Golden Ocean Group Ltd
NASDAQ:GOGL
Income Statement
Earnings Waterfall
Golden Ocean Group Ltd
Revenue
|
936m
USD
|
Cost of Revenue
|
-484.9m
USD
|
Gross Profit
|
451.1m
USD
|
Operating Expenses
|
-193.9m
USD
|
Operating Income
|
257.3m
USD
|
Other Expenses
|
-70.8m
USD
|
Net Income
|
186.5m
USD
|
Income Statement
Golden Ocean Group Ltd
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
51
N/A
|
64
+25%
|
74
+14%
|
97
+32%
|
95
-2%
|
123
+30%
|
170
+38%
|
190
+12%
|
217
+14%
|
222
+2%
|
228
+2%
|
257
+13%
|
293
+14%
|
338
+15%
|
395
+17%
|
460
+17%
|
528
+15%
|
569
+8%
|
632
+11%
|
656
+4%
|
632
-4%
|
607
-4%
|
637
+5%
|
706
+11%
|
717
+2%
|
718
+0%
|
684
-5%
|
608
-11%
|
629
+3%
|
788
+25%
|
990
+26%
|
1 203
+22%
|
1 310
+9%
|
1 351
+3%
|
1 246
-8%
|
1 114
-11%
|
1 045
-6%
|
942
-10%
|
881
-6%
|
886
+1%
|
936
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17)
|
(23)
|
(37)
|
(53)
|
(69)
|
(105)
|
(136)
|
(161)
|
(186)
|
(182)
|
(189)
|
(196)
|
(203)
|
(221)
|
(237)
|
(251)
|
(266)
|
(277)
|
(296)
|
(314)
|
(322)
|
(332)
|
(344)
|
(378)
|
(418)
|
(428)
|
(412)
|
(386)
|
(358)
|
(379)
|
(426)
|
(462)
|
(488)
|
(492)
|
(504)
|
(505)
|
(516)
|
(521)
|
(505)
|
(498)
|
(485)
|
|
Gross Profit |
34
N/A
|
41
+21%
|
37
-10%
|
44
+19%
|
26
-41%
|
19
-29%
|
34
+81%
|
29
-14%
|
32
+8%
|
40
+27%
|
38
-5%
|
61
+60%
|
90
+48%
|
118
+30%
|
158
+34%
|
209
+33%
|
263
+26%
|
292
+11%
|
335
+15%
|
342
+2%
|
310
-9%
|
275
-11%
|
293
+7%
|
328
+12%
|
300
-9%
|
290
-3%
|
272
-6%
|
222
-18%
|
271
+22%
|
409
+51%
|
564
+38%
|
741
+31%
|
822
+11%
|
859
+5%
|
742
-14%
|
609
-18%
|
529
-13%
|
421
-20%
|
377
-10%
|
388
+3%
|
451
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16)
|
(17)
|
(19)
|
(25)
|
(31)
|
(52)
|
(76)
|
(101)
|
(121)
|
(130)
|
(131)
|
(131)
|
(133)
|
(133)
|
(146)
|
(157)
|
(179)
|
(187)
|
(191)
|
(197)
|
(183)
|
(181)
|
(196)
|
(227)
|
(231)
|
(234)
|
(221)
|
(189)
|
(188)
|
(208)
|
(227)
|
(233)
|
(238)
|
(226)
|
(214)
|
(208)
|
(212)
|
(207)
|
(198)
|
(196)
|
(194)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(9)
|
(11)
|
(17)
|
(21)
|
(20)
|
(20)
|
(15)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(43)
|
(15)
|
(16)
|
(17)
|
(100)
|
(19)
|
(20)
|
(20)
|
(78)
|
(20)
|
(19)
|
(19)
|
(61)
|
(22)
|
|
Depreciation & Amortization |
(11)
|
(12)
|
(15)
|
(20)
|
(27)
|
(38)
|
(47)
|
(53)
|
(58)
|
(59)
|
(61)
|
(63)
|
(65)
|
(69)
|
(74)
|
(78)
|
(83)
|
(88)
|
(90)
|
(92)
|
(93)
|
(94)
|
(94)
|
(94)
|
(100)
|
(103)
|
(107)
|
(111)
|
(109)
|
(112)
|
(118)
|
(124)
|
(129)
|
(132)
|
(131)
|
(130)
|
(129)
|
(129)
|
(132)
|
(136)
|
(139)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(5)
|
(18)
|
(31)
|
(42)
|
(51)
|
(51)
|
(53)
|
(55)
|
(53)
|
(60)
|
(67)
|
(82)
|
(86)
|
(87)
|
(90)
|
(75)
|
(73)
|
(89)
|
(119)
|
(117)
|
(117)
|
(100)
|
(35)
|
(64)
|
(80)
|
(92)
|
(10)
|
(89)
|
(74)
|
(63)
|
(1)
|
(64)
|
(59)
|
(48)
|
(0)
|
(33)
|
|
Operating Income |
18
N/A
|
24
+37%
|
18
-27%
|
