
SFL (SFL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 891.6M | 738.1M | 656.0M | 494.7M | 400.4M |
Cost of Goods Sold | 582.5M | 507.8M | 393.0M | 295.1M | 266.9M |
Gross Profit | 309.1M | 230.3M | 263.1M | 199.6M | 133.5M |
Gross Margin % | 34.7% | 31.2% | 40.1% | 40.4% | 33.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 20.6M | 15.6M | 15.2M | 13.0M | 11.4M |
Other Operating Expenses | -10.3M | -8.0M | -5.8M | -4.4M | -4.6M |
Total Operating Expenses | 10.2M | 7.6M | 9.4M | 8.6M | 6.8M |
Operating Income | 298.5M | 223.2M | 254.2M | 191.7M | 124.9M |
Operating Margin % | 33.5% | 30.2% | 38.8% | 38.8% | 31.2% |
Non-Operating Items | |||||
Interest Income | 20.4M | 25.5M | 16.5M | 21.8M | 79.4M |
Interest Expense | 179.6M | 164.9M | 110.1M | 90.4M | 135.4M |
Other Non-Operating Income | 6.9M | 9.8M | 51.2M | 46.8M | -298.9M |
Pre-tax Income | 141.3M | 87.3M | 202.8M | 164.3M | -224.4M |
Income Tax | 10.6M | 3.3M | 0 | 0 | 0 |
Effective Tax Rate % | 7.5% | 3.8% | 0.0% | 0.0% | 0.0% |
Net Income | 130.7M | 83.9M | 202.8M | 164.3M | -224.4M |
Net Margin % | 14.7% | 11.4% | 30.9% | 33.2% | -56.0% |
Key Metrics | |||||
EBITDA | 556.0M | 459.3M | 452.4M | 350.4M | 325.4M |
EPS (Basic) | - | $0.67 | $1.60 | $1.35 | $-2.04 |
EPS (Diluted) | - | $0.67 | $1.60 | $1.35 | $-2.04 |
Basic Shares Outstanding | - | 126248912 | 126788530 | 122140675 | 108971605 |
Diluted Shares Outstanding | - | 126248912 | 126788530 | 122140675 | 108971605 |
Income Statement Trend
SFL Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 134.6M | 165.5M | 188.4M | 145.6M | 215.4M |
Short-term Investments | 3.7M | 5.1M | 7.3M | 21.2M | 28.8M |
Accounts Receivable | 36.8M | 41.2M | 20.0M | 11.1M | 6.7M |
Inventory | 17.4M | 11.7M | 16.4M | 10.1M | 8.8M |
Other Current Assets | 5.7M | - | - | - | - |
Total Current Assets | 316.0M | 298.1M | 297.0M | 250.3M | 356.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 15.5M | 13.6M | 26.7M | 3.2M | 3.4M |
Other Non-Current Assets | 294.0K | 44.0M | 117.1M | 199.8M | 644.1M |
Total Non-Current Assets | 3.8B | 3.4B | 3.6B | 3.2B | 2.7B |
Total Assets | 4.1B | 3.7B | 3.9B | 3.5B | 3.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 34.3M | 30.3M | 7.9M | 1.8M | 1.2M |
Short-term Debt | 689.0M | 852.3M | 974.9M | 354.0M | 533.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 18.0M | 12.6M | 17.4M | 1.9M | 2.5M |
Total Current Liabilities | 827.9M | 969.2M | 1.1B | 400.3M | 576.5M |
Non-Current Liabilities | |||||
Long-term Debt | 2.2B | 1.7B | 1.7B | 2.1B | 1.7B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 970.0K | 4.0K | 4.0K | 4.0K | 4.0K |
Total Non-Current Liabilities | 2.2B | 1.7B | 1.7B | 2.1B | 1.7B |
Total Liabilities | 3.0B | 2.7B | 2.8B | 2.5B | 2.3B |
Equity | |||||
Common Stock | 1.5M | 1.4M | 1.4M | 1.4M | 1.3M |
Retained Earnings | 0 | 960.0K | 40.0M | -92.7M | -257.1M |
Treasury Stock | 10.2M | 10.2M | 0 | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 1.0B | 1.1B | 982.3M | 795.7M |
Key Metrics | |||||
Total Debt | 2.8B | 2.6B | 2.7B | 2.4B | 2.2B |
Working Capital | -511.8M | -671.1M | -759.6M | -150.0M | -220.1M |
Balance Sheet Composition
SFL Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 130.7M | 83.9M | 202.8M | 164.3M | -224.4M |
Depreciation & Amortization | 239.2M | 214.1M | 187.8M | 138.3M | 111.3M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -31.7M | 4.8M | -15.4M | -2.7M | 13.0M |
Operating Cash Flow | 351.9M | 325.0M | 404.1M | 350.7M | -30.4M |
Investing Activities | |||||
Capital Expenditures | -622.1M | -108.2M | -519.2M | -397.7M | 90.9M |
Acquisitions | 2.8M | 2.9M | 2.9M | 10.0M | 14.7M |
Investment Purchases | -300.0K | -275.0K | 0 | -11.3M | -1.3M |
Investment Sales | 0 | 1.7M | 17.2M | 10.0M | 41.6M |
Investing Cash Flow | -617.5M | -103.9M | -496.2M | -379.1M | 176.3M |
Financing Activities | |||||
Share Repurchases | - | -10.2M | 0 | 0 | - |
Dividends Paid | -138.5M | -123.0M | -111.6M | -77.6M | -109.4M |
Debt Issuance | - | - | - | 0 | 0 |
Debt Repayment | -1.1B | -1.0B | -662.5M | -565.4M | -759.8M |
Financing Cash Flow | -436.3M | -1.0B | -432.9M | -276.4M | -1.1B |
Free Cash Flow | -275.0M | 78.7M | -247.4M | -288.0M | 156.4M |
Net Change in Cash | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
sfl | 1.2B | 21.76 | 1.13 | 5.09% | 6.27% | 273.53 |
Kirby | 5.3B | 16.67 | 1.50 | 9.13% | 9.26% | 0.38 |
Matson | 3.3B | 7.21 | 1.29 | 19.70% | 14.26% | 25.41 |
Danaos | 1.7B | 3.88 | 0.48 | 13.38% | 44.62% | 21.19 |
Zim Integrated | 1.6B | 0.82 | 0.42 | 59.14% | 23.37% | 151.61 |
Golden Ocean | 1.6B | 14.00 | 0.87 | 6.06% | 13.16% | 79.13 |
Financial data is updated regularly. All figures are in the company's reporting currency.