Scorpio Tankers Inc
NYSE:STNG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Scorpio Tankers Inc
NYSE:STNG
|
MC |
|
Media Links Co Ltd
TSE:6659
|
JP |
|
Jinli Group Holdings Ltd
TWSE:8429
|
KY |
|
Ktis Corp
KRX:058860
|
KR |
Income Statement
Earnings Waterfall
Scorpio Tankers Inc
Income Statement
Scorpio Tankers Inc
| Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
21
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
170
|
0
|
0
|
0
|
181
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
137
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
166
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
74
|
|
| Revenue |
19
N/A
|
27
+42%
|
39
+46%
|
50
+28%
|
63
+28%
|
72
+13%
|
82
+15%
|
94
+15%
|
100
+6%
|
107
+7%
|
115
+8%
|
132
+14%
|
157
+19%
|
186
+19%
|
208
+12%
|
239
+15%
|
245
+2%
|
343
+40%
|
344
+0%
|
475
+38%
|
703
+48%
|
756
+7%
|
760
+1%
|
709
-7%
|
595
-16%
|
523
-12%
|
480
-8%
|
462
-4%
|
470
+2%
|
513
+9%
|
546
+7%
|
570
+4%
|
566
-1%
|
585
+3%
|
624
+7%
|
633
+1%
|
650
+3%
|
704
+8%
|
763
+8%
|
958
+26%
|
999
+4%
|
916
-8%
|
796
-13%
|
589
-26%
|
531
-10%
|
541
+2%
|
581
+7%
|
846
+46%
|
1 217
+44%
|
1 563
+28%
|
1 773
+13%
|
1 698
-4%
|
1 499
-12%
|
1 341
-11%
|
1 348
+1%
|
1 399
+4%
|
1 376
-2%
|
1 244
-10%
|
1 067
-14%
|
916
-14%
|
890
-3%
|
938
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7)
|
(11)
|
(19)
|
(27)
|
(36)
|
(46)
|
(54)
|
(60)
|
(64)
|
(67)
|
(74)
|
(87)
|
(105)
|
(129)
|
(156)
|
(181)
|
(195)
|
(218)
|
(177)
|
(194)
|
(263)
|
(271)
|
(269)
|
(267)
|
(265)
|
(266)
|
(270)
|
(274)
|
(285)
|
(307)
|
(328)
|
(345)
|
(351)
|
(340)
|
(326)
|
(308)
|
(296)
|
(299)
|
(307)
|
(318)
|
(333)
|
(334)
|
(336)
|
(337)
|
(337)
|
(335)
|
(336)
|
(333)
|
(323)
|
(324)
|
(313)
|
(315)
|
(318)
|
(316)
|
(320)
|
(320)
|
(322)
|
(319)
|
(312)
|
(301)
|
(294)
|
(288)
|
|
| Gross Profit |
12
N/A
|
15
+31%
|
20
+31%
|
23
+13%
|
27
+18%
|
25
-6%
|
28
+11%
|
35
+24%
|
36
+5%
|
40
+11%
|
41
+2%
|
45
+9%
|
51
+13%
|
56
+10%
|
52
-8%
|
59
+14%
|
50
-14%
|
125
+148%
|
167
+34%
|
281
+68%
|
440
+57%
|
484
+10%
|
491
+1%
|
442
-10%
|
330
-25%
|
257
-22%
|
211
-18%
|
187
-11%
|
186
-1%
|
206
+11%
|
219
+6%
|
225
+3%
|
215
-4%
|
245
+14%
|
299
+22%
|
326
+9%
|
355
+9%
|
