The Baldwin Insurance Group, Inc. (BWIN)
NASDAQ: BWIN · Real-Time Price · USD
39.20
+0.61 (1.58%)
Mar 7, 2025, 4:00 PM EST - Market closed
BWIN Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2017 |
| Operating Revenue | 1,377 | 1,212 | 980.72 | 567.29 | 240.92 | Upgrade
|
| Other Revenue | 11.92 | 6.73 | - | - | - | Upgrade
|
| Revenue | 1,389 | 1,219 | 980.72 | 567.29 | 240.92 | Upgrade
|
| Revenue Growth (YoY) | 13.99% | 24.25% | 72.88% | 135.47% | 74.78% | Upgrade
|
| Cost of Revenue | 1,026 | 892.84 | 719.45 | 400.05 | 174.11 | Upgrade
|
| Gross Profit | 362.75 | 325.72 | 261.28 | 167.24 | 66.81 | Upgrade
|
| Selling, General & Admin | 26.68 | 26.87 | 22.99 | 15.94 | 7.6 | Upgrade
|
| Other Operating Expenses | 165.69 | 163.4 | 150.71 | 86.22 | 40.46 | Upgrade
|
| Operating Expenses | 301.29 | 288.67 | 260.07 | 153.67 | 68.23 | Upgrade
|
| Operating Income | 61.46 | 37.05 | 1.21 | 13.57 | -1.42 | Upgrade
|
| Interest Expense | -123.64 | -119.47 | -71.07 | -26.9 | -7.86 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.01 | 0.98 | 26.14 | 0.42 | -0.1 | Upgrade
|
| EBT Excluding Unusual Items | -62.18 | -81.44 | -43.73 | -12.91 | -9.37 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.2 | -1.7 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 38.95 | - | - | - | - | Upgrade
|
| Other Unusual Items | -15.92 | -79.6 | -32.31 | -45.2 | -20.52 | Upgrade
|
| Pretax Income | -39.35 | -162.73 | -76.03 | -58.1 | -29.89 | Upgrade
|
| Income Tax Expense | 1.73 | 1.29 | 0.72 | 0.02 | -0.01 | Upgrade
|
| Earnings From Continuing Operations | -41.08 | -164.02 | -76.75 | -58.12 | -29.89 | Upgrade
|
| Minority Interest in Earnings | 16.56 | 73.88 | 34.98 | 27.47 | 14.19 | Upgrade
|
| Net Income | -24.52 | -90.14 | -41.77 | -30.65 | -15.7 | Upgrade
|
| Net Income to Common | -24.52 | -90.14 | -41.77 | -30.65 | -15.7 | Upgrade
|
| Shares Outstanding (Basic) | 63 | 60 | 57 | 48 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 63 | 60 | 57 | 48 | 27 | Upgrade
|
| Shares Change (YoY) | 5.52% | 5.82% | 19.41% | 75.11% | 51.68% | Upgrade
|
| EPS (Basic) | -0.39 | -1.50 | -0.74 | -0.64 | -0.58 | Upgrade
|
| EPS (Diluted) | -0.39 | -1.50 | -0.74 | -0.64 | -0.58 | