Navigator Holdings Ltd. (FRA:1NV)
Germany · Delayed Price · Currency is EUR 14.80
-0.30 (-1.99%)
Last updated: Nov 10, 2025, 8:08 AM CET
Navigator Holdings 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 |
| 578.16 | 566.68 | 550.74 | 473.79 | 406.48 | 332.5 | Upgrade | |
Revenue Growth (YoY) | 2.46% | 2.90% | 16.24% | 16.56% | 22.25% | 10.32% | Upgrade |
Cost of Revenue | 264.81 | 247.18 | 251.02 | 258.66 | 224.05 | 185.29 | Upgrade |
Gross Profit | 313.35 | 319.5 | 299.72 | 215.14 | 182.43 | 147.2 | Upgrade |
Selling, General & Admin | 36.39 | 36.59 | 38.14 | 33.34 | 33.68 | 28.97 | Upgrade |
Other Operating Expenses | - | - | -0.06 | -0.36 | -0.37 | -0.2 | Upgrade |
Operating Expenses | 170.99 | 169.32 | 167.28 | 159.2 | 121.8 | 105.45 | Upgrade |
Operating Income | 142.36 | 150.18 | 132.44 | 55.94 | 60.63 | 41.75 | Upgrade |
Interest Expense | -62.4 | -64.45 | -72.37 | -29.36 | -37.89 | -38.47 | Upgrade |
Interest & Investment Income | 5.75 | 6.24 | 5.71 | 1.08 | 0.3 | 0.41 | Upgrade |
Earnings From Equity Investments | 12.79 | 16.91 | 20.61 | 25.79 | 11.15 | 0.65 | Upgrade |
Currency Exchange Gain (Loss) | -3.97 | -1.97 | 0.02 | 3.75 | 2.15 | -1.93 | Upgrade |
EBT Excluding Unusual Items | 99.34 | 106.92 | 86.4 | 57.21 | 36.33 | 2.41 | Upgrade |
Gain (Loss) on Sale of Assets | 25.21 | - | 4.8 | 4.72 | - | - | Upgrade |
Asset Writedown | - | - | - | - | -63.58 | - | Upgrade |
Other Unusual Items | -8.46 | -8.46 | - | -1.1 | - | -0.48 | Upgrade |
Pretax Income | 116.09 | 98.46 | 91.2 | 60.83 | -27.25 | 1.93 | Upgrade |
Income Tax Expense | 6.47 | 4.37 | 4.33 | 5.95 | 1.97 | 0.62 | Upgrade |
Earnings From Continuing Operations | 109.62 | 94.1 | 86.87 | 54.88 | -29.22 | 1.31 | Upgrade |
Minority Interest in Earnings | -6.39 | -8.53 | -4.62 | -1.41 | -1.75 | -1.76 | Upgrade |
Net Income | 103.23 | 85.57 | 82.26 | 53.47 | -30.96 | -0.44 | Upgrade |
Net Income to Common | 103.23 | 85.57 | 82.26 | 53.47 | -30.96 | -0.44 | Upgrade |
Net Income Growth | 26.30% | 4.03% | 53.83% | - | - | - | Upgrade |
Shares Outstanding (Basic) | 68 | 71 | 74 | 77 | 65 | 56 | Upgrade |
Shares Outstanding (Diluted) | 69 | 72 | 75 | 78 | 65 | 56 | Upgrade |
Shares Change (YoY) | -5.02% | -3.71% | -3.81% | 19.93% | 15.72% | 0.17% | Upgrade |
EPS (Basic) | 1.51 | 1.20 | 1.11 | 0.69 | -0.48 | -0.01 | Upgrade |
EPS (Diluted) | 1.50 | 1.19 | 1.10 | 0.69 | -0.48 | -0.01 | Upgrade |
EPS Growth | 33.99% | 8.18% | 59.42% | - | - | - | Upgrade |
Free Cash Flow | 35.04 | 169.12 | -17.55 | 84.54 | 94.4 | 42.62 | Upgrade |
Free Cash Flow Per Share | 0.51 | 2.35 | -0.23 | 1.09 | 1.46 | 0.76 | Upgrade |
Dividend Per Share | 0.220 | 0.200 | 0.150 | - | - | - | Upgrade |
Dividend Growth | 10.00% | 33.33% | - | - | - | - | Upgrade |
Gross Margin | 54.20% | 56.38% | 54.42% | 45.41% | 44.88% | 44.27% | Upgrade |
Operating Margin | 24.62% | 26.50% | 24.05% | 11.81% | 14.92% | 12.56% | Upgrade |
Profit Margin | 17.85% | 15.10% | 14.94% | 11.29% | -7.62% | -0.13% | Upgrade |
Free Cash Flow Margin | 6.06% | 29.84% | -3.19% | 17.84% | 23.22% | 12.82% | Upgrade |
EBITDA | 253.88 | 260.16 | 243.04 | 182.16 | 149.12 | 118.44 | Upgrade |
EBITDA Margin | 43.91% | 45.91% | 44.13% | 38.45% | 36.69% | 35.62% | Upgrade |
D&A For EBITDA | 111.51 | 109.98 | 110.6 | 126.22 | 88.49 | 76.68 | Upgrade |
EBIT | 142.36 | 150.18 | 132.44 | 55.94 | 60.63 | 41.75 | Upgrade |
EBIT Margin | 24.62% | 26.50% | 24.05% | 11.81% | 14.92% | 12.56% | Upgrade |
Effective Tax Rate | 5.57% | 4.43% | 4.74% | 9.78% | - | 31.97% | Upgrade |
Revenue as Reported | 578.16 | 566.68 | 550.74 | 473.79 | 406.48 | 332.5 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.