BW Energy Limited
BWE.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 795,200 | NOK 507,300 | NOK 277,600 | NOK 271,500 |
| % Growth | 56.8% | 82.7% | 2.2% | – |
| Cost of Goods Sold | NOK 180,900 | NOK 99,500 | NOK 60,100 | NOK 62,100 |
| Gross Profit | NOK 614,300 | NOK 407,800 | NOK 217,500 | NOK 209,400 |
| % Margin | 77.3% | 80.4% | 78.4% | 77.1% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 337,800 | NOK 266,700 | NOK 123,400 | NOK 111,000 |
| Operating Expenses | NOK 337,800 | NOK 266,700 | NOK 123,400 | NOK 111,000 |
| Operating Income | NOK 276,500 | NOK 141,100 | NOK 94,100 | NOK 98,400 |
| % Margin | 34.8% | 27.8% | 33.9% | 36.2% |
| Other Income/Exp. Net | -NOK 46,400 | -NOK 18,600 | -NOK 10,300 | -NOK 9,600 |
| Pre-Tax Income | NOK 230,100 | NOK 122,500 | NOK 83,800 | NOK 88,800 |
| Tax Expense | NOK 64,200 | NOK 41,500 | NOK 38,800 | NOK 36,800 |
| Net Income | NOK 165,900 | NOK 81,000 | NOK 45,000 | NOK 52,000 |
| % Margin | 20.9% | 16% | 16.2% | 19.2% |
| EPS | 0.64 | 0.31 | 0.17 | 0.2 |
| % Growth | 106.5% | 82.4% | -15% | – |
| EPS Diluted | 0.64 | 0.31 | 0.17 | 0.2 |
| Weighted Avg Shares Out | 257,998 | 257,994 | 257,994 | 256,631 |
| Weighted Avg Shares Out Dil | 257,994 | 257,994 | 257,994 | 257,257 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 13,100 | NOK 8,200 | NOK 1,700 | NOK 700 |
| Interest Expense | NOK 35,700 | NOK 26,000 | NOK 17,100 | NOK 12,500 |
| Depreciation & Amortization | NOK 180,900 | NOK 79,000 | NOK 60,100 | NOK 19,800 |
| EBITDA | NOK 446,700 | NOK 220,500 | NOK 161,000 | NOK 118,200 |
| % Margin | 56.2% | 43.5% | 58% | 43.5% |