BW Energy Limited
BWEFF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $783,900 | $507,300 | $277,600 | $271,500 |
| % Growth | 54.5% | 82.7% | 2.2% | – |
| Cost of Goods Sold | $337,800 | $266,300 | $60,100 | $62,100 |
| Gross Profit | $446,100 | $241,000 | $217,500 | $209,400 |
| % Margin | 56.9% | 47.5% | 78.4% | 77.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $0 | $0 | $0 | $0 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $169,600 | $81,500 | $123,400 | $111,000 |
| Operating Expenses | $169,600 | $81,500 | $123,400 | $111,000 |
| Operating Income | $276,500 | $141,100 | $94,100 | $98,400 |
| % Margin | 35.3% | 27.8% | 33.9% | 36.2% |
| Other Income/Exp. Net | -$46,400 | -$18,600 | -$10,300 | -$9,600 |
| Pre-Tax Income | $230,100 | $122,500 | $83,800 | $88,800 |
| Tax Expense | $64,200 | $41,500 | $38,800 | $36,800 |
| Net Income | $165,900 | $81,000 | $45,000 | $52,000 |
| % Margin | 21.2% | 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 | 257,994 | 257,994 | 264,706 | 260,000 |
| Weighted Avg Shares Out Dil | 257,994 | 257,994 | 257,994 | 257,257 |
| Supplemental Information | – | – | – | – |
| Interest Income | $12,373 | $8,200 | $1,667 | $682 |
| Interest Expense | $49,112 | $26,000 | $17,100 | $12,173 |
| Depreciation & Amortization | $180,900 | $99,500 | $60,419 | $19,800 |
| EBITDA | $446,700 | $241,000 | $161,000 | $118,200 |
| % Margin | 57% | 47.5% | 58% | 43.5% |