Frontline Corporation Limited (BOM:532042)

Frontline Corporation Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	1,138	1,040	878.49	766.75	717.47	586.04
Other Revenue	16.69	20.09	19.25	19.9	21.23	19.15
Revenue	1,155	1,060	897.75	786.65	738.71	605.19
Revenue Growth (YoY)	15.23%	18.03%	14.12%	6.49%	22.06%	18.80%
Cost of Revenue	777	736.99	673.15	550.86	530.89	436.52
Gross Profit	377.7	322.66	224.6	235.79	207.82	168.67
Selling, General & Admin	64.43	61.39	57.92	52.98	51.62	3.01
Other Operating Expenses	270.26	216.07	145.21	150.32	127.78	137.73
Operating Expenses	358.77	299.39	219.22	219.24	196.89	160.86
Operating Income	18.93	23.27	5.38	16.55	10.93	7.81
Interest Expense	-7.38	-7.31	-1.24	-0.23	-1.38	-3.68
Interest & Investment Income	10.29	10.29	9.58	9.86	10.12	8.91
Other Non Operating Income (Expenses)	-1.08	-1.08	-0.99	-0.85	-1.44	-0.54
EBT Excluding Unusual Items	20.76	25.17	12.73	25.33	18.23	12.5
Gain (Loss) on Sale of Investments	1.14	1.14	1.73	0.57	0.15	0.1
Gain (Loss) on Sale of Assets	9.46	9.46	1.2	9.38	0.03	0.44
Pretax Income	31.35	35.77	15.66	35.27	18.4	13.05
Income Tax Expense	6.71	6.88	3.5	8.18	3.91	1.58
Earnings From Continuing Operations	24.65	28.89	12.16	27.09	14.5	11.47
Net Income	24.65	28.89	12.16	27.09	14.5	11.47
Net Income to Common	24.65	28.89	12.16	27.09	14.5	11.47
Net Income Growth	9.43%	137.60%	-55.13%	86.90%	26.41%	-
Shares Outstanding (Basic)	5	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5	5
Shares Change (YoY)	0.38%	-	-	-	-	-
EPS (Basic)	4.94	5.80	2.44	5.44	2.91	2.30
EPS (Diluted)	4.94	5.80	2.44	5.44	2.91	2.30
EPS Growth	9.00%	137.71%	-55.15%	86.94%	26.52%	-
Free Cash Flow	-	-11.21	-98.29	-22.65	16.22	-3.49
Free Cash Flow Per Share	-	-2.25	-19.75	-4.55	3.26	-0.70
Gross Margin	32.71%	30.45%	25.02%	29.97%	28.13%	27.87%
Operating Margin	1.64%	2.20%	0.60%	2.10%	1.48%	1.29%
Profit Margin	2.14%	2.73%	1.35%	3.44%	1.96%	1.90%
Free Cash Flow Margin	-	-1.06%	-10.95%	-2.88%	2.20%	-0.58%
EBITDA	45.24	45.19	21.46	32.49	28.41	27.92
EBITDA Margin	3.92%	4.26%	2.39%	4.13%	3.84%	4.61%
D&A For EBITDA	26.3	21.92	16.08	15.94	17.48	20.11
EBIT	18.93	23.27	5.38	16.55	10.93	7.81
EBIT Margin	1.64%	2.20%	0.60%	2.10%	1.48%	1.29%
Effective Tax Rate	21.39%	19.24%	22.35%	23.18%	21.23%	12.10%
Revenue as Reported	1,178	1,083	912.09	810.78	752.57	617.53

Source: S&P Global Market Intelligence. Standard template. Financial Sources.