Income Statement

Revenue

+59%

+28%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	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	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	90	81	77	73	71	72	71	71	74	110	143	176	194	213	213	213	206	195	196	197	200	207	210	208	205	202	193	188	184	177	170	166	161	156	153	153	150	150	149	142	141	129	117	108	95	93	92	91	12	11	9	4	7	(12)	(29)	(44)	18	21	31	42	57	58	60	64	70	76	85	90	93	95	94	93	94	94	89	82	72	64	61	60	62	0	0	0	99	0	0	0	178	0	0	0	302	0	0	0
Revenue	716 N/A	588 -18%	489 -17%	437 -11%	552 +26%	808 +47%	1 051 +30%	1 192 +13%	1 159 -3%	1 258 +8%	1 280 +2%	1 461 +14%	1 843 +26%	1 870 +1%	1 849 -1%	1 738 -6%	1 496 -14%	1 524 +2%	1 535 +1%	1 651 +8%	1 558 -6%	1 449 -7%	1 453 +0%	1 322 -9%	1 300 -2%	1 483 +14%	1 683 +14%	1 984 +18%	2 104 +6%	1 933 -8%	1 667 -14%	1 323 -21%	1 133 -14%	1 109 -2%	1 183 +7%	1 201 +2%	1 165 -3%	1 068 -8%	931 -13%	854 -8%	810 -5%	725 -11%	669 -8%	608 -9%	668 +10%	600 -10%	557 -7%	571 +2%	134 -77%	178 +33%	176 -1%	185 +5%	242 +31%	165 -32%	150 -9%	122 -19%	459 +276%	593 +29%	680 +15%	730 +7%	754 +3%	704 -7%	663 -6%	646 -3%	646 +0%	639 -1%	655 +3%	704 +7%	742 +5%	811 +9%	838 +3%	836 0%	957 +14%	1 131 +18%	1 325 +17%	1 384 +5%	1 221 -12%	1 003 -18%	786 -22%	711 -10%	749 +5%	773 +3%	903 +17%	1 114 +23%	1 430 +28%	1 710 +20%	1 922 +12%	1 917 0%	1 802 -6%	1 883 +4%	1 927 +2%	2 040 +6%	2 050 +1%	1 900 -7%	1 824 -4%	1 766 -3%
Gross Profit
Cost of Revenue	(246)	(247)	(242)	(247)	(305)	(400)	(507)	(585)	(519)	(513)	(488)	(498)	(531)	(534)	(523)	(514)	(496)	(538)	(580)	(615)	(619)	(597)	(597)	(589)	(606)	(675)	(773)	(931)	(1 026)	(978)	(873)	(698)	(595)	(588)	(619)	(624)	(613)	(599)	(573)	(565)	(548)	(500)	(459)	(414)	(459)	(419)	(418)	(423)	(96)	(116)	(105)	(114)	(153)	(75)	(22)	35	(174)	(201)	(223)	(253)	(281)	(302)	(335)	(359)	(395)	(433)	(462)	(494)	(508)	(515)	(517)	(523)	(552)	(587)	(583)	(568)	(536)	(498)	(512)	(538)	(557)	(585)	(632)	(700)	(781)	(828)	(844)	(816)	(795)	(860)	(915)	(980)	(1 006)	(979)	(978)	(968)
Gross Profit	470 N/A	341 -27%	247 -27%	190 -23%	247 +30%	408 +66%	544 +33%	607 +12%	640 +5%	745 +16%	792 +6%	964 +22%	1 312 +36%	1 336 +2%	1 326 -1%	1 225 -8%	1 000 -18%	986 -1%	955 -3%	1 036 +8%	940 -9%	852 -9%	856 +0%	733 -14%	694 -5%	807 +16%	910 +13%	1 053 +16%	1 078 +2%	954 -11%	794 -17%	625 -21%	538 -14%	521 -3%	564 +8%	577 +2%	552 -4%	469 -15%	359 -23%	289 -20%	262 -9%	224 -14%	210 -6%	194 -8%	209 +8%	180 -14%	139 -23%	149 +7%	37 -75%	62 +64%	71 +15%	71 +0%	89 +25%	90 +2%	128 +42%	157 +22%	285 +81%	392 +38%	457 +17%	477 +4%	473 -1%	402 -15%	328 -19%	287 -12%	251 -12%	206 -18%	194 -6%	210 +8%	234 +11%	296 +27%	321 +8%	313 -2%	405 +29%	544 +34%	742 +36%	817 +10%	685 -16%	505 -26%	274 -46%	172 -37%	192 +12%	187 -3%	272 +45%	414 +52%	650 +57%	882 +36%	1 079 +22%	1 101 +2%	1 007 -9%	1 024 +2%	1 012 -1%	1 060 +5%	1 045 -1%	921 -12%	846 -8%	798 -6%
