Frontline Ltd.
FRO · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,050 | $1,802 | $1,430 | $749 |
| % Growth | 13.8% | 26% | 90.9% | – |
| Cost of Goods Sold | $1,345 | $1,026 | $946 | $722 |
| Gross Profit | $706 | $776 | $484 | $27 |
| % Margin | 34.4% | 43.1% | 33.9% | 3.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $36 | $54 | $47 | $26 |
| SG&A Expenses | $36 | $54 | $47 | $26 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$112 | -$24 | -$9 | -$8 |
| Operating Expenses | -$76 | $29 | $39 | $19 |
| Operating Income | $782 | $747 | $446 | $8 |
| % Margin | 38.1% | 41.4% | 31.2% | 1.1% |
| Other Income/Exp. Net | -$278 | -$90 | $30 | -$19 |
| Pre-Tax Income | $503 | $657 | $476 | -$10 |
| Tax Expense | $8 | $0 | $0 | $5 |
| Net Income | $496 | $656 | $476 | -$15 |
| % Margin | 24.2% | 36.4% | 33.2% | -2% |
| EPS | 2.23 | 2.95 | 2.22 | -0.056 |
| % Growth | -24.4% | 32.9% | 4,064.3% | – |
| EPS Diluted | 2.23 | 2.95 | 2.22 | -0.056 |
| Weighted Avg Shares Out | 223 | 223 | 214 | 199 |
| Weighted Avg Shares Out Dil | 223 | 223 | 214 | 199 |
| Supplemental Information | – | – | – | – |
| Interest Income | $17 | $16 | $1 | $0 |
| Interest Expense | $302 | $178 | $99 | $62 |
| Depreciation & Amortization | $339 | $231 | $165 | $160 |
| EBITDA | $1,145 | $1,066 | $740 | $211 |
| % Margin | 55.8% | 59.2% | 51.7% | 28.2% |