← Frontline plc
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $754.3m |
$646.3m
-14.32%
|
$742.3m
+14.84%
|
$957.3m
+28.97%
|
$1.2b
+27.56%
|
$749.4m
-38.64%
|
$1.4b
+91.92%
|
$1.8b
+26.98%
|
$2.2b
+18.41%
|
$2.0b
-8.85%
|
$2.3b
+14.22%
|
|
| Total Revenue | $754.3m |
$646.3m
-14.32%
|
$742.3m
+14.84%
|
$628.5m
-15.33%
|
$428.4m
-31.83%
|
$640.3m
+49.46%
|
$1.4b
+124.61%
|
$1.8b
+26.98%
|
$2.2b
+18.41%
|
$2.0b
-8.85%
|
$2.3b
+14.22%
|
|
| Revenue From Interest | — | — | — | — | — | — | $1.5m | $16.5m | $16.8m | $15.7m | — | |
| General and Administrative Expense | $37.0m | $37.6m | $37.3m | $45.0m | $44.2m | $27.9m | — | — | — | — | $63.9m | |
| Operating Expenses | $574.1m | $845.0m | $669.8m | $721.2m | $743.3m | $743.1m | — | — | — | — | $1.2b | |
| Other Operating Income | $23.8m | $20.2m | $24.0m | $239.5m | $507.8m | $4.1m | $8.0m | $24.1m | $112.1m | $6.1m | — | |
| Other Operating Income Expense | $177.5m | $196.3m | $82.7m | $239.5m | $507.8m | $12.2m | $445.6m | $24.1m | $112.1m | $6.1m | — | |
| Operating Income (Loss) | $177.5m | ($196.3m) | $82.7m | $239.5m | $507.8m | $12.2m |
$445.6m
+3547.83%
|
$746.7m
+67.56%
|
$781.7m
+4.69%
|
$598.8m
-23.41%
|
$1.1b
+81.17%
|
|
| Interest Expense | $56.7m | $69.8m | $93.3m | $94.5m | $72.2m | $61.4m | — | — | — | — | $208.5m | |
| Interest Expense On Lease Liabilities | — | — | — | — | — | — | $937k | $0 | $0 | — | $208.5m | |
| Equity Securities, FV-NI, Realized Gain (Loss) | — | — | $3.5m | $1.7m | ($2.5m) | $7.7m | — | $23.0m | ($3.4m) | ($1.6m) | — | |
| Foreign Currency Transaction Gain (Loss), before Tax | $9k | ($55k) | ($869k) | ($26k) | $2.0m | ($116k) | — | — | — | — | — | |
| Gain (Loss) Related to Litigation Settlement | — | — | — | — | $3.4m | $0 | — | — | — | — | — | |
| Gain (Loss) on Derivative Instruments, Net, Pretax | $3.7m | ($753k) | $4.3m | ($10.1m) | ($18.6m) | $17.5m | — | — | — | — | — | |
| Other Nonoperating Income (Expense) | $204k | $1.2m | $506k | $403k | $109k | $18.2m | — | — | — | — | — | |
| Income (Loss) from Equity Method Investments | $0 | $0 | $246k | $1.7m | ($4.4m) | ($724k) | — | — | — | — | — | |
| Share Of Profit Loss Of Associates And Joint Ventures Accounted For Using Equity Method | — | — | — | — | — | — | $14.2m | $3.4m | ($599k) | $1.1m | — | |
| Income Tax Expense (Benefit) | $345k | $290k | $316k | $307k | ($14k) | $4.6m | $412k | $205k | $7.7m | $6.0m | $4.6m | |
| Net Income (Loss) Attributable to Parent | $117.0m | ($264.9m) | ($8.9m) | $140.0m | $412.9m | ($11.1m) |
$475.5m
+4365.67%
|
$656.6m
+38.08%
|
$503.3m
-23.36%
|
$385.1m
-23.48%
|
$904.9m
+134.98%
|
|
| Net Income (Loss) Attributable to Noncontrolling Interest | $504k | $539k | $482k | $14k | $131k | $0 | — | — | — | — | $904.9m | |
| Earnings Per Share, Basic | $1.05 | $0.30 | ($0.05) | $0.81 | $2.11 | ($0.06) | $2.22 | $2.95 | $2.23 | $1.70 | $4.06 | |
| Earnings Per Share, Diluted | $0.75 | ($1.56) | ($0.05) | $0.78 | $2.09 | ($0.06) | $2.22 | $2.95 | $2.23 | $1.70 | $4.06 | |
| Basic Earnings (Loss) Per Share | $1.05 | $0.30 | ($0.05) | $0.81 | $2.11 | ($0.08) | $2.22 | $2.95 | $2.23 | $1.70 | $4.06 | |
| Diluted Earnings (Loss) Per Share | $0.75 | ($1.56) | ($0.05) | $0.78 | $2.09 | ($0.08) | $2.22 | $2.95 | $2.23 | $1.70 | $4.06 | |
| Common Stock, Dividends, Per Share, Declared | $0.00 | $0.00 | $0.00 | $0.10 | $1.60 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | — | |
| Weighted Average Number of Shares Outstanding, Basic | — | — | — | 173.6m | 195.6m | 199.0m | — | — | — | — | 222.6m | |
| Weighted Average Number of Shares Outstanding, Diluted | — | — | — | 179.3m | 197.8m | 199.0m | — | — | — | — | 222.6m | |
| Additional Financial Items | ||||||||||||
| Administrative Expense | — | — | — | — | — | — | $47.4m | $53.5m | $36.1m | $51.4m | — | |
| Employee Benefits Expense | — | — | — | — | — | — | $22.4m | $29.9m | $17.9m | $31.5m | — | |
| Expense From Share-Based Payment Transactions With Employees | — | — | — | — | — | — | $4.7m | $11.2m | ($1.4m) | $9.9m | — | |
| Finance Costs | — | — | — | — | — | — | $45.3m | $171.3m | $295.1m | $233.2m | — | |
| Finance Income | — | — | — | — | — | $121k | $1.5m | $18.1m | $17.1m | $15.8m | — | |
| Goodwill, Impairment Loss | — | $112.8m | $0 | $0 | $0 | $0 | — | — | — | — | — | |
| Impairment Loss Recognised In Profit Or Loss Goodwill | $0.00 | $0.00 | $0.00 | $0.10 | $1.60 | $0.00 | $0 | $0 | $0 | $0 | — | |
| Other Employee Expense | — | — | — | — | — | — | $128k | $257k | $379k | $420k | — | |
| Other Finance Cost | — | — | — | — | — | — | $241k | $542k | $947k | $1.2m | — | |
| Postemployment Benefit Expense Defined Contribution Plans | — | — | — | — | — | — | $772k | $1.0m | $1.1m | $1.1m | — | |
| Profit Loss Attributable To Owners Of Parent | — | — | — | — | — | — | $475.5m | — | — | — | — | |
| Profit Loss Before Tax | $117.0m | ($264.9m) | ($8.9m) | $140.0m | $412.9m | ($11.1m) | $475.9m | $656.6m | $503.3m | $385.1m | — | |
| Profit Loss From Operating Activities | $177.5m | ($196.3m) | $82.7m | $239.5m | $507.8m | $12.2m | $445.6m | $746.7m | $781.7m | $598.8m | — | |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | $117.0m | ($264.9m) | ($8.9m) | — | — | — | — | — | — | — | — | |
| Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $117.5m | ($264.3m) | — | — | — | — | — | — | — | — | — | |
| Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $0 | $0 | — | — | — | — | — | — | — | — | — |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.