Hafnia Limited (FRA: RE0)
Germany
· Delayed Price · Currency is EUR 4.600
-0.200 (-4.17%)
At close: Dec 20, 2024
Hafnia Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Revenue | 3,039 | 2,672 | 1,927 | 811.22 | 874.1 | 827.86 | Upgrade
|
| Revenue Growth (YoY) | 15.24% | 38.68% | 137.49% | -7.19% | 5.59% | 124.72% | Upgrade
|
| Cost of Revenue | 1,874 | 1,609 | 876.91 | 623.64 | 531.65 | 570.4 | Upgrade
|
| Gross Profit | 1,165 | 1,063 | 1,050 | 187.57 | 342.45 | 257.46 | Upgrade
|
| Selling, General & Admin | 27.47 | 25.69 | 23.63 | 16.01 | 16.69 | 15.43 | Upgrade
|
| Other Operating Expenses | 41.74 | 24.59 | 19.06 | 19.8 | -37.08 | -35.82 | Upgrade
|
| Operating Expenses | 285.51 | 261.31 | 251.91 | 187.5 | 136.05 | 111.12 | Upgrade
|
| Operating Income | 879.37 | 801.86 | 797.73 | 0.08 | 206.41 | 146.34 | Upgrade
|
| Interest Expense | -42.33 | -77.39 | -91.09 | -39 | -46.95 | -67.01 | Upgrade
|
| Interest & Investment Income | 14.88 | 17.63 | 6.98 | 2.36 | 2.01 | 3.69 | Upgrade
|
| Earnings From Equity Investments | 24.79 | 19.07 | 24.15 | -1.77 | 5.03 | 0.86 | Upgrade
|
| Other Non Operating Income (Expenses) | -14.74 | -17.74 | -4.98 | -7.83 | -2.24 | -10.39 | Upgrade
|
| EBT Excluding Unusual Items | 861.97 | 743.44 | 732.78 | -46.17 | 164.27 | 73.48 | Upgrade
|
| Gain (Loss) on Sale of Assets | 15.23 | 56.09 | 25.48 | -4.94 | -1.45 | -0.73 | Upgrade
|
| Asset Writedown | - | - | - | - | -11.39 | - | Upgrade
|
| Pretax Income | 877.2 | 799.53 | 758.27 | -51.1 | 151.43 | 72.75 | Upgrade
|
| Income Tax Expense | 6.36 | 6.25 | 6.68 | 4.39 | 2.65 | 1.02 | Upgrade
|
| Net Income | 870.84 | 793.28 | 751.59 | -55.49 | 148.78 | 71.73 | Upgrade
|
| Net Income to Common | 870.84 | 793.28 | 751.59 | -55.49 | 148.78 | 71.73 | Upgrade
|
| Net Income Growth | -1.11% | 5.55% | - | - | 107.40% | - | Upgrade
|
| Shares Outstanding (Basic) | 509 | 505 | 478 | 363 | 364 | 347 | Upgrade
|
| Shares Outstanding (Diluted) | 515 | 509 | 489 | 363 | 364 | 347 | Upgrade
|
| Shares Change (YoY) | 1.42% | 4.01% | 34.68% | -0.34% | 4.99% | 183.32% | Upgrade
|
| EPS (Basic) | 1.71 | 1.57 | 1.57 | -0.15 | 0.41 | 0.21 | Upgrade
|
| EPS (Diluted) | 1.69 | 1.56 | 1.54 | -0.15 | 0.41 | 0.21 | Upgrade
|
| EPS Growth | -2.95% | 1.30% | - | - | 97.54% | - | Upgrade
|
| Free Cash Flow | 938.58 | 876.41 | 323.76 | 79.78 | 350.9 | -35.75 | Upgrade
|
| Free Cash Flow Per Share | 1.82 | 1.72 | 0.66 | 0.22 | 0.96 | -0.10 | Upgrade
|
| Dividend Per Share | 1.371 | 1.004 | 0.803 | - | 0.212 | 0.057 | Upgrade
|
| Dividend Growth | -12.29% | 24.97% | - | - | 270.68% | - | Upgrade
|
| Gross Margin | 38.33% | 39.79% | 54.48% | 23.12% | 39.18% | 31.10% | Upgrade
|
| Operating Margin | 28.93% | 30.01% | 41.41% | 0.01% | 23.61% | 17.68% | Upgrade
|
| Profit Margin | 28.65% | 29.69% | 39.01% | -6.84% | 17.02% | 8.67% | Upgrade
|
| Free Cash Flow Margin | 30.88% | 32.80% | 16.81% | 9.83% | 40.14% | -4.32% | Upgrade
|
| EBITDA | 964.22 | 938.92 | 932.2 | 96.09 | 303.16 | 235.39 | Upgrade
|
| EBITDA Margin | 31.73% | 35.14% | 48.39% | 11.85% | 34.68% | 28.43% | Upgrade
|
| D&A For EBITDA | 84.85 | 137.06 | 134.47 | 96.01 | 96.75 | 89.06 | Upgrade
|
| EBIT | 879.37 | 801.86 | 797.73 | 0.08 | 206.41 | 146.34 | Upgrade
|
| EBIT Margin | 28.93% | 30.01% | 41.41% | 0.01% | 23.61% | 17.68% | Upgrade
|
| Effective Tax Rate | 0.73% | 0.78% | 0.88% | - | 1.75% | 1.40% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.