405
+14%
|
456
+12%
|
641
+40%
|
667
+4%
|
582
-13%
|
460
-21%
|
253
-45%
|
195
-23%
|
206
+6%
|
244
+19%
|
514
+110%
|
894
+74%
|
1 239
+39%
|
1 461
+18%
|
1 383
-5%
|
1 181
-15%
|
1 026
-13%
|
1 028
+0%
|
1 079
+5%
|
1 054
-2%
|
925
-12%
|
755
-18%
|
615
-19%
|
595
-3%
|
650
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(13)
|
(19)
|
(24)
|
(30)
|
(32)
|
(37)
|
(43)
|
(47)
|
(49)
|
(48)
|
(45)
|
(44)
|
(46)
|
(54)
|
(66)
|
(74)
|
(98)
|
(90)
|
(113)
|
(162)
|
(178)
|
(188)
|
(189)
|
(184)
|
(178)
|
(175)
|
(175)
|
(182)
|
(197)
|
(212)
|
(227)
|
(234)
|
(234)
|
(236)
|
(244)
|
(256)
|
(276)
|
(295)
|
(311)
|
(320)
|
(320)
|
(314)
|
(305)
|
(301)
|
(297)
|
(289)
|
(312)
|
(350)
|
(388)
|
(399)
|
(381)
|
(348)
|
(322)
|
(322)
|
(333)
|
(341)
|
(337)
|
(340)
|
(332)
|
(331)
|
(341)
|
|
| Selling, General & Administrative |
(2)
|
(4)
|
(6)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(18)
|
(26)
|
(34)
|
(40)
|
(48)
|
(39)
|
(43)
|
(61)
|
(66)
|
(69)
|
(67)
|
(61)
|
(55)
|
(50)
|
(48)
|
(48)
|
(48)
|
(49)
|
(51)
|
(51)
|
(52)
|
(54)
|
(57)
|
(59)
|
(62)
|
(64)
|
(67)
|
(68)
|
(66)
|
(63)
|
(57)
|
(54)
|
(53)
|
(52)
|
(61)
|
(75)
|
(88)
|
(98)
|
(102)
|
(101)
|
(106)
|
(114)
|
(124)
|
(129)
|
(121)
|
(119)
|
(112)
|
(112)
|
(123)
|
|
| Depreciation & Amortization |
(5)
|
(7)
|
(10)
|
(12)
|
(15)
|
(17)
|
(19)
|
(18)
|
(17)
|
(15)
|
(15)
|
(16)
|
(18)
|
(21)
|
(24)
|
(25)
|
(27)
|
(43)
|
(47)
|
(65)
|
(94)
|
(107)
|
(116)
|
(121)
|
(122)
|
(122)
|
(122)
|
(123)
|
(129)
|
(141)
|
(154)
|
(167)
|
(176)
|
(177)
|
(179)
|
(185)
|
(192)
|
(207)
|
(221)
|
(232)
|
(242)
|
(246)
|
(246)
|
(244)
|
(243)
|
(240)
|
(233)
|
(225)
|
(216)
|
(207)
|
(203)
|
(203)
|
(203)
|
(203)
|
(200)
|
(196)
|
(191)
|
(185)
|
(182)
|
(181)
|
(182)
|
(180)
|
|
| Other Operating Expenses |
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(13)
|
(18)
|
(22)
|
(22)
|
(18)
|
(12)
|
(7)
|
(5)
|
(8)
|
(7)
|
(8)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(9)
|
(8)
|
(5)
|
(2)
|
(2)
|
(4)
|
(6)
|
(10)
|
(12)
|
(10)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(26)
|
(59)
|
(93)
|
(98)
|
(76)
|
(44)
|
(13)
|
(8)
|
(13)
|
(21)
|
(30)
|
(39)
|
(39)
|
(38)
|
(37)
|
|
| Operating Income |
1
N/A
|
2
+380%
|
1