Operating Income
Operating Expenses	(130)	(133)	(137)	(143)	(150)	(153)	(155)	(158)	(165)	(178)	(191)	(201)	(206)	(209)	(211)	(215)	(218)	(223)	(226)	(230)	(232)	(236)	(259)	(272)	(293)	(332)	(349)	(371)	(370)	(355)	(333)	(311)	(301)	(292)	(290)	(286)	(275)	(265)	(252)	(242)	(232)	(217)	(208)	(194)	(186)	(176)	(160)	(147)	(29)	(22)	(22)	(20)	(37)	(21)	(11)	(8)	(107)	(149)	(192)	(216)	(231)	(222)	(199)	(189)	(173)	(160)	(159)	(161)	(161)	(163)	(162)	(161)	(169)	(181)	(190)	(202)	(207)	(200)	(194)	(184)	(188)	(183)	(188)	(199)	(212)	(216)	(227)	(247)	(284)	(267)	(252)	(270)	(375)	(297)	(346)	(347)
Selling, General & Administrative	(13)	(12)	(12)	(15)	(13)	(14)	(14)	(13)	(21)	(24)	(28)	(30)	(26)	(25)	(22)	(21)	(21)	(21)	(24)	(26)	(32)	(37)	(37)	(37)	(36)	(34)	(37)	(37)	(35)	(37)	(33)	(32)	(31)	(30)	(31)	(32)	(32)	(32)	(33)	(34)	(36)	(48)	(63)	(70)	(71)	(68)	(53)	(43)	(4)	(1)	(3)	(6)	(5)	(4)	(5)	(11)	(54)	(71)	(88)	(98)	(105)	(98)	(85)	(72)	(57)	(51)	(51)	(55)	(59)	(59)	(56)	(53)	(53)	(55)	(53)	(53)	(54)	(49)	(46)	(39)	(26)	(25)	(25)	(32)	(47)	(53)	(56)	(58)	(54)	(56)	(57)	(48)	(36)	(35)	(34)	(42)
Depreciation & Amortization	(117)	(121)	(126)	(129)	(137)	(139)	(141)	(144)	(144)	(154)	(163)	(171)	(180)	(184)	(190)	(194)	(197)	(202)	(202)	(204)	(200)	(199)	(207)	(213)	(220)	(227)	(223)	(222)	(224)	(227)	(233)	(237)	(237)	(232)	(225)	(219)	(213)	(211)	(209)	(205)	(196)	(171)	(147)	(125)	(115)	(108)	(107)	(104)	(25)	(22)	(18)	(13)	(32)	(18)	(5)	3	(53)	(82)	(107)	(130)	(141)	(138)	(138)	(140)	(142)	(138)	(135)	(131)	(123)	(118)	(115)	(114)	(118)	(123)	(129)	(135)	(139)	(142)	(144)	(145)	(165)	(171)	(174)	(178)	(165)	(180)	(197)	(214)	(231)	(263)	(290)	(316)	(339)	(332)	(331)	(329)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(16)	(21)	(37)	(71)	(88)	(111)	(111)	(92)	(67)	(43)	(33)	(30)	(33)	(34)	(31)	(22)	(10)	(3)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	3	11	15	15	24	22	26	29	27	25	20	14	9	6	3	(3)	(8)	(13)	(15)	(9)	(5)	0	4	12	11	12	1	17	26	25	0	53	95	94	0	70	18	24
Operating Income	340 N/A	208 -39%	110 -47%	46 -58%	97 +109%	255 +163%	389 +52%	449 +16%	476 +6%	567 +19%	601 +6%	763 +27%	1 106 +45%	1 127 +2%	1 115 -1%	1 009 -9%	782 -23%	763 -2%	729 -5%	807 +11%	708 -12%	616 -13%	597 -3%	461 -23%	401 -13%	476 +19%	562 +18%	682 +21%	708 +4%	599 -15%	461 -23%	314 -32%	237 -24%	228 -4%	275 +20%	291 +6%	277 -5%	204 -26%	107 -48%	47 -56%	30 -37%	7 -77%	2 -70%	(0) N/A	22 N/A	5 -79%	(21) N/A	1 N/A	8 +555%	39 +361%	49 +25%	51 +5%	52 +1%	69 +33%	118 +71%	150 +27%	178 +19%	242 +36%	266 +10%	261 -2%	242 -7%	181 -25%	129 -29%	98 -24%	78 -20%	46 -42%	34 -25%	49 +42%	73 +48%	133 +84%	159 +19%	152 -4%	236 +55%	364 +54%	551 +52%	615 +12%	478 -22%	305 -36%	80 -74%	(12) N/A	4 N/A	5 +2%	83 +1 742%	215 +158%	438 +104%	666 +52%	852 +28%	854 +0%	723 -15%	757 +5%	760 +0%	790 +4%	670 -15%	624 -7%	500 -20%	451 -10%
