SFL Corporation Ltd. | Small-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 225.0M
Gross Profit 60.2M 26.74%
Operating Income 58.6M 26.04%
Net Income 20.2M 8.98%

Balance Sheet Metrics

Total Assets 4.0B
Total Liabilities 3.0B
Shareholders Equity 1.1B
Debt to Equity 2.83

Cash Flow Metrics

Operating Cash Flow 80.5M
Free Cash Flow -25.2M

Revenue & Profitability Trend

SFL Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i891.6M738.1M656.0M494.7M400.4M
Cost of Goods Sold i582.5M507.8M393.0M295.1M266.9M
Gross Profit i309.1M230.3M263.1M199.6M133.5M
Gross Margin % i34.7%31.2%40.1%40.4%33.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i20.6M15.6M15.2M13.0M11.4M
Other Operating Expenses i-10.3M-8.0M-5.8M-4.4M-4.6M
Total Operating Expenses i10.2M7.6M9.4M8.6M6.8M
Operating Income i298.5M223.2M254.2M191.7M124.9M
Operating Margin % i33.5%30.2%38.8%38.8%31.2%
Non-Operating Items
Interest Income i20.4M25.5M16.5M21.8M79.4M
Interest Expense i179.6M164.9M110.1M90.4M135.4M
Other Non-Operating Income6.9M9.8M51.2M46.8M-298.9M
Pre-tax Income i141.3M87.3M202.8M164.3M-224.4M
Income Tax i10.6M3.3M000
Effective Tax Rate % i7.5%3.8%0.0%0.0%0.0%
Net Income i130.7M83.9M202.8M164.3M-224.4M
Net Margin % i14.7%11.4%30.9%33.2%-56.0%
Key Metrics
EBITDA i556.0M459.3M452.4M350.4M325.4M
EPS (Basic) i-$0.67$1.60$1.35$-2.04
EPS (Diluted) i-$0.67$1.60$1.35$-2.04
Basic Shares Outstanding i-126248912126788530122140675108971605
Diluted Shares Outstanding i-126248912126788530122140675108971605

Income Statement Trend

SFL Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i134.6M165.5M188.4M145.6M215.4M
Short-term Investments i3.7M5.1M7.3M21.2M28.8M
Accounts Receivable i36.8M41.2M20.0M11.1M6.7M
Inventory i17.4M11.7M16.4M10.1M8.8M
Other Current Assets5.7M----
Total Current Assets i316.0M298.1M297.0M250.3M356.4M
Non-Current Assets
Property, Plant & Equipment i-----
Goodwill i-----
Intangible Assets i-----
Long-term Investments15.5M13.6M26.7M3.2M3.4M
Other Non-Current Assets294.0K44.0M117.1M199.8M644.1M
Total Non-Current Assets i3.8B3.4B3.6B3.2B2.7B
Total Assets i4.1B3.7B3.9B3.5B3.1B
Liabilities
Current Liabilities
Accounts Payable i34.3M30.3M7.9M1.8M1.2M
Short-term Debt i689.0M852.3M974.9M354.0M533.8M
Current Portion of Long-term Debt-----
Other Current Liabilities18.0M12.6M17.4M1.9M2.5M
Total Current Liabilities i827.9M969.2M1.1B400.3M576.5M
Non-Current Liabilities
Long-term Debt i2.2B1.7B1.7B2.1B1.7B
Deferred Tax Liabilities i-----
Other Non-Current Liabilities970.0K4.0K4.0K4.0K4.0K
Total Non-Current Liabilities i2.2B1.7B1.7B2.1B1.7B
Total Liabilities i3.0B2.7B2.8B2.5B2.3B
Equity
Common Stock i1.5M1.4M1.4M1.4M1.3M
Retained Earnings i0960.0K40.0M-92.7M-257.1M
Treasury Stock i10.2M10.2M0--
Other Equity-----
Total Shareholders Equity i1.1B1.0B1.1B982.3M795.7M
Key Metrics
Total Debt i2.8B2.6B2.7B2.4B2.2B
Working Capital i-511.8M-671.1M-759.6M-150.0M-220.1M

Balance Sheet Composition

SFL Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i130.7M83.9M202.8M164.3M-224.4M
Depreciation & Amortization i239.2M214.1M187.8M138.3M111.3M
Stock-Based Compensation i-----
Working Capital Changes i-31.7M4.8M-15.4M-2.7M13.0M
Operating Cash Flow i351.9M325.0M404.1M350.7M-30.4M
Investing Activities
Capital Expenditures i-622.1M-108.2M-519.2M-397.7M90.9M
Acquisitions i2.8M2.9M2.9M10.0M14.7M
Investment Purchases i-300.0K-275.0K0-11.3M-1.3M
Investment Sales i01.7M17.2M10.0M41.6M
Investing Cash Flow i-617.5M-103.9M-496.2M-379.1M176.3M
Financing Activities
Share Repurchases i--10.2M00-
Dividends Paid i-138.5M-123.0M-111.6M-77.6M-109.4M
Debt Issuance i---00
Debt Repayment i-1.1B-1.0B-662.5M-565.4M-759.8M
Financing Cash Flow i-436.3M-1.0B-432.9M-276.4M-1.1B
Free Cash Flow i-275.0M78.7M-247.4M-288.0M156.4M
Net Change in Cash i-701.8M-822.1M-525.0M-304.8M-910.1M

Cash Flow Trend

SFL Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 21.76
Forward P/E 10.88
Price to Book 1.13
Price to Sales 1.40
PEG Ratio 10.88

Profitability Ratios

Profit Margin 6.27%
Operating Margin 24.15%
Return on Equity 5.09%
Return on Assets 4.17%

Financial Health

Current Ratio 0.45
Debt to Equity 273.53
Beta 0.56

Per Share Data

EPS (TTM) $0.41
Book Value per Share $7.89
Revenue per Share $6.49

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
sfl1.2B21.761.135.09%6.27%273.53
Kirby 5.3B16.671.509.13%9.26%0.38
Matson 3.3B7.211.2919.70%14.26%25.41
Danaos 1.7B3.880.4813.38%44.62%21.19
Zim Integrated 1.6B0.820.4259.14%23.37%151.61
Golden Ocean 1.6B14.000.876.06%13.16%79.13

Financial data is updated regularly. All figures are in the company's reporting currency.