T
Torm PLC
CSE:TRMD A
Torm PLC
CSE:TRMD A
Price:
106.9
DKK
-1.34%
Market Cap:
10.5B
DKK
Income Statement
Earnings Waterfall
Torm PLC
Torm PLC
|
Revenue
|
1.6B
USD
|
|
Cost of Revenue
|
-418.5m
USD
|
|
Gross Profit
|
1.1B
USD
|
|
Operating Expenses
|
-533.2m
USD
|
|
Operating Income
|
607.5m
USD
|
|
Other Expenses
|
5m
USD
|
|
Net Income
|
612.5m
USD
|
Income Statement
Torm PLC
Torm PLC
Currency: USD
Millions
TTM
| Mar-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Revenue |
1 089
N/A
|
186
-83%
|
353
+89%
|
499
+42%
|
693
+39%
|
749
+8%
|
810
+8%
|
824
+2%
|
747
-9%
|
618
-17%
|
541
-12%
|
536
-1%
|
620
+16%
|
705
+14%
|
893
+27%
|
1 185
+33%
|
1 443
+22%
|
1 624
+13%
|
1 670
+3%
|
1 580
-5%
|
1 520
-4%
|
1 574
+4%
|
1 628
+3%
|
1 642
+1%
|
1 559
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(1 159)
|
(70)
|
(138)
|
(200)
|
(268)
|
(282)
|
(268)
|
(256)
|
(228)
|
(180)
|
(174)
|
(187)
|
(241)
|
(280)
|
(361)
|
(428)
|
(459)
|
(496)
|
(441)
|
(424)
|
(430)
|
(421)
|
(457)
|
(449)
|
(419)
|
|
| Gross Profit |
(71)
N/A
|
117
N/A
|
215
+84%
|
299
+39%
|
425
+42%
|
466
+10%
|
543
+16%
|
568
+5%
|
519
-9%
|
438
-16%
|
367
-16%
|
349
-5%
|
379
+9%
|
425
+12%
|
531
+25%
|
757
+43%
|
984
+30%
|
1 129
+15%
|
1 229
+9%
|
1 156
-6%
|
1 090
-6%
|
1 154
+6%
|
1 171
+1%
|
1 192
+2%
|
1 141
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(326)
|
(82)
|
(166)
|
(246)
|
(334)
|
(223)
|
(342)
|
(358)
|
(370)
|
(381)
|
(375)
|
(373)
|
(372)
|
(382)
|
(383)
|
(387)
|
(390)
|
(397)
|
(419)
|
(432)
|
(442)
|
(463)
|
(483)
|
(506)
|
(533)
|
|
| Selling, General & Administrative |
(65)
|
(12)
|
(25)
|
(35)
|
(48)
|
(49)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(52)
|
(52)
|
(51)
|
(51)
|
(52)
|
(55)
|
(59)
|
(69)
|
(74)
|
(83)
|
(92)
|
(93)
|
(97)
|
(96)
|
|
| Depreciation & Amortization |
(136)
|
(27)
|
(53)
|
(81)
|
(110)
|
(115)
|
(119)
|
(121)
|
(122)
|
(121)
|
(122)
|
(127)
|
(131)
|
(136)
|
(139)
|
(138)
|
(139)
|
(139)
|
(141)
|
(146)
|
(149)
|
(157)
|
(167)
|
(178)
|
(192)
|
|
| Other Operating Expenses |
(125)
|
(43)
|
(88)
|
(131)
|
(176)
|
(59)
|
(174)
|
(187)
|
(198)
|
(209)
|
(201)
|
(194)
|
(190)
|
(195)
|
(194)
|
(197)
|
(196)
|
(199)
|
(209)
|
(212)
|
(210)
|
(215)
|
(222)
|
(231)
|
(246)
|
|
| Operating Income |
(397)
N/A
|
35
N/A
|
49
+41%
|
53
+9%
|
91
+72%
|
244
+168%
|
201
-18%
|
210
+4%
|
149
-29%
|
57
-62%
|
(8)
N/A
|
(24)
-220%
|
6
N/A
|
43
+606%
|
148
+244%
|
370
+150%
|
594
+60%
|
732
+23%
|
810
+11%
|
724
-11%
|
648
-10%
|
690
+7%
|
688
0%
|
686
0%
|
608
-11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(120)
|
(9)
|
(17)
|
(28)
|
(37)
|
(44)
|
(48)
|
(49)
|
(48)
|
(46)
|
(42)
|
(41)
|
(41)
|
(45)
|
(46)
|
(47)
|
(45)
|
(41)
|
(45)
|
(46)
|
(42)
|
(50)
|
(46)
|
(45)
|
(47)
|
|
| Non-Reccuring Items |
0
|
(3)
|
(3)
|
(5)
|
115
|
0
|
114
|
115
|
(10)
|
0
|
(8)
|
(7)
|
(5)
|
(7)
|
(6)
|
4
|
7
|
10
|
13
|
11
|
50
|
67
|
74
|
78
|
51
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
|
| Pre-Tax Income |
(516)
N/A
|
24
N/A
|
29
+22%
|
20
-30%
|
167
+726%
|
200
+20%
|
266
+33%
|
276
+4%
|
90
-68%
|
12
-87%
|
(57)
N/A
|
(72)
-26%
|
(41)
+44%
|
(9)
+78%
|
96
N/A
|
327
+242%
|
557
+70%
|
701
+26%
|
778
+11%
|
689
-12%
|
652
-5%
|
708
+9%
|
716
+1%
|
720
+0%
|
610
-15%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
6
|
5
|
6
|
3
|
(4)
|
(4)
|
(4)
|
(1)
|
2
|
|
| Income from Continuing Operations |
(518)
|
23
|
28
|
20
|
166
|
199
|
265
|
273
|
88
|
10
|
(59)
|
(74)
|
(42)
|
(10)
|
94
|
326
|
563
|
706
|
785
|
692
|
648
|
703
|
712
|
719
|
612
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
(518)
N/A
|
23
N/A
|
28
+22%
|
19
-32%
|
166
+756%
|
199
+20%
|
265
+33%
|
275
+4%
|
88
-68%
|
10
-88%
|
(59)
N/A
|
(74)
-26%
|
(42)
+43%
|
(10)
+75%
|
94
N/A
|
326
+246%
|
563
+73%
|
706
+25%
|
785
+11%
|
692
-12%
|
648
-6%
|
704
+9%
|
713
+1%
|
719
+1%
|
613
-15%
|
|
| EPS (Diluted) |
-0.71
N/A
|
0.31
N/A
|
0.38
+23%
|
0.26
-32%
|
2.24
+762%
|
2.64
+18%
|
3.56
+35%
|
3.69
+4%
|
1.19
-68%
|
0.14
-88%
|
-0.83
N/A
|
-0.92
-11%
|
-0.54
+41%
|
-0.13
+76%
|
1.15
N/A
|
4
+248%
|
6.92
+73%
|
8.27
+20%
|
9.05
+9%
|
8.22
-9%
|
7.48
-9%
|
7.6
+2%
|
7.39
-3%
|
7.61
+3%
|
6.36
-16%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
