Frontera Energy Corporation (TSX: FEC)

Frontera Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Year	2023	2022	2021	2020	2019
Revenue	1,186	1,365	926.63	658.19	1,425
Revenue Growth (YoY)	-13.18%	47.36%	40.78%	-53.82%	3.91%
Cost of Revenue	966.14	858.7	575.66	845.33	1,126
Gross Profit	219.41	506.77	350.97	-187.13	299.6
Selling, General & Admin	50.46	59.71	60.53	59.08	78.98
Other Operating Expenses	8.94	11.65	-1.35	3.47	18.74
Operating Expenses	42.15	71.36	59.18	62.55	97.72
Operating Income	154.17	467.31	332.13	-241.25	299.16
Interest Income	9.98	5.51	5.36	19.53	20.24
Interest Expense	48.1	41.53	43.86	47.06	42.54
Other Expense / Income	-81.58	-104.61	-335.54	179.85	130.31
Pretax Income	196.89	540.31	637.11	-448.63	158.07
Income Tax	4.13	249.28	1.04	33.28	-147.73
Net Income	193.5	286.62	628.13	-481.91	294.29
Net Income Growth	-32.49%	-54.37%	-	-	-
Shares Outstanding (Basic)	85	100	97	97	98
Shares Outstanding (Diluted)	85	100	100	97	100
Shares Change	-14.62%	-	3.06%	-2.60%	-0.31%
EPS (Basic)	2.27	2.96	6.50	-4.97	3.01
EPS (Diluted)	2.27	2.87	6.29	-4.97	2.96
EPS Growth	-20.91%	-54.37%	-	-	-
Free Cash Flow	-24.6	204.82	15.62	129.04	174.44
Free Cash Flow Per Share	-0.29	2.05	0.16	1.33	1.75
Gross Margin	18.51%	37.11%	37.88%	-28.43%	21.02%
Operating Margin	13.00%	34.22%	35.84%	-36.65%	20.99%
Profit Margin	16.32%	20.99%	67.79%	-73.22%	20.65%
Free Cash Flow Margin	-2.08%	15.00%	1.69%	19.60%	12.24%
Effective Tax Rate	2.10%	46.14%	0.16%	-	-93.46%
EBITDA	525.53	662.73	458.83	17.61	675.17
EBITDA Margin	44.33%	48.53%	49.52%	2.68%	47.37%
Depreciation & Amortization	120.05	195.42	-272.77	464.74	399.51
EBIT	405.48	467.31	731.6	-447.13	275.66
EBIT Margin	34.20%	34.22%	78.95%	-67.93%	19.34%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.