-50%
|
(1)
N/A
|
(3)
-178%
|
(7)
-180%
|
(9)
-29%
|
(8)
+10%
|
(11)
-30%
|
(8)
+20%
|
(7)
+19%
|
0
N/A
|
7
+6 900%
|
10
+49%
|
(2)
N/A
|
(8)
-213%
|
(23)
-212%
|
27
N/A
|
76
+188%
|
168
+120%
|
278
+66%
|
307
+10%
|
303
-1%
|
253
-17%
|
147
-42%
|
79
-46%
|
35
-55%
|
12
-66%
|
4
-69%
|
9
+146%
|
7
-29%
|
(2)
N/A
|
(19)
-739%
|
11
N/A
|
63
+486%
|
82
+29%
|
99
+21%
|
130
+31%
|
161
+24%
|
329
+104%
|
347
+5%
|
262
-24%
|
146
-44%
|
(52)
N/A
|
(106)
-103%
|
(91)
+15%
|
(45)
+50%
|
202
N/A
|
545
+170%
|
852
+56%
|
1 062
+25%
|
1 002
-6%
|
833
-17%
|
704
-16%
|
706
+0%
|
746
+6%
|
713
-4%
|
588
-18%
|
415
-29%
|
283
-32%
|
264
-7%
|
310
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(10)
|
(10)
|
(8)
|
(4)
|
(1)
|
(0)
|
0
|
(19)
|
(31)
|
(53)
|
(79)
|
(91)
|
(96)
|
(99)
|
(104)
|
(102)
|
(100)
|
(99)
|
(98)
|
(111)
|
(132)
|
(173)
|
(193)
|
(183)
|
(207)
|
(186)
|
(177)
|
(173)
|
(177)
|
(171)
|
(165)
|
(146)
|
(143)
|
(140)
|
(138)
|
(133)
|
(145)
|
(149)
|
(156)
|
(149)
|
(164)
|
(164)
|
(167)
|
(146)
|
(139)
|
(126)
|
(96)
|
(88)
|
(60)
|
(41)
|
(25)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(67)
|
(71)
|
(71)
|
(77)
|
(10)
|
(6)
|
(6)
|
0
|
20
|
72
|
83
|
45
|
(5)
|
(16)
|
(17)
|
0
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
(51)
|
(53)
|
(54)
|
(54)
|
(4)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(20)
|
(20)
|
(21)
|
(22)
|
(9)
|
(69)
|
(69)
|
(67)
|
(65)
|
14
|
16
|
20
|
(15)
|
(4)
|
40
|
102
|
168
|
157
|
113
|
44
|
40
|
|
| Total Other Income |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(2)
|
1
|
0
|
(0)
|
(18)
|
(1)
|
(1)
|
(0)
|
(6)
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
2
|
2
|
(2)
|
2
|
4
|
4
|
(0)
|
3
|
3
|
5
|
5
|
5
|
4
|
2
|
1
|
2
|
3
|
2
|
2
|
|
| Pre-Tax Income |
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(5)
-89%
|
(8)
-58%
|
(14)
-63%
|
(83)
-504%
|
(86)
-4%
|
(88)
-2%
|
(93)
-6%
|
(27)
+72%
|
(15)
+44%
|
(7)
+54%
|
6
N/A
|
17
+166%
|
64
+275%
|
59
-7%
|
52
-12%
|
41
-22%
|
99
+143%
|
184
+86%
|
218
+18%
|
205
-6%
|
151
-26%
|
39
-74%
|
(25)
N/A
|
(65)
-159%
|
(137)
-112%
|
(146)
-7%
|
(158)
-8%
|
(179)
-13%
|
(179)
0%
|
(214)
-19%
|
(190)
+11%
|
(144)
+24%
|
(105)
+27%
|
(78)
+25%
|
(49)
+38%
|
(16)
+66%
|
157
N/A
