Directional Reporting, represents a pro-forma accounting policy,
which treats all lease contracts as operating leases and
consolidates all co-owned investees related to lease contracts on a
proportional basis based on percentage of ownership. This
explanatory note relates to all Directional reporting in this
document.
2 Based on the number of shares outstanding and exchange
rate EUR/US$ of 1.039 at December 31, 2024.
3 Reflects a pro-forma view of the
Company’s Directional backlog and expected net cash from Turnkey,
Lease and Operate and Build Operate Transfer sales after tax and
debt service.
4 Based on the number of shares outstanding at December
31, 2024. Dividend amount per share depends on number of shares
entitled to dividend.
5 Equivalent of EUR150 million based on the EUR/US$
exchange rate on February 11, 2025. Dividends will be paid in Euro
provided that the minimum Euro dividend shall amount to EUR150
million.
6 Including maximum US$25 million for management and
employee share plans.
7 Numbers may not add up due to
rounding.
8 Project delivery not disclosed by the client.
9 Measured per 200,000 work
hours.
- SBM Offshore Full Year 2024 Earnings
SBM Offshore NV (EU:SBMO)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025
SBM Offshore NV (EU:SBMO)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025