BW Energy Limited (LON:0ABD)

BW Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	795.2	507.3	277.6	271.5	160.3
Revenue Growth (YoY)	56.75%	82.74%	2.25%	69.37%	-43.24%
Cost of Revenue	337.8	266.3	123.4	124.3	73.3
Gross Profit	457.4	241	154.2	147.2	87
Operating Expenses	180.9	99.5	60.1	48.8	84.2
Operating Income	276.5	141.5	94.1	98.4	2.8
Interest Expense	-35.7	-24.9	-17	-12.5	-12.6
Interest & Investment Income	13.1	8.2	1.7	0.7	0.9
Currency Exchange Gain (Loss)	-	-0.7	-2.2	0.1	-0.9
Other Non Operating Income (Expenses)	-23.8	-1.2	7.2	2.1	-1.3
EBT Excluding Unusual Items	230.1	122.9	83.8	88.8	-11.1
Gain (Loss) on Sale of Assets	-	-	-	-	-1.2
Asset Writedown	-	-0.4	-	-	0.1
Pretax Income	230.1	122.5	83.8	88.8	-12.2
Income Tax Expense	64.2	41.5	38.8	36.8	28.9
Earnings From Continuing Operations	165.9	81	45	52	-41.1
Net Income	165.9	81	45	52	-41.1
Net Income to Common	165.9	81	45	52	-41.1
Net Income Growth	104.81%	80.00%	-13.46%	-	-
Shares Outstanding (Basic)	259	258	258	257	228
Shares Outstanding (Diluted)	259	258	258	257	228
Shares Change (YoY)	0.47%	-	0.29%	12.82%	21.68%
EPS (Basic)	0.64	0.31	0.17	0.20	-0.18
EPS (Diluted)	0.64	0.31	0.17	0.20	-0.18
EPS Growth	106.45%	82.35%	-15.00%	-	-
Free Cash Flow	6.4	-92.4	-13.5	68.2	-0.1
Free Cash Flow Per Share	0.02	-0.36	-0.05	0.27	-0.00
Gross Margin	57.52%	47.51%	55.55%	54.22%	54.27%
Operating Margin	34.77%	27.89%	33.90%	36.24%	1.75%
Profit Margin	20.86%	15.97%	16.21%	19.15%	-25.64%
Free Cash Flow Margin	0.80%	-18.21%	-4.86%	25.12%	-0.06%
EBITDA	457.4	220.5	127.6	118.2	51.9
EBITDA Margin	57.52%	43.47%	45.97%	43.54%	32.38%
D&A For EBITDA	180.9	79	33.5	19.8	49.1
EBIT	276.5	141.5	94.1	98.4	2.8
EBIT Margin	34.77%	27.89%	33.90%	36.24%	1.75%
Effective Tax Rate	27.90%	33.88%	46.30%	41.44%	-

Source: S&P Capital IQ. Standard template. Financial Sources.