|
182
+16%
|
94
-48%
|
(15)
N/A
|
(212)
-1 311%
|
(265)
-25%
|
(234)
+11%
|
(257)
-9%
|
(13)
+95%
|
327
N/A
|
637
+95%
|
915
+44%
|
856
-6%
|
690
-19%
|
547
-21%
|
568
+4%
|
663
+17%
|
721
+9%
|
669
-7%
|
513
-23%
|
359
-30%
|
285
-21%
|
344
+21%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
1
|
(3)
|
(5)
|
(8)
|
(14)
|
(83)
|
(86)
|
(88)
|
(93)
|
(27)
|
(15)
|
(7)
|
6
|
17
|
64
|
59
|
52
|
41
|
99
|
184
|
218
|
205
|
151
|
39
|
(25)
|
(65)
|
(137)
|
(146)
|
(158)
|
(179)
|
(179)
|
(214)
|
(190)
|
(144)
|
(105)
|
(78)
|
(49)
|
(16)
|
157
|
182
|
94
|
(15)
|
(212)
|
(265)
|
(234)
|
(257)
|
(13)
|
327
|
637
|
915
|
856
|
690
|
547
|
568
|
663
|
721
|
669
|
513
|
359
|
285
|
344
|
|
| Net Income (Common) |
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(5)
-89%
|
(8)
-58%
|
(14)
-63%
|
(83)
-504%
|
(86)
-4%
|
(88)
-2%
|
(93)
-6%
|
(27)
+72%
|
(15)
+44%
|
(7)
+54%
|
6
N/A
|
17
+166%
|
64
+275%
|
59
-7%
|
52
-12%
|
41
-22%
|
99
+143%
|
184
+86%
|
218
+18%
|
205
-6%
|
151
-26%
|
39
-74%
|
(25)
N/A
|
(65)
-159%
|
(137)
-112%
|
(146)
-7%
|
(158)
-8%
|
(179)
-13%
|
(179)
0%
|
(214)
-19%
|
(190)
+11%
|
(144)
+24%
|
(105)
+27%
|
(78)
+25%
|
(49)
+38%
|
(16)
+66%
|
157
N/A
|
182
+16%
|
94
-48%
|
(15)
N/A
|
(212)
-1 311%
|
(265)
-25%
|
(234)
+11%
|
(257)
-9%
|
(13)
+95%
|
327
N/A
|
637
+95%
|
915
+44%
|
856
-6%
|
690
-19%
|
547
-21%
|
568
+4%
|
663
+17%
|
721
+9%
|
669
-7%
|
513
-23%
|
359
-30%
|
285
-21%
|
344
+21%
|
|
| EPS (Diluted) |
-0.55
N/A
|
0.27
N/A
|
-1.74
N/A
|
-2.2
-26%
|
-3.11
-41%
|
-4.41
-42%
|
-28.51
-546%
|
-24
+16%
|
-21.39
+11%
|
-22.21
-4%
|
-6.46
+71%
|
-1.72
+73%
|
-0.51
+70%
|
0.45
N/A
|
1.15
+156%
|
3.32
+189%
|
3.18
-4%
|
2.95
-7%
|
2.18
-26%
|
4.96
+128%
|
8.98
+81%
|
10.9
+21%
|
12.35
+13%
|
9.11
-26%
|
2.41
-74%
|
-1.55
N/A
|
-3.95
-155%
|
-7.54
-91%
|
-6.31
+16%
|
-7.35
-16%
|
-5.79
+21%
|
-5.77
+0%
|
-6.9
-20%
|
-5.46
+21%
|
-2.95
+46%
|
-2.17
+26%
|
-1.63
+25%
|
-0.97
+40%
|
-0.26
+73%
|
2.55
N/A
|
3.32
+30%
|
1.67
-50%
|
-0.27
N/A
|
-3.9
-1 344%
|
-4.83
-24%
|
-4.28
+11%
|
-4.62
-8%
|
-0.19
+96%
|
5.2
N/A
|
10.03
+93%
|
15.48
+54%
|
15.48
N/A
|
13.29
-14%
|
10.03
-25%
|
10.9
+9%
|
12.65
+16%
|
14.37
+14%
|
13.15
-8%
|
10.74
-18%
|
7.47
-30%
|
5.83
-22%
|
7.03
+21%
|
|