Frontline Ltd.

Rachunek Zysków i Strat kwartalnie


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
Rok finansowy 2014 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
Data 2014-09-30 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
Kwartał 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 Q2
Przychód (mln) 136 135 144 135 122 154 227 192 157 178 177 150 140 179 170 167 189 217 238 193 188 217 412 387 247 175 194 170 172 214 217 300 382 530 497 513 377 415 578 556
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-10.40%</span> 14.0% 57.3% 42.3% 29.3% 15.8% <span style="color:red">-22.01%</span> <span style="color:red">-21.70%</span> <span style="color:red">-10.62%</span> 0.2% <span style="color:red">-4.24%</span> 11.1% 34.4% 21.5% 40.5% 15.9% <span style="color:red">-0.60%</span> 0.0% 72.8% 100.1% 31.9% <span style="color:red">-19.43%</span> <span style="color:red">-52.89%</span> <span style="color:red">-56.08%</span> <span style="color:red">-30.55%</span> 22.1% 12.1% 76.7% 122.4% 148.3% 128.7% 70.7% <span style="color:red">-1.33%</span> <span style="color:red">-21.72%</span> 16.3% 8.4%
Marża brutto 16.3% 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% <span style="color:red">-3.12%</span> <span style="color:red">-8.18%</span> 9.4% 10.4% 23.9% 32.0% 49.9% 48.1% 49.8% 34.4% 36.6% 38.6% 39.0%
Koszty i Wydatki (mln) 132 127 105 102 104 90 128 129 137 140 139 148 153 160 167 174 171 161 170 170 177 161 215 174 175 172 170 183 192 196 202 238 272 284 256 260 262 277 327 300
EBIT (mln) -38 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 63 111 246 241 253 115 138 251 256
EBIT Δ kw/kw 294.9% 36.3% 61.6% 10.9% 2.9% 330.3% 152.0% 2734.4% 468.0% 107.7% 1371.3% 39.3% 123.3% 4719200000.0% 96.0% 9019500000.0% 23721400000.0% 0.0% 66.9% 88.1% 82.9% 1921.2% 743.9% 2029.6% 468.8% 92.1% 209.8% 118.6% 117.4% 85.3% 24809500000.0% 2522100000.0% 3844600000.0% 78.5% 4.1% 1.2% 0.0% 0.0% 0.0% 0.0%
EBIT (%) <span style="color:red">-27.67%</span> 36.2% 27.3% 24.5% 15.8% 49.8% 45.3% 19.3% 12.6% 10.0% 23.0% <span style="color:red">-0.94%</span> <span style="color:red">-3.84%</span> <span style="color:red">-128.94%</span> 1.6% <span style="color:red">-0.60%</span> 12.2% 26.7% 28.9% 13.9% 6.5% 26.7% 50.6% 58.3% 28.7% 1.6% 12.7% <span style="color:red">-6.87%</span> <span style="color:red">-11.20%</span> 17.0% <span style="color:red">-10.34%</span> 20.9% 28.9% 46.5% 48.4% 49.3% 30.4% 33.3% 43.4% 46.0%
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 0 1 3 5 4 5 2 6
Koszty finansowe (mln) 26 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
Amortyzacja (mln) 29 17 17 17 15 24 38 36 34 35 35 35 36 37 32 32 31 29 27 28 31 35 34 35 37 38 37 37 39 40 39 38 58 49 56 57 42 0 88 84
EBITDA (mln) 36 -22 63 29 40 89 141 99 63 80 42 47 30 63 9 32 55 88 69 28 45 93 199 246 107 39 62 25 19 76 16 107 156 291 303 316 158 143 343 343
EBITDA(%) 26.5% <span style="color:red">-16.39%</span> 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% 34.5% 59.3% 61.7%
NOPLAT (mln) -64 -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 47 155 240 199 231 108 119 182 189
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 0 5 -0 0 0 0 -0 0 0 0 2 2
Zysk Netto (mln) -60 -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
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-129.22%</span> <span style="color:red">-551.28%</span> 153.5% <span style="color:red">-17.61%</span> <span style="color:red">-68.61%</span> <span style="color:red">-68.71%</span> <span style="color:red">-65.76%</span> <span style="color:red">-235.40%</span> <span style="color:red">-539.97%</span> <span style="color:red">-1456.07%</span> <span style="color:red">-150.48%</span> 18.0% <span style="color:red">-109.31%</span> <span style="color:red">-110.22%</span> <span style="color:red">-393.46%</span> <span style="color:red">-104.73%</span> <span style="color:red">-544.53%</span> 0.0% 313.0% 18353.0% <span style="color:red">-672.86%</span> <span style="color:red">-136.20%</span> <span style="color:red">-82.52%</span> <span style="color:red">-113.34%</span> <span style="color:red">-158.19%</span> <span style="color:red">-315.34%</span> 7.8% <span style="color:red">-276.85%</span> <span style="color:red">-565.09%</span> 1127.6% 540.9% 389.8% <span style="color:red">-30.24%</span> <span style="color:red">-51.26%</span> <span style="color:red">-9.42%</span> <span style="color:red">-18.68%</span>
Zysk netto (%) <span style="color:red">-43.98%</span> <span style="color:red">-9.60%</span> 21.6% 12.9% 14.3% 38.0% 34.7% 7.5% 3.5% 10.3% 15.3% <span style="color:red">-12.91%</span> <span style="color:red">-17.14%</span> <span style="color:red">-139.12%</span> <span style="color:red">-8.04%</span> <span style="color:red">-13.70%</span> 1.2% 11.7% 16.8% 0.6% <span style="color:red">-5.31%</span> 11.7% 40.1% 51.6% 23.1% <span style="color:red">-5.25%</span> 14.9% <span style="color:red">-15.66%</span> <span style="color:red">-19.33%</span> 9.3% 14.3% 15.7% 40.4% 45.8% 40.1% 45.0% 28.6% 28.5% 31.3% 33.7%
EPS -3.0 -0.61 1.25 0.0917 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 0.0057 -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 8.79 9.004060696730072
EPS (rozwodnione) -3.0 -0.61 1.25 0.0917 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 0.0057 -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 8.79 9.004060696730072
Ilośc akcji (mln) 20 21 25 189 39 156 117 159 182 153 170 176 172 170 170 176 170 169 170 189 166 169 189 198 197 198 198 198 195 198 204 205 223 222 223 223 223 223 223 223
Ważona ilośc akcji (mln) 20 21 25 189 39 156 117 159 182 153 170 176 172 170 170 176 170 169 170 189 166 169 198 198 197 198 198 205 195 198 204 205 224 222 223 223 223 223 223 223
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