Frontline plc (FRA:HF6)
Germany · Delayed Price · Currency is EUR 23.85
+0.06 (0.25%)
At close: Jan 30, 2026
Frontline Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 1,766 | 2,050 | 1,802 | 1,430 | 749.38 | 1,199 |
Other Revenue | - | - | - | - | - | 22.33 |
| 1,766 | 2,050 | 1,802 | 1,430 | 749.38 | 1,221 | |
Revenue Growth (YoY) | -13.41% | 13.77% | 26.01% | 90.85% | -38.64% | 27.66% |
Cost of Revenue | 968.11 | 1,006 | 795.13 | 780.71 | 556.94 | 545.72 |
Gross Profit | 798.13 | 1,045 | 1,007 | 649.5 | 192.44 | 675.47 |
Selling, General & Admin | 41.91 | 36.09 | 53.53 | 47.37 | 26.42 | 44.24 |
Other Operating Expenses | -0.04 | -0.04 | -1.72 | -0.5 | -4.13 | 14.78 |
Operating Expenses | 371.28 | 375.07 | 282.75 | 212.04 | 187.5 | 197.79 |
Operating Income | 426.85 | 669.63 | 724.31 | 437.46 | 4.93 | 477.68 |
Interest Expense | -248.15 | -293.12 | -170.46 | -45.09 | -44 | -90.74 |
Interest & Investment Income | 23.1 | 20.32 | 53.35 | 3.04 | 18.49 | 0.71 |
Earnings From Equity Investments | 1.33 | -0.6 | 3.38 | 14.24 | -0.72 | -4.42 |
Currency Exchange Gain (Loss) | -0.71 | -0.71 | 1.23 | 0.02 | -0.12 | 2.04 |
Other Non Operating Income (Expenses) | -89.15 | -0.95 | -0.54 | -0.24 | 0.18 | 0.11 |
EBT Excluding Unusual Items | 113.28 | 394.58 | 611.27 | 409.43 | -21.23 | 385.37 |
Gain (Loss) on Sale of Investments | -2.85 | -3.41 | 22.99 | 58.36 | 7.68 | -2.49 |
Gain (Loss) on Sale of Assets | 112.08 | 112.08 | 21.96 | 4.6 | 3.23 | 19.28 |
Legal Settlements | - | - | 0.4 | 2.5 | - | - |
Other Unusual Items | - | - | - | -0.43 | - | 10.83 |
Pretax Income | 222.51 | 503.25 | 656.62 | 475.95 | -10.33 | 412.99 |
Income Tax Expense | 4.63 | 7.67 | 0.21 | 0.41 | 4.63 | -0.01 |
Earnings From Continuing Operations | 217.88 | 495.58 | 656.41 | 475.54 | -14.96 | 413.01 |
Net Income to Company | 217.88 | 495.58 | 656.41 | 475.54 | -14.96 | 413.01 |
Minority Interest in Earnings | - | - | - | - | - | -0.13 |
Net Income | 217.88 | 495.58 | 656.41 | 475.54 | -14.96 | 412.88 |
Net Income to Common | 217.88 | 495.58 | 656.41 | 475.54 | -14.96 | 412.88 |
Net Income Growth | -60.18% | -24.50% | 38.04% | - | - | 194.97% |
Shares Outstanding (Basic) | 223 | 223 | 223 | 214 | 199 | 196 |
Shares Outstanding (Diluted) | 223 | 223 | 223 | 214 | 199 | 198 |
Shares Change (YoY) | 0.28% | - | 4.02% | 7.56% | 0.58% | 10.31% |
EPS (Basic) | 0.98 | 2.23 | 2.95 | 2.22 | -0.08 | 2.11 |
EPS (Diluted) | 0.98 | 2.23 | 2.95 | 2.22 | -0.08 | 2.09 |
EPS Growth | -60.30% | -24.50% | 32.70% | - | - | 167.95% |
Free Cash Flow | 557 | -178.84 | -775.24 | 49.52 | -388.5 | -120.26 |
Free Cash Flow Per Share | 2.50 | -0.80 | -3.48 | 0.23 | -1.95 | -0.61 |
Dividend Per Share | 0.930 | 1.780 | 2.170 | 1.220 | - | 1.200 |
Dividend Growth | -52.31% | -17.97% | 77.87% | - | - | 140.00% |
Gross Margin | 45.19% | 50.95% | 55.88% | 45.41% | 25.68% | 55.31% |
Operating Margin | 24.17% | 32.66% | 40.19% | 30.59% | 0.66% | 39.12% |
Profit Margin | 12.34% | 24.17% | 36.42% | 33.25% | -2.00% | 33.81% |
Free Cash Flow Margin | 31.54% | -8.72% | -43.02% | 3.46% | -51.84% | -9.85% |
EBITDA | 732.72 | 985.12 | 936.4 | 580.27 | 136.37 | 612.43 |
EBITDA Margin | 41.48% | 48.05% | 51.96% | 40.57% | 18.20% | 50.15% |
D&A For EBITDA | 305.86 | 315.48 | 212.09 | 142.82 | 131.44 | 134.75 |
EBIT | 426.85 | 669.63 | 724.31 | 437.46 | 4.93 | 477.68 |
EBIT Margin | 24.17% | 32.66% | 40.19% | 30.59% | 0.66% | 39.12% |
Effective Tax Rate | 2.08% | 1.52% | 0.03% | 0.09% | - | - |
Revenue as Reported | 1,790 | 2,163 | 1,826 | 1,438 | 753.44 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.