BW LPG Limited (OSL:BWLPG)
Norway
· Delayed Price · Currency is NOK 124.50
-1.70 (-1.35%)
At close: Dec 5, 2025
BW LPG Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 3,693 | 3,564 | 2,947 | 1,558 | 1,241 | 811.73 | Upgrade
|
| Revenue Growth (YoY) | 2.54% | 20.91% | 89.16% | 25.52% | 52.93% | -0.67% | Upgrade
|
| Cost of Revenue | 3,136 | 2,880 | 2,190 | 1,120 | 903.39 | 386.55 | Upgrade
|
| Gross Profit | 557.96 | 683.32 | 757.69 | 438.19 | 337.97 | 425.18 | Upgrade
|
| Selling, General & Admin | 82.94 | 71.13 | 56.77 | 31.92 | 32.58 | 22.76 | Upgrade
|
| Amortization of Goodwill & Intangibles | 0.53 | 0.84 | 0.76 | 0.61 | 0.55 | 0.24 | Upgrade
|
| Other Operating Expenses | 3.46 | -1.33 | 0.99 | -0.82 | -3.3 | -1.38 | Upgrade
|
| Operating Expenses | 334.73 | 271.98 | 275.65 | 190.53 | 183.49 | 173.83 | Upgrade
|
| Operating Income | 223.23 | 411.34 | 482.04 | 247.67 | 154.48 | 251.36 | Upgrade
|
| Interest Expense | -47.66 | -19.85 | -27.3 | -29.77 | -38.55 | -43.56 | Upgrade
|
| Interest & Investment Income | 11.39 | 16.25 | 10.4 | 2.53 | 4.46 | 6.04 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | 2.03 | 5.1 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.48 | -1.65 | -0.35 | -0.81 | -0.79 | -0.21 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.08 | -2.84 | -2.24 | -2.54 | -2.74 | -2.84 | Upgrade
|
| EBT Excluding Unusual Items | 185.35 | 403.25 | 462.55 | 217.07 | 118.89 | 215.89 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -1.15 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -1.17 | 1.33 | - | - | 11.83 | 8.3 | Upgrade
|
| Gain (Loss) on Sale of Assets | 32.05 | 20.39 | 42.37 | 21.11 | 25.47 | 11.97 | Upgrade
|
| Asset Writedown | -0.29 | - | -0.96 | 1.47 | 31.9 | 8.2 | Upgrade
|
| Pretax Income | 215.94 | 424.96 | 503.96 | 239.65 | 186.94 | 244.35 | Upgrade
|
| Income Tax Expense | 9.45 | 30.1 | 10.97 | 1.07 | 0.52 | 0.5 | Upgrade
|
| Earnings From Continuing Operations | 206.5 | 394.87 | 493 | 238.58 | 186.42 | 243.85 | Upgrade
|
| Minority Interest in Earnings | -37.55 | -40.57 | -23.04 | -11.18 | -1.6 | - | Upgrade
|
| Net Income | 168.95 | 354.3 | 469.96 | 227.4 | 184.82 | 243.85 | Upgrade
|
| Net Income to Common | 168.95 | 354.3 | 469.96 | 227.4 | 184.82 | 243.85 | Upgrade
|
| Net Income Growth | -64.42% | -24.61% | 106.67% | 23.04% | -24.21% | -10.95% | Upgrade
|
| Shares Outstanding (Basic) | 148 | 134 | 132 | 135 | 139 | 138 | Upgrade
|
| Shares Outstanding (Diluted) | 149 | 134 | 133 | 135 | 139 | 138 | Upgrade
|
| Shares Change (YoY) | 12.28% | 0.87% | -1.76% | -2.54% | 0.52% | -0.35% | Upgrade
|
| EPS (Basic) | 1.14 | 2.65 | 3.57 | 1.69 | 1.33 | 1.76 | Upgrade
|
| EPS (Diluted) | 1.14 | 2.64 | 3.53 | 1.68 | 1.33 | 1.76 | Upgrade
|
| EPS Growth | -68.25% | -25.21% | 110.12% | 26.30% | -24.60% | -10.64% | Upgrade
|
| Free Cash Flow | -61.48 | 147.13 | 397.32 | 459.11 | 119.97 | 332.51 | Upgrade
|
| Free Cash Flow Per Share | -0.41 | 1.10 | 2.99 | 3.39 | 0.86 | 2.40 | Upgrade
|
| Dividend Per Share | 1.320 | 2.420 | 3.460 | 1.280 | 0.560 | 0.840 | Upgrade
|
| Dividend Growth | -54.48% | -30.06% | 170.31% | 128.57% | -33.33% | -1.18% | Upgrade
|
| Gross Margin | 15.11% | 19.17% | 25.71% | 28.12% | 27.23% | 52.38% | Upgrade
|
| Operating Margin | 6.04% | 11.54% | 16.36% | 15.90% | 12.45% | 30.96% | Upgrade
|
| Profit Margin | 4.57% | 9.94% | 15.95% | 14.59% | 14.89% | 30.04% | Upgrade
|
| Free Cash Flow Margin | -1.66% | 4.13% | 13.48% | 29.47% | 9.66% | 40.96% | Upgrade
|
| EBITDA | 361.74 | 503.38 | 570.89 | 406.48 | 258.58 | 352.09 | Upgrade
|
| EBITDA Margin | 9.79% | 14.12% | 19.37% | 26.09% | 20.83% | 43.38% | Upgrade
|
| D&A For EBITDA | 138.51 | 92.04 | 88.85 | 158.82 | 104.1 | 100.74 | Upgrade
|
| EBIT | 223.23 | 411.34 | 482.04 | 247.67 | 154.48 | 251.36 | Upgrade
|
| EBIT Margin | 6.04% | 11.54% | 16.36% | 15.90% | 12.45% | 30.96% | Upgrade
|
| Effective Tax Rate | 4.37% | 7.08% | 2.18% | 0.45% | 0.28% | 0.20% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.