Frontline Ltd. (FRO)
16.65
0.42 (2.59%)
At close: Mar 04, 2025, 1:45 PM
Frontline Ltd. Income Statement
| Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 |
| Revenue | 1.8B | 1.43B | 749.38M | 1.22B | 957.32M | 742.27M | 646.33M | 754.31M | 458.93M | 559.69M | 517.19M | 668.11M | 810.1M | 1.17B | 1.14B | 2.25B | 1.3B | 1.58B | 1.51B | 1.86B | 1.17B | 416.52M | 647.35M | 599.94M | 253.21M | 203.86M | 32.9M | 33.5M | 29.2M | 25M |
| Cost of Revenue | 1.03B | 949.21M | 718.77M | 684.49M | 678.81M | 652.21M | 556.51M | 490.05M | 270.06M | 457.51M | 513.59M | 557.12M | 548.4M | 478.39M | 425.76M | 1.03B | 605.58M | 620.88M | 497.63M | 531.31M | 522.21M | 169.92M | 163.31M | 122.81M | n/a | n/a | 10M | 11.9M | 9.9M | 8.6M |
| Gross Profit | 776.11M | 481M | 30.61M | 536.7M | 278.51M | 90.06M | 89.81M | 264.26M | 188.88M | 102.18M | 3.6M | 110.98M | 261.7M | 686.83M | 710.59M | 1.22B | 694.35M | 962.99M | 1.02B | 1.32B | 651.57M | 246.6M | 484.04M | 477.14M | 253.21M | 203.86M | 22.9M | 21.6M | 19.3M | 16.4M |
| Operating Income | 746.67M | 442.8M | 29.85M | 507.8M | 239.52M | 82.71M | -196.27M | 177.48M | 287.22M | -48.6M | -100.43M | 7.24M | -399.6M | 307.91M | 240.11M | 850.48M | 519.19M | 822.58M | 872.74M | 1.14B | 486.78M | 233.79M | 470.86M | 467.81M | 117M | 125.63M | 24.6M | 26.6M | 20M | 18.1M |
| Interest Income | 15.95M | 1.46M | 119K | 705K | 1.51M | 843K | 588K | 367K | 47K | 47K | 83K | 130K | 3.96M | 13.43M | 22.97M | 41.2M | 54.32M | 47.61M | 40.87M | 31.59M | 9.19M | 13.04M | 12.95M | 6.86M | n/a | 3M | n/a | n/a | n/a | n/a |
| Pretax Income | 656.62M | 473.13M | -6.51M | 412.99M | 140.29M | -8.08M | -264.03M | 117.86M | 255.54M | -171.2M | -189.59M | -83.4M | -528.48M | 164.22M | 105.83M | 701.26M | 503.99M | 674.84M | 766.39M | 971.6M | 443.13M | 7.15M | 350.83M | 313.91M | -91.15M | 27.03M | 28.3M | -14.4M | 22.2M | 18.3M |
| Net Income | 656.41M | 475.54M | -11.15M | 412.88M | 139.97M | -8.4M | -264.86M | 117.01M | 154.62M | -162.94M | -188.51M | -82.75M | -529.6M | 161.41M | 102.7M | 698.77M | 570.42M | 516M | 606.84M | 1.02B | 409.36M | -8.9M | 382.73M | 313.87M | -86.9M | 27M | 6.3M | 1.8M | 8.4M | 4.2M |
| Selling & General & Admin | 53.53M | 48.3M | 27.89M | 58.81M | 45.02M | 37.29M | 37.6M | 37.03M | 10.58M | 77.69M | 31.63M | 88.52M | 36.37M | 197M | 63.66M | 35.23M | 36.41M | 32.21M | 21.18M | 25.75M | 17.89M | 12.81M | 13.18M | 9.33M | 11.78M | 7.76M | 4.1M | 4.4M | 3.6M | 3.6M |
| Research & Development | 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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | -24.08M | -9.48M | -5.89M | -29.9M | -3.42M | -10.21M | 27.36M | 18.82M | 320K | 1.49M | 9.03M | 4.12M | 195.6M | 212.85M | 406.82M | 334.48M | 862.49M | 824.73M | 695.99M | 712.58M | 669.12M | 169.92M | 163.31M | 122.81M | 124.43M | 70.47M | 9.5M | 10.4M | 6.5M | 5.5M |
