BW LPG Limited
BWLPG.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 3,563,747 | NOK 2,947,340 | NOK 1,563,563 | NOK 687,803 |
| % Growth | 20.9% | 88.5% | 127.3% | – |
| Cost of Goods Sold | NOK 2,880,427 | NOK 2,432,446 | NOK 1,300,652 | NOK 517,372 |
| Gross Profit | NOK 683,320 | NOK 514,894 | NOK 262,911 | NOK 170,431 |
| % Margin | 19.2% | 17.5% | 16.8% | 24.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 30,122 | NOK 28,854 | NOK 13,891 | NOK 14,188 |
| SG&A Expenses | NOK 30,122 | NOK 28,854 | NOK 13,891 | NOK 14,188 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 219,509 | -NOK 37,689 | NOK 1,353 | -NOK 726 |
| Operating Expenses | NOK 249,631 | -NOK 8,835 | NOK 15,244 | NOK 13,462 |
| Operating Income | NOK 433,689 | NOK 523,729 | NOK 270,832 | NOK 169,760 |
| % Margin | 12.2% | 17.8% | 17.3% | 24.7% |
| Other Income/Exp. Net | -NOK 8,726 | -NOK 19,765 | -NOK 31,184 | -NOK 36,621 |
| Pre-Tax Income | NOK 424,963 | NOK 503,964 | NOK 239,648 | NOK 186,941 |
| Tax Expense | NOK 30,095 | NOK 10,965 | NOK 1,071 | NOK 521 |
| Net Income | NOK 354,296 | NOK 469,957 | NOK 227,396 | NOK 184,821 |
| % Margin | 9.9% | 15.9% | 14.5% | 26.9% |
| EPS | 2.64 | 3.53 | 1.68 | 1.33 |
| % Growth | -25.2% | 110.1% | 26.3% | – |
| EPS Diluted | 2.64 | 3.53 | 1.68 | 1.33 |
| Weighted Avg Shares Out | 134,203 | 133,034 | 135,416 | 138,951 |
| Weighted Avg Shares Out Dil | 134,188 | 133,034 | 135,416 | 138,951 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 16,252 | NOK 8,162 | NOK 2,526 | NOK 4,460 |
| Interest Expense | NOK 19,849 | NOK 27,304 | NOK 29,773 | NOK 38,552 |
| Depreciation & Amortization | NOK 202,181 | NOK 217,883 | NOK 159,425 | NOK 154,199 |
| EBITDA | NOK 646,993 | NOK 749,151 | NOK 428,846 | NOK 323,959 |
| % Margin | 18.2% | 25.4% | 27.4% | 47.1% |