Frontline Ltd.
FRO.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2,050,385 | NOK 1,802,184 | NOK 1,430,208 | NOK 749,381 |
| % Growth | 13.8% | 26% | 90.9% | – |
| Cost of Goods Sold | NOK 1,344,707 | NOK 1,026,070 | NOK 949,208 | NOK 718,773 |
| Gross Profit | NOK 705,678 | NOK 776,114 | NOK 481,000 | NOK 30,608 |
| % Margin | 34.4% | 43.1% | 33.6% | 4.1% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 36,086 | NOK 53,528 | NOK 48,300 | NOK 27,891 |
| SG&A Expenses | NOK 36,086 | NOK 53,528 | NOK 48,300 | NOK 27,891 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | -NOK 112,121 | -NOK 24,080 | -NOK 9,477 | -NOK 5,893 |
| Operating Expenses | -NOK 76,035 | NOK 29,448 | NOK 38,823 | NOK 21,998 |
| Operating Income | NOK 781,713 | NOK 746,666 | NOK 442,800 | NOK 8,475 |
| % Margin | 38.1% | 41.4% | 31% | 1.1% |
| Other Income/Exp. Net | -NOK 278,459 | -NOK 90,047 | NOK 27,511 | -NOK 18,803 |
| Pre-Tax Income | NOK 503,254 | NOK 656,619 | NOK 473,130 | -NOK 6,515 |
| Tax Expense | NOK 7,671 | NOK 205 | -NOK 412 | NOK 4,633 |
| Net Income | NOK 495,583 | NOK 656,414 | NOK 475,537 | -NOK 14,961 |
| % 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 | 222,623 | 222,623 | 195,637 | 198,965 |
| Weighted Avg Shares Out Dil | 222,623 | 222,623 | 195,637 | 198,965 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 16,785 | NOK 15,954 | NOK 1,463 | NOK 119 |
| Interest Expense | NOK 302,324 | NOK 178,498 | NOK 98,712 | NOK 61,435 |
| Depreciation & Amortization | NOK 339,030 | NOK 230,942 | NOK 162,364 | NOK 160,160 |
| EBITDA | NOK 1,008,622 | NOK 1,066,059 | NOK 739,831 | NOK 211,338 |
| % Margin | 49.2% | 59.2% | 51.7% | 28.2% |