Pre-Tax Income
Interest Income Expense	(39)	(64)	(82)	(67)	(80)	(62)	(27)	(40)	(42)	(80)	(115)	(128)	(156)	(166)	(164)	(160)	(99)	(96)	(101)	(103)	(297)	(183)	(137)	(135)	(20)	20	(23)	(20)	(158)	(156)	(154)	(154)	(136)	(136)	(134)	(136)	(137)	(139)	(139)	(136)	(141)	(127)	(118)	(109)	(96)	(92)	(87)	(81)	4	1	8	10	17	35	46	54	(21)	(40)	(56)	(62)	(53)	(45)	(45)	(50)	(69)	(71)	(74)	(77)	(91)	(104)	(108)	(109)	(100)	(114)	(114)	(106)	(95)	(47)	(37)	(37)	(19)	(15)	(15)	43	31	(19)	(26)	(77)	(90)	(117)	(162)	(235)	(278)	(267)	(253)	(228)
Non-Reccuring Items	36	35	20	2	(1)	(1)	(5)	1	6	5	9	2	20	48	65	98	76	60	52	20	96	108	134	138	118	109	201	196	117	102	(25)	(22)	3	13	23	26	22	25	3	(121)	(429)	(438)	(421)	(299)	(27)	(5)	(91)	(118)	57	42	66	47	69	106	203	278	98	75	3	(41)	(72)	(70)	(52)	(46)	(275)	(280)	(268)	(255)	10	16	18	14	3	15	27	22	30	19	7	8	4	0	0	0	8	0	0	0	24	0	0	0	112	0	0	0
Gain/Loss on Disposition of Assets	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	11	0	0	17	7	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
Total Other Income	(6)	4	(2)	(15)	(9)	(18)	2	27	0	(23)	(12)	(42)	2	37	14	58	2	(4)	(3)	(30)	(4)	(6)	22	34	5	28	25	(8)	34	12	(15)	16	2	4	(0)	(1)	2	10	13	14	12	1	12	11	1	(2)	4	4	(0)	(9)	(9)	(22)	(0)	(1)	(1)	11	0	1	1	1	0	1	1	1	1	1	0	0	1	1	1	1	0	1	0	0	0	(0)	0	0	(0)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0
Pre-Tax Income	331 N/A	183 -45%	46 -75%	(35) N/A	7 N/A	174 +2 340%	359 +106%	438 +22%	440 +0%	470 +7%	483 +3%	595 +23%	971 +63%	1 046 +8%	1 030 -1%	1 004 -3%	761 -24%	724 -5%	678 -6%	694 +2%	503 -28%	535 +6%	616 +15%	499 -19%	504 +1%	633 +26%	764 +21%	850 +11%	701 -17%	557 -21%	267 -52%	154 -42%	106 -31%	109 +3%	162 +49%	180 +11%	164 -9%	100 -39%	(16) N/A	(196) -1 095%	(528) -170%	(546) -3%	(525) +4%	(398) +24%	(83) +79%	(89) -6%	(195) -120%	(193) +1%	69 N/A	73 +5%	114 +57%	87 -24%	137 +58%	209 +52%	366 +75%	493 +34%	256 -48%	278 +9%	214 -23%	158 -26%	118 -25%	66 -44%	32 -51%	3 -92%	(264) N/A	(305) -15%	(308) -1%	(282) +9%	(8) +97%	46 N/A	69 +52%	57 -18%	140 +147%	265 +89%	464 +75%	531 +14%	413 -22%	277 -33%	50 -82%	(40) N/A	(10) +74%	(10) +1%	68 N/A	257 +280%	476 +85%	646 +36%	826 +28%	777 -6%	657 -16%	640 -3%	598 -7%	555 -7%	503 -9%	356 -29%	246 -31%	223 -10%
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)	(1)	(1)	(1)	(1)	(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)	(5)	(5)	(5)	(5)	(0)	(0)	(0)	(0)	(0)	(2)	(3)	(8)	(8)	(8)	(8)	(5)
Income from Continuing Operations	330	183	45	(35)	7	174	359	438	440	470	483	595	971	1 046	1 030	1 004	761	724	677	693	502	535	615	499	504	633	764	850	701	557	266	153	105	109	162	180	164	100	(17)	(196)	(529)	(547)	(525)	(398)	(84)	(89)	(196)	(193)	69	73	114	87	137	209	366	493	255	278	214	158	118	66	32	2	(264)	(305)	(308)	(282)	(8)	45	69	57	140	265	464	531	413	277	50	(40)	(15)	(15)	63	252	476	646	826	777	656	638	595	547	496	348	238	218
