Frontline Ltd.
FRO.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2,050 | NOK 1,802 | NOK 1,430 | NOK 749 |
| % Growth | 13.8% | 26% | 90.9% | – |
| Cost of Goods Sold | NOK 1,345 | NOK 1,026 | NOK 949 | NOK 719 |
| Gross Profit | NOK 706 | NOK 776 | NOK 481 | NOK 31 |
| % Margin | 34.4% | 43.1% | 33.6% | 4.1% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 36 | NOK 54 | NOK 48 | NOK 28 |
| SG&A Expenses | NOK 36 | NOK 54 | NOK 48 | NOK 28 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | -NOK 112 | -NOK 24 | -NOK 9 | -NOK 6 |
| Operating Expenses | -NOK 76 | NOK 29 | NOK 39 | NOK 22 |
| Operating Income | NOK 782 | NOK 747 | NOK 443 | NOK 8 |
| % Margin | 38.1% | 41.4% | 31% | 1.1% |
| Other Income/Exp. Net | -NOK 278 | -NOK 90 | NOK 28 | -NOK 19 |
| Pre-Tax Income | NOK 503 | NOK 657 | NOK 473 | -NOK 7 |
| Tax Expense | NOK 8 | NOK 0 | -NOK 0 | NOK 5 |
| Net Income | NOK 496 | NOK 656 | NOK 476 | -NOK 15 |
| % Margin | 24.2% | 36.4% | 33.2% | -2% |
| EPS | 2.23 | 2.95 | 2.42 | -0.06 |
| % Growth | -24.4% | 21.9% | 4,133.3% | – |
| EPS Diluted | 2.23 | 2.95 | 2.42 | -0.06 |
| Weighted Avg Shares Out | 223 | 223 | 196 | 199 |
| Weighted Avg Shares Out Dil | 223 | 223 | 196 | 199 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 17 | NOK 16 | NOK 1 | NOK 0 |
| Interest Expense | NOK 302 | NOK 178 | NOK 99 | NOK 61 |
| Depreciation & Amortization | NOK 339 | NOK 231 | NOK 162 | NOK 160 |
| EBITDA | NOK 1,009 | NOK 1,066 | NOK 740 | NOK 211 |
| % Margin | 49.2% | 59.2% | 51.7% | 28.2% |