Frontline plc (STO:FROO)
Sweden · Delayed Price · Currency is SEK · Price in NOK 191.40
+1.60 (0.84%)
At close: Aug 1, 2025
Exscientia 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2016 - 2020 |
Operating Revenue | 1,900 | 2,050 | 1,802 | 1,430 | 749.38 | 1,199 | Upgrade |
Other Revenue | - | - | - | - | - | 22.33 | Upgrade |
| 1,900 | 2,050 | 1,802 | 1,430 | 749.38 | 1,221 | Upgrade | |
Revenue Growth (YoY) | 0.88% | 13.77% | 26.01% | 90.85% | -38.64% | 27.66% | Upgrade |
Cost of Revenue | 978.98 | 1,006 | 795.13 | 780.71 | 556.94 | 545.72 | Upgrade |
Gross Profit | 920.87 | 1,045 | 1,007 | 649.5 | 192.44 | 675.47 | Upgrade |
Selling, General & Admin | 34.59 | 36.09 | 53.53 | 47.37 | 26.42 | 44.24 | Upgrade |
Other Operating Expenses | -0.04 | -0.04 | -1.72 | -0.5 | -4.13 | 14.78 | Upgrade |
Operating Expenses | 366.83 | 375.07 | 282.75 | 212.04 | 187.5 | 197.79 | Upgrade |
Operating Income | 554.05 | 669.63 | 724.31 | 437.46 | 4.93 | 477.68 | Upgrade |
Interest Expense | -284.54 | -293.12 | -170.46 | -45.09 | -44 | -90.74 | Upgrade |
Interest & Investment Income | 23.55 | 20.32 | 53.35 | 3.04 | 18.49 | 0.71 | Upgrade |
Earnings From Equity Investments | -0.87 | -0.6 | 3.38 | 14.24 | -0.72 | -4.42 | Upgrade |
Currency Exchange Gain (Loss) | -0.71 | -0.71 | 1.23 | 0.02 | -0.12 | 2.04 | Upgrade |
Other Non Operating Income (Expenses) | -0.72 | -0.95 | -0.54 | -0.24 | 0.18 | 0.11 | Upgrade |
EBT Excluding Unusual Items | 290.76 | 394.58 | 611.27 | 409.43 | -21.23 | 385.37 | Upgrade |
Gain (Loss) on Sale of Investments | -3.92 | -3.41 | 22.99 | 58.36 | 7.68 | -2.49 | Upgrade |
Gain (Loss) on Sale of Assets | 69.34 | 112.08 | 21.96 | 4.6 | 3.23 | 19.28 | Upgrade |
Legal Settlements | - | - | 0.4 | 2.5 | - | - | Upgrade |
Other Unusual Items | - | - | - | -0.43 | - | 10.83 | Upgrade |
Pretax Income | 356.18 | 503.25 | 656.62 | 475.95 | -10.33 | 412.99 | Upgrade |
Income Tax Expense | 8.12 | 7.67 | 0.21 | 0.41 | 4.63 | -0.01 | Upgrade |
Earnings From Continuing Operations | 348.05 | 495.58 | 656.41 | 475.54 | -14.96 | 413.01 | Upgrade |
Net Income to Company | 348.05 | 495.58 | 656.41 | 475.54 | -14.96 | 413.01 | Upgrade |
Minority Interest in Earnings | - | - | - | - | - | -0.13 | Upgrade |
Net Income | 348.05 | 495.58 | 656.41 | 475.54 | -14.96 | 412.88 | Upgrade |
Net Income to Common | 348.05 | 495.58 | 656.41 | 475.54 | -14.96 | 412.88 | Upgrade |
Net Income Growth | -45.41% | -24.50% | 38.04% | - | - | 194.97% | Upgrade |
Shares Outstanding (Basic) | 223 | 223 | 223 | 214 | 199 | 196 | Upgrade |
Shares Outstanding (Diluted) | 223 | 223 | 223 | 214 | 199 | 198 | Upgrade |
Shares Change (YoY) | - | - | 4.02% | 7.56% | 0.58% | 10.31% | Upgrade |
EPS (Basic) | 1.56 | 2.23 | 2.95 | 2.22 | -0.08 | 2.11 | Upgrade |
EPS (Diluted) | 1.56 | 2.23 | 2.95 | 2.22 | -0.08 | 2.09 | Upgrade |
EPS Growth | -45.41% | -24.50% | 32.70% | - | - | 167.95% | Upgrade |
Free Cash Flow | 686.35 | -178.84 | -775.24 | 49.52 | -388.5 | -120.26 | Upgrade |
Free Cash Flow Per Share | 3.08 | -0.80 | -3.48 | 0.23 | -1.95 | -0.61 | Upgrade |
Dividend Per Share | 1.340 | 1.780 | 2.170 | 1.220 | - | 1.200 | Upgrade |
Dividend Growth | -35.88% | -17.97% | 77.87% | - | - | 140.00% | Upgrade |
Gross Margin | 48.47% | 50.95% | 55.88% | 45.41% | 25.68% | 55.31% | Upgrade |
Operating Margin | 29.16% | 32.66% | 40.19% | 30.59% | 0.66% | 39.12% | Upgrade |
Profit Margin | 18.32% | 24.17% | 36.42% | 33.25% | -2.00% | 33.81% | Upgrade |
Free Cash Flow Margin | 36.13% | -8.72% | -43.02% | 3.46% | -51.84% | -9.85% | Upgrade |
EBITDA | 862.78 | 985.12 | 936.4 | 580.27 | 136.37 | 612.43 | Upgrade |
EBITDA Margin | 45.41% | 48.05% | 51.96% | 40.57% | 18.20% | 50.15% | Upgrade |
D&A For EBITDA | 308.73 | 315.48 | 212.09 | 142.82 | 131.44 | 134.75 | Upgrade |
EBIT | 554.05 | 669.63 | 724.31 | 437.46 | 4.93 | 477.68 | Upgrade |
EBIT Margin | 29.16% | 32.66% | 40.19% | 30.59% | 0.66% | 39.12% | Upgrade |
Effective Tax Rate | 2.28% | 1.52% | 0.03% | 0.09% | - | - | Upgrade |
Revenue as Reported | 1,969 | 2,163 | 1,826 | 1,438 | 753.44 | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.