| Operating Expenses | 29.45M | 38.82M | 22M | 28.9M | 41.6M | 27.09M | 35.22M | 41.03M | 10.58M | 77.69M | 31.63M | 88.52M | 231.97M | 440.79M | 470.48M | 369.71M | 898.9M | 856.94M | 717.17M | 738.33M | 687.01M | 182.73M | 176.49M | 132.13M | 136.21M | 78.23M | 13.6M | 14.8M | 10.1M | 9.1M |
| Interest Expense | 178.5M | 98.71M | 61.44M | 72.16M | 94.46M | 93.28M | 69.81M | 56.69M | 17.62M | 75.83M | 90.72M | 94.96M | 141.5M | 149.92M | 160.99M | 183.93M | 204.53M | 200.4M | 206.06M | 205.64M | 75.1M | 71.31M | 91.8M | 96.17M | 201.68M | 59.32M | n/a | 6.1M | 2.9M | 3.4M |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 286.37M | 299.74M | 274.13M | n/a | n/a | -105.84M | -184.94M | -20.46M | -24.85M | -11.58M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 1.06B | 988.03M | 740.77M | 713.39M | 720.41M | 679.29M | 591.74M | 531.07M | 280.64M | 535.2M | 545.22M | 645.64M | 780.36M | 919.17M | 896.24M | 1.4B | 1.5B | 1.48B | 1.21B | 1.27B | 1.21B | 352.65M | 339.8M | 254.94M | 136.21M | 78.23M | 23.6M | 26.7M | 20M | 17.7M |
| Income Tax | 205K | 412K | 4.63M | -14K | 307K | 316K | 290K | 345K | 150K | 459K | 284K | 379K | 532K | 218K | 361K | 310K | 419K | 162K | 19K | 178K | 3K | -22K | 444K | 41K | -9K | 30K | 18.3M | 18.7M | 8.7M | 10.5M |
| Shares Outstanding (Basic) | 222.62M | 214.01M | 198.97M | 195.64M | 173.58M | 169.81M | 169.78M | 156.97M | 120.08M | 125.19M | 15.95M | 15.57M | 15.57M | 15.57M | 15.57M | 15.27M | 14.96M | 14.96M | 14.96M | 14.84M | 14.98M | 15.29M | 15.34M | 14.67M | 9.87M | 9.23M | 15.39M | 15.39M | 15.39M | 15.39M |
| Shares Outstanding (Diluted) | 222.62M | 214.01M | 198.97M | 197.81M | 179.31M | 169.81M | 169.81M | 156.97M | 120.08M | 125.19M | 15.95M | 15.57M | 15.57M | 16.76M | 15.57M | 15.29M | 14.97M | 14.96M | 14.96M | 16.76M | 14.98M | 15.29M | 15.37M | 14.7M | 9.87M | 9.23M | 15.39M | 15.39M | 15.39M | 15.39M |
| EPS (Basic) | 2.95 | 2.22 | -0.06 | 2.11 | 0.81 | -0.05 | -1.56 | 0.75 | 1.29 | -1.3 | -11.82 | -5.31 | -34.01 | 10.35 | 6.60 | 45.75 | 38.10 | 34.50 | 40.55 | 68.95 | 27.35 | -0.58 | 24.95 | 21.40 | -8.8 | 3.45 | 1.89 | 0.12 | 0.55 | 0.27 |
| EPS (Diluted) | 2.95 | 2.22 | -0.06 | 2.09 | 0.78 | -0.05 | -1.56 | 0.75 | 1.29 | -1.3 | -11.82 | -5.31 | -34.01 | 10.05 | 6.60 | 45.70 | 38.10 | 34.50 | 40.55 | 61.05 | 27.35 | -0.58 | 24.90 | 21.35 | -8.8 | 3.45 | 1.89 | 0.12 | 0.55 | 0.27 |
| EBITDA | 1.06B | 725.83M | 217.24M | 628.35M | 357.25M | 210.23M | -52.47M | 315.59M | 327.68M | 72.55M | 926K | 130.67M | -190.78M | 528.43M | 505.42M | 1.11B | 928.97M | 911.6M | 484.73M | 771.55M | 100.24M | -68.11M | 209.64M | 560.69M | 208.44M | 177.29M | 15.1M | 16.2M | 13.5M | 12.6M |
| Depreciation & Amortization | 230.94M | 165.17M | 165.21M | 138.77M | 117.85M | 126.63M | 143.66M | 143.07M | 54.52M | 83.73M | 102.18M | 115.39M | 202.52M | 214.29M | 238.59M | 224.07M | 221.25M | 203.85M | 198.88M | 183.71M | 146.91M | 139.85M | 121.72M | 92.88M | 91.44M | 54.68M | -9.5M | -10.4M | -6.5M | -5.5M |