BWG 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
Period Ending	Jun '25 Jun 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
Revenue	78.03	75.9	71.16	72.41	65.74	63.8
Revenue Growth (YoY)	8.60%	6.66%	-1.73%	10.16%	3.03%	1.01%
Cost of Revenue	56.54	55.43	59.52	60.86	51.36	50.06
Gross Profit	21.48	20.47	11.64	11.55	14.37	13.74
Selling, General & Admin	11.54	11.29	10.97	10.34	11.81	10.72
Other Operating Expenses	-0.92	-1.06	-1.82	-	-	-
Operating Expenses	10.63	10.24	9.15	10.34	11.81	10.72
Operating Income	10.86	10.23	2.49	1.21	2.56	3.03
Interest Expense	-5.97	-5.94	-6.12	-3.51	-4.04	-4.36
Earnings From Equity Investments	-0.25	-0.19	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-	1.2	0.91	0.44
EBT Excluding Unusual Items	4.65	4.1	-3.63	-1.1	-0.58	-0.89
Gain (Loss) on Sale of Investments	0	1.14	-	-	-	-
Pretax Income	4.65	5.25	-3.63	-1.1	-0.58	-0.89
Income Tax Expense	0.17	0.39	0.31	0.38	0.39	0.85
Earnings From Continuing Operations	4.47	4.86	-3.94	-1.48	-0.97	-1.74
Minority Interest in Earnings	-2.08	-2.22	-0.85	-2.69	-4.02	-4.28
Net Income	2.39	2.64	-4.79	-4.17	-4.99	-6.02
Net Income to Common	2.39	2.64	-4.79	-4.17	-4.99	-6.02
Shares Outstanding (Basic)	5,553	5,354	4,910	4,551	4,399	3,982
Shares Outstanding (Diluted)	5,553	5,354	4,910	4,551	4,399	3,982
Shares Change (YoY)	8.27%	9.06%	7.88%	3.46%	10.48%	3.90%
EPS (Basic)	0.00	0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	0.00	0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	13.76	11.29	-22.93	2.45	17.64	6.47
Free Cash Flow Per Share	0.00	0.00	-0.01	0.00	0.00	0.00
Gross Margin	27.53%	26.97%	16.36%	15.95%	21.87%	21.54%
Operating Margin	13.92%	13.48%	3.50%	1.67%	3.89%	4.74%
Profit Margin	3.07%	3.48%	-6.73%	-5.76%	-7.58%	-9.43%
Free Cash Flow Margin	17.64%	14.87%	-32.23%	3.39%	26.83%	10.14%
EBITDA	26.06	24.41	15.71	13.76	16.31	17.19
EBITDA Margin	33.40%	32.17%	22.08%	19.00%	24.81%	26.94%
D&A For EBITDA	15.2	14.18	13.22	12.55	13.75	14.16
EBIT	10.86	10.23	2.49	1.21	2.56	3.03
EBIT Margin	13.92%	13.48%	3.50%	1.67%	3.89%	4.74%
Effective Tax Rate	3.71%	7.41%	-	-	-	-
Revenue as Reported	78.03	75.9	71.16	72.41	65.74	63.8

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q