The Baldwin Insurance Group, Inc.
BWIN · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,376,243 | $1,207,739 | $969,491 | $559,972 |
| % Growth | 14% | 24.6% | 73.1% | – |
| Cost of Goods Sold | $1,032,048 | $911,354 | $719,445 | $400,050 |
| Gross Profit | $344,195 | $296,385 | $250,046 | $159,922 |
| % 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 | $283,547 | $338,936 | $281,144 | $191,548 |
| Operating Expenses | $283,547 | $338,936 | $281,144 | $191,548 |
| Operating Income | $60,648 | -$42,551 | -$31,098 | -$31,626 |
| % Margin | 4.4% | -3.5% | -3.2% | -5.6% |
| Other Income/Exp. Net | -$99,998 | -$120,183 | -$44,935 | -$26,475 |
| Pre-Tax Income | -$39,350 | -$162,734 | -$76,033 | -$58,101 |
| Tax Expense | $1,731 | $1,285 | $715 | $19 |
| Net Income | -$24,518 | -$90,141 | -$41,772 | -$30,646 |
| % 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 | 63,455 | 60,135 | 56,825 | 47,588 |
| Weighted Avg Shares Out Dil | 63,455 | 60,135 | 56,825 | 47,588 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $0 | $119,465 | $71,072 | $26,899 |
| Depreciation & Amortization | $108,924 | $98,402 | $86,358 | $51,508 |
| EBITDA | $164,623 | $116,934 | $87,567 | $65,078 |
| % Margin | 12% | 9.7% | 9% | 11.6% |