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	(4)	(18)	(65)	(83)	(105)	(147)	(169)	(180)	(192)	(178)	0	0	0	0	(22)	(0)	(1)	(1)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(3)	(3)	(3)	(2)	(1)	1	1	1	1	1	2	2	0	3	3	7	63	90	90	85	30	(0)	(0)	(0)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(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
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	383 N/A	190 -50%	50 -74%	(30) N/A	(9) +71%	171 N/A	359 +110%	438 +22%	409 -6%	444 +8%	458 +3%	562 +23%	1 023 +82%	1 082 +6%	1 039 -4%	971 -7%	607 -38%	547 -10%	490 -10%	515 +5%	516 +0%	410 -21%	529 +29%	453 -14%	570 +26%	633 +11%	763 +21%	848 +11%	699 -18%	554 -21%	264 -52%	150 -43%	103 -32%	106 +3%	159 +51%	177 +11%	161 -9%	97 -40%	(19) N/A	(198) -921%	(530) -168%	(538) -2%	(527) +2%	(410) +22%	(83) +80%	(109) -31%	(205) -88%	(192) +6%	69 N/A	76 +10%	118 +55%	95 -20%	149 +57%	173 +15%	274 +59%	395 +44%	155 -61%	222 +44%	214 -4%	157 -26%	117 -26%	65 -44%	31 -52%	2 -94%	(265) N/A	(306) -15%	(309) -1%	(283) +9%	(9) +97%	45 N/A	69 +53%	57 -18%	140 +148%	265 +90%	464 +75%	531 +14%	413 -22%	276 -33%	50 -82%	(40) N/A	(15) +63%	(15) +0%	63 N/A	252 +301%	476 +88%	646 +36%	826 +28%	777 -6%	656 -16%	638 -3%	595 -7%	547 -8%	496 -9%	348 -30%	238 -32%	218 -8%
EPS (Diluted)	24.88 N/A	12.09 -51%	3.28 -73%	-1.98 N/A	-0.58 +71%	11.17 N/A	23.6 +111%	29.78 +26%	27.26 -8%	30.13 +11%	65.43 +117%	24.88 -62%	68.97 +177%	72.33 +5%	69.43 -4%	64.9 -7%	40.55 -38%	36.57 -10%	32.75 -10%	34.42 +5%	34.48 +0%	27.38 -21%	35.36 +29%	29.95 -15%	38.09 +27%	42.27 +11%	50.98 +21%	54.47 +7%	45.71 -16%	35.6 -22%	16.92 -52%	9.65 -43%	6.59 -32%	6.79 +3%	10.23 +51%	11.38 +11%	10.34 -9%	6.24 -40%	-1.24 N/A	-12.7 -924%	-34.01 -168%	-34.54 -2%	-33.55 +3%	-26.31 +22%	-5.31 +80%	-6.97 -31%	-13.13 -88%	-12.17 +7%	4.36 N/A	4.1 -6%	6.1 +49%	4.75 -22%	7.47 +57%	1.47 -80%	2.34 +59%	3.38 +44%	1.28 -62%	1.41 +10%	1.34 -5%	0.86 -36%	0.75 -13%	0.4 -47%	0.2 -50%	0.03 -85%	-1.56 N/A	-1.79 -15%	-1.81 -1%	-1.66 +8%	-0.05 +97%	0.27 N/A	0.41 +52%	0.34 -17%	0.78 +129%	1.34 +72%	2.34 +75%	2.67 +14%	2.09 -22%	1.4 -33%	0.26 -81%	-0.2 N/A	-0.08 +60%	-0.08 N/A	0.3 N/A	1.13 +277%	2.22 +96%	2.9 +31%	3.74 +29%	3.46 -7%	2.95 -15%	2.86 -3%	2.66 -7%	2.45 -8%	2.23 -9%	1.56 -30%	1.07 -31%	0.98 -8%

Income Statement Balance Sheet Cash Flow Statement

Frontline Plc
OSE:FRO

Income Statement

Earnings Waterfall
Frontline Plc

Income Statement
Frontline Plc

See Also

Company

Help

Tools

Stocks

Frontline Plc OSE:FRO

Income Statement

Earnings Waterfall Frontline Plc

Income Statement Frontline Plc

See Also

Company

Help

Tools

Stocks

Frontline Plc
OSE:FRO

Earnings Waterfall
Frontline Plc

Income Statement
Frontline Plc