Frontline Ltd.

Rachunek Zysków i Strat


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 135 144 135 122 154 227 192 157 178 177 150 140 179 170 167 189 217 238 193 188 217 412 387 247 175 194 170 172 214 217 300 382 530 497 513 377 415 578 556 490 426 428
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 14.0% 57.3% 42.3% 29.3% 15.8% -22.01% -21.70% -10.62% 0.2% -4.24% 11.1% 34.4% 21.5% 40.5% 15.9% -0.60% 0.0% 72.8% 100.1% 31.9% -19.43% -52.89% -56.08% -30.55% 22.1% 12.1% 76.7% 122.4% 148.3% 128.7% 70.7% -1.33% -21.72% 16.3% 8.4% 30.0% 2.6% -26.03%
Marża brutto 26.4% 45.5% 45.7% 43.1% 45.1% 48.5% 37.2% 20.4% 28.4% 26.1% 8.5% 2.4% 15.4% 6.9% 1.4% 10.3% 26.0% 33.0% 17.9% 9.6% 26.0% 51.8% 58.2% 35.0% 6.6% 15.4% -3.12% -8.18% 9.4% 10.4% 23.9% 32.0% 49.9% 48.1% 49.8% 34.4% 36.6% 38.6% 39.0% 30.9% 46.2% 24.8%
Koszty i Wydatki (mln) 127 105 102 104 90 128 129 137 140 139 148 153 160 167 174 171 161 170 170 177 161 215 174 175 172 170 183 192 196 202 238 272 284 256 260 262 277 370 300 346 296 335
EBIT (mln) 49 39 33 19 77 103 37 20 18 41 -1 -5 -230 3 -1 23 58 69 27 12 58 208 226 71 3 25 -12 -19 36 -22 63 111 246 241 253 115 138 209 256 145 130 93
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 57.0% 160.3% 12.2% 3.0% -76.76% -60.32% -103.80% -127.17% -1391.13% -93.20% -28.24% 528.7% 125.1% 2386.4% 2760.1% -47.56% 0.0% 202.4% 740.3% 485.7% -95.05% -88.15% -105.18% -127.11% 1168.6% -191.05% 638.2% 674.8% 578.6% 1171.1% 302.2% 3.8% -43.97% -13.44% 1.2% 26.2% -6.03% -55.32%
EBIT (%) 36.2% 27.3% 24.5% 15.8% 49.8% 45.3% 19.3% 12.6% 10.0% 23.0% -0.94% -3.84% -128.94% 1.6% -0.60% 12.2% 26.7% 28.9% 13.9% 6.5% 26.7% 50.6% 58.3% 28.7% 1.6% 12.7% -6.87% -11.20% 17.0% -10.34% 20.9% 28.9% 46.5% 48.4% 49.3% 30.4% 33.3% 36.1% 46.0% 29.5% 30.5% 21.8%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 3 5 4 5 2 5 5 3 4
Koszty finansowe (mln) 15 15 12 9 8 14 14 15 14 15 16 19 20 22 24 25 23 23 23 23 23 23 18 16 15 15 15 15 17 17 19 27 36 45 32 38 48 71 73 82 75 63
Amortyzacja (mln) 17 17 17 15 24 38 36 34 35 35 35 36 37 32 32 31 29 27 28 31 35 34 35 37 36 36 36 37 39 39 38 39 49 56 57 58 60 88 84 84 83 0
EBITDA (mln) -22 63 50 41 176 141 99 54 68 76 32 30 -192 40 33 58 77 97 52 44 134 222 255 107 44 79 24 19 80 87 104 221 291 282 301 206 234 297 348 232 195 98
EBITDA(%) -16.39% 43.4% 21.7% 32.9% 57.7% 62.1% 51.4% 40.3% 44.8% 23.8% 31.2% 21.7% 35.1% 5.1% 19.0% 28.9% 40.4% 29.1% 14.4% 24.2% 43.0% 48.4% 63.5% 43.2% 22.2% 31.8% 14.9% 11.3% 35.8% 7.6% 35.5% 40.9% 54.9% 60.9% 61.7% 42.0% 47.7% 51.3% 62.6% 47.3% 45.8% 22.9%
NOPLAT (mln) -13 31 17 18 59 79 15 6 19 27 -19 -24 -248 -14 -23 2 26 40 1 -10 26 165 200 57 -9 29 -27 -33 24 31 47 155 240 199 231 108 118 181 189 65 67 35
Podatek (mln) 0 0 -0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0 0 0 0 -0 -0 0 -0 -0 0 5 -0 0 0 0 -0 0 0 0 2 2 5 -0 2
Zysk Netto (mln) -13 31 17 17 59 79 14 5 18 27 -19 -24 -248 -14 -23 2 25 40 1 -10 25 165 200 57 -9 29 -27 -33 20 31 47 154 243 200 231 108 118 181 188 60 67 33
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 551.3% 153.5% -17.61% -68.61% -68.71% -65.76% -235.40% -539.97% -1456.07% -150.48% 18.0% 109.3% 110.2% 393.5% 104.7% -544.53% 0.0% 313.0% 18353.0% 672.9% -136.20% -82.52% -113.34% -158.19% 315.3% 7.8% 276.9% 565.1% 1127.6% 540.9% 389.8% -30.24% -51.26% -9.42% -18.68% -43.89% -43.62% -81.59%
Zysk netto (%) -9.60% 21.6% 12.9% 14.3% 38.0% 34.7% 7.5% 3.5% 10.3% 15.3% -12.91% -17.14% -139.12% -8.04% -13.70% 1.2% 11.7% 16.8% 0.6% -5.31% 11.7% 40.1% 51.6% 23.1% -5.25% 14.9% -15.66% -19.33% 9.3% 14.3% 15.7% 40.4% 45.8% 40.1% 45.0% 28.6% 28.5% 31.3% 33.7% 12.3% 15.7% 7.8%
EPS -0.61 1.25 0.45 0.45 0.37 0.5 0.09 0.03 0.12 0.16 -0.11 -0.14 -1.46 -0.0803 -0.13 0.01 0.15 0.24 0.0065 -0.06 0.15 0.87 1.01 0.29 -0.0465 0.15 -0.13 -0.17 0.1 0.15 0.23 0.69 1.08 0.9 1.04 0.48 0.53 0.81 0.84 0.27 0.3 0.15
EPS (rozwodnione) -0.61 1.25 0.45 0.45 0.37 0.5 0.09 0.03 0.12 0.16 -0.11 -0.14 -1.46 -0.0803 -0.13 0.01 0.15 0.24 0.0065 -0.06 0.15 0.84 1.01 0.29 -0.0465 0.15 -0.13 -0.17 0.1 0.15 0.23 0.69 1.08 0.9 1.04 0.48 0.53 0.81 0.84 0.27 0.3 0.15
Ilośc akcji (mln) 21 25 39 39 156 117 159 182 153 170 170 170 170 170 176 170 169 170 166 166 169 189 198 197 198 198 198 195 198 204 205 223 222 223 223 223 223 223 223 223 223 223
Ważona ilośc akcji (mln) 21 25 39 39 156 117 159 182 153 170 176 172 170 170 176 170 169 170 166 166 169 198 198 197 198 198 205 195 198 204 205 224 222 223 223 223 223 223 223 223 223 223
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD