The Baldwin Insurance Group, Inc.
BWIN · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,376 | $1,208 | $969 | $560 |
| % Growth | 14% | 24.6% | 73.1% | – |
| Cost of Goods Sold | $1,032 | $911 | $719 | $400 |
| Gross Profit | $344 | $296 | $250 | $160 |
| % Margin | 25% | 24.5% | 25.8% | 28.6% |
| 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 | $284 | $339 | $281 | $192 |
| Operating Expenses | $284 | $339 | $281 | $192 |
| Operating Income | $61 | -$43 | -$31 | -$32 |
| % Margin | 4.4% | -3.5% | -3.2% | -5.6% |
| Other Income/Exp. Net | -$100 | -$120 | -$45 | -$26 |
| Pre-Tax Income | -$39 | -$163 | -$76 | -$58 |
| Tax Expense | $2 | $1 | $1 | $0 |
| Net Income | -$25 | -$90 | -$42 | -$31 |
| % Margin | -1.8% | -7.5% | -4.3% | -5.5% |
| EPS | -0.39 | -1.5 | -1.34 | -1.22 |
| % Growth | 74% | -11.9% | -9.8% | – |
| EPS Diluted | -0.39 | -1.5 | -1.34 | -1.22 |
| Weighted Avg Shares Out | 63 | 60 | 57 | 48 |
| Weighted Avg Shares Out Dil | 63 | 60 | 57 | 48 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $0 | $119 | $71 | $27 |
| Depreciation & Amortization | $109 | $98 | $86 | $52 |
| EBITDA | $165 | $117 | $88 | $65 |
| % Margin | 12% | 9.7% | 9% | 11.6% |