BW Offshore Limited (OSL:BWO)
Norway · Delayed Price · Currency is NOK 39.50
+1.00 (2.60%)
Sep 11, 2026, 4:25 PM CET
BW Offshore Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 521.6 | 509.5 | 606.7 | 659.2 | 774.1 | 829.3 |
| 521.6 | 509.5 | 606.7 | 659.2 | 774.1 | 829.3 | |
Revenue Growth | -8.07% | -16.02% | -7.96% | -14.84% | -6.66% | -6.43% |
Cost of Revenue | 212.1 | 162 | 185.6 | 263.5 | 360 | 376.8 |
Gross Profit | 309.5 | 347.5 | 421.1 | 395.7 | 414.1 | 452.5 |
Selling, General & Admin | 50.4 | 50.4 | 28.3 | 28.6 | 19.4 | 8.6 |
Other Operating Expenses | 57 | 57 | 74.8 | 61.6 | 49 | 40.2 |
Operating Expenses | 189.8 | 202.9 | 281 | 277.4 | 277.2 | 319.6 |
Operating Income | 119.7 | 144.6 | 140.1 | 118.3 | 136.9 | 132.9 |
Interest Expense | -21.3 | -23.1 | -39.7 | -50 | -47.8 | -48.8 |
Interest & Investment Income | 12.7 | 18 | 17.7 | 9.2 | 1.9 | 0.3 |
Earnings From Equity Investments | -15.9 | -12 | -13.3 | 18.2 | 9.9 | 33.5 |
Currency Exchange Gain (Loss) | -10.3 | -10.3 | 9.3 | -14.7 | 5.7 | 8.5 |
Other Non Operating Income (Expenses) | 27.6 | 37.8 | 12 | 12.7 | 56.4 | 11.4 |
EBT Excluding Unusual Items | 112.5 | 155 | 126.1 | 93.7 | 163 | 137.8 |
Merger & Restructuring Charges | - | - | - | - | - | -1.6 |
Gain (Loss) on Sale of Assets | - | 14.8 | - | 24.7 | 2.5 | 1.2 |
Asset Writedown | -125.3 | -14.5 | 1.1 | -5.1 | -15.8 | -90.5 |
Pretax Income | -12.8 | 155.3 | 127.2 | 113.3 | 149.7 | 46.9 |
Income Tax Expense | 18.5 | 21.1 | 7.4 | 15.7 | 20.2 | -15.3 |
Earnings From Continuing Operations | -31.3 | 134.2 | 119.8 | 97.6 | 129.5 | 62.2 |
Net Income to Company | -31.3 | 134.2 | 119.8 | 97.6 | 129.5 | 62.2 |
Minority Interest in Earnings | 0.5 | 0.1 | 0.8 | 2.8 | 0.2 | 0.4 |
Net Income | -30.8 | 134.3 | 120.6 | 100.4 | 129.7 | 62.6 |
Net Income to Common | -30.8 | 134.3 | 120.6 | 100.4 | 129.7 | 62.6 |
Net Income Growth | - | 11.36% | 20.12% | -22.59% | 107.19% | - |
Shares Outstanding (Basic) | 181 | 181 | 181 | 181 | 181 | 181 |
Shares Outstanding (Diluted) | 181 | 181 | 202 | 207 | 211 | 215 |
Shares Change | -6.97% | -10.09% | -2.70% | -1.82% | -1.90% | 18.97% |
EPS (Basic) | -0.17 | 0.74 | 0.67 | 0.56 | 0.72 | 0.35 |
EPS (Diluted) | -0.17 | 0.74 | 0.63 | 0.52 | 0.66 | 0.33 |
EPS Growth | - | 17.35% | 20.40% | -20.55% | 97.21% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 115.4 | 76.1 | -17 | -245.8 | -79.2 | 214.8 |
Free Cash Flow Per Share | 0.64 | 0.42 | -0.08 | -1.19 | -0.38 | 1.00 |
Dividend Per Share | 0.370 | 0.370 | 0.328 | 0.193 | 0.140 | 0.140 |
Dividend Growth | 12.80% | 13.13% | 69.69% | 37.86% | 0% | 1.45% |
Gross Margin | 59.34% | 68.20% | 69.41% | 60.03% | 53.49% | 54.56% |
Operating Margin | 22.95% | 28.38% | 23.09% | 17.95% | 17.69% | 16.03% |
Profit Margin | -5.91% | 26.36% | 19.88% | 15.23% | 16.75% | 7.55% |
Free Cash Flow Margin | 22.12% | 14.94% | -2.80% | -37.29% | -10.23% | 25.90% |
EBITDA | 195.8 | 233.9 | 309.3 | 296.8 | 334.8 | 394.7 |
EBITDA Margin | 37.54% | 45.91% | 50.98% | 45.02% | 43.25% | 47.59% |
D&A For EBITDA | 76.1 | 89.3 | 169.2 | 178.5 | 197.9 | 261.8 |
EBIT | 119.7 | 144.6 | 140.1 | 118.3 | 136.9 | 132.9 |
EBIT Margin | 22.95% | 28.38% | 23.09% | 17.95% | 17.69% | 16.03% |
Effective Tax Rate | - | 13.59% | 5.82% | 13.86% | 13.49% | - |