BW LPG Limited
BWLPG.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 3,564 | NOK 2,947 | NOK 1,564 | NOK 688 |
| % Growth | 20.9% | 88.5% | 127.3% | – |
| Cost of Goods Sold | NOK 2,880 | NOK 2,432 | NOK 1,301 | NOK 517 |
| Gross Profit | NOK 683 | NOK 515 | NOK 263 | NOK 170 |
| % 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 | NOK 29 | NOK 14 | NOK 14 |
| SG&A Expenses | NOK 30 | NOK 29 | NOK 14 | NOK 14 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 220 | -NOK 38 | NOK 1 | -NOK 1 |
| Operating Expenses | NOK 250 | -NOK 9 | NOK 15 | NOK 13 |
| Operating Income | NOK 434 | NOK 524 | NOK 271 | NOK 170 |
| % Margin | 12.2% | 17.8% | 17.3% | 24.7% |
| Other Income/Exp. Net | -NOK 9 | -NOK 20 | -NOK 31 | -NOK 37 |
| Pre-Tax Income | NOK 425 | NOK 504 | NOK 240 | NOK 187 |
| Tax Expense | NOK 30 | NOK 11 | NOK 1 | NOK 1 |
| Net Income | NOK 354 | NOK 470 | NOK 227 | NOK 185 |
| % 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 | 133 | 135 | 139 |
| Weighted Avg Shares Out Dil | 134 | 133 | 135 | 139 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 16 | NOK 8 | NOK 3 | NOK 4 |
| Interest Expense | NOK 20 | NOK 27 | NOK 30 | NOK 39 |
| Depreciation & Amortization | NOK 202 | NOK 218 | NOK 159 | NOK 154 |
| EBITDA | NOK 647 | NOK 749 | NOK 429 | NOK 324 |
| % Margin | 18.2% | 25.4% | 27.4% | 47.1% |