20
+10%
|
(5)
N/A
|
(33)
-521%
|
(42)
-27%
|
(72)
-71%
|
(89)
-24%
|
(90)
-1%
|
(93)
-3%
|
(70)
+25%
|
(43)
+39%
|
(16)
+63%
|
12
N/A
|
52
+340%
|
83
+61%
|
104
+26%
|
144
+38%
|
146
+1%
|
128
-12%
|
95
-26%
|
97
+3%
|
101
+3%
|
69
-32%
|
55
-19%
|
50
-9%
|
33
-34%
|
83
+149%
|
201
+142%
|
337
+68%
|
508
+51%
|
585
+15%
|
633
+8%
|
528
-17%
|
401
-24%
|
317
-21%
|
214
-32%
|
178
-17%
|
191
+7%
|
257
+35%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(14)
|
(30)
|
(39)
|
(71)
|
(75)
|
(69)
|
(47)
|
(34)
|
(36)
|
(35)
|
(53)
|
(49)
|
(48)
|
(54)
|
(58)
|
(63)
|
(74)
|
(78)
|
(61)
|
(85)
|
(76)
|
(66)
|
(75)
|
(42)
|
(16)
|
(1)
|
16
|
36
|
36
|
33
|
31
|
(14)
|
(30)
|
(49)
|
(70)
|
(77)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(60)
|
(62)
|
(72)
|
(108)
|
(58)
|
(57)
|
(47)
|
(11)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(94)
|
(94)
|
(94)
|
(92)
|
(2)
|
(2)
|
3
|
6
|
10
|
19
|
36
|
34
|
25
|
16
|
(6)
|
(3)
|
8
|
|
Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
4
|
5
|
6
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(2)
|
1
|
(3)
|
(5)
|
(9)
|
(12)
|
(4)
|
8
|
10
|
10
|
(2)
|
(1)
|
0
|
1
|
(4)
|
(0)
|
0
|
(0)
|
(6)
|
(1)
|
|
Pre-Tax Income |
15
N/A
|
22
+48%
|
15
-33%
|
16
+11%
|
(70)
N/A
|
(112)
-60%
|
(146)
-31%
|
(221)
-51%
|
(214)
+3%
|
(217)
-2%
|
(203)
+6%
|
(128)
+37%
|
(78)
+39%
|
(50)
+35%
|
(23)
+54%
|
(2)
+90%
|
32
N/A
|
53
+65%
|
88
+66%
|
85
-4%
|
61
-28%
|
19
-69%
|
20
+7%
|
37
+86%
|
(116)
N/A
|
(124)
-7%
|
(122)
+2%
|
(138)
-13%
|
47
N/A
|
193
+311%
|
349
+81%
|
528
+51%
|
629
+19%
|
689
+9%
|
598
-13%
|
462
-23%
|
328
-29%
|
199
-39%
|
123
-38%
|
113
-9%
|
187
+66%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
15
|
22
|
15
|
16
|
(70)
|
(112)
|
(146)
|
(221)
|
(214)
|
(217)
|
(203)
|
(128)
|
(77)
|
(50)
|
(23)
|
(2)
|
32
|
53
|
88
|
85
|
60
|
18
|
20
|
37
|
(116)
|
(124)
|
(122)
|
(138)
|
47
|
193
|
349
|
527
|
629
|
688
|
597
|
462
|
328
|
199
|
123
|
112
|
186
|
|
Net Income (Common) |
14
N/A
|
21
+53%
|
14
-34%
|
16
+16%
|
(70)
N/A
|
(112)
-60%
|
(146)
-31%
|
(221)
-51%
|
(214)
+3%
|
(217)
-2%
|
(203)
+6%
|
(128)
+37%
|
(77)
+39%
|
(50)
+35%
|
(23)
+54%
|
(2)
+90%
|
32
N/A
|
53
+65%
|
88
+66%
|
85
-4%
|
60
-29%
|
18
-70%
|
20
+8%
|
37
+89%
|
(116)
N/A
|
(124)
-7%
|
(122)
+2%
|
(138)
-13%
|
47
N/A
|
193
+312%
|
349
+81%
|
527
+51%
|
629
+19%
|
688
+9%
|
597
-13%
|
462
-23%
|
328
-29%
|
199
-39%
|
123
-38%
|
112
-9%
|
186
+66%
|
|
EPS (Diluted) |
2.24
N/A
|
2.35
+5%
|
1.27
-46%
|
1.52
+20%
|
-4.09
N/A
|
-3.24
+21%
|
-4.24
-31%
|
-7.3
-72%
|
-3.39
+54%
|
-2.05
+40%
|
-1.92
+6%
|
-1.34
+30%
|
-0.72
+46%
|
-0.42
+42%
|
-0.17
+60%
|
-0.02
+88%
|
0.21
N/A
|
0.37
+76%
|
0.61
+65%
|
0.59
-3%
|
0.41
-31%
|
0.12
-71%
|
0.14
+17%
|
0.26
+86%
|
-0.8
N/A
|
-0.86
-7%
|
-0.85
+1%
|
-0.96
-13%
|
0.23
N/A
|
0.96
+317%
|
1.74
+81%
|
2.73
+57%
|
3.12
+14%
|
3.42
+10%
|
2.97
-13%
|
2.3
-23%
|
1.48
-36%
|
0.96
-35%
|
0.61
-36%
|
0.56
-8%
|
0.94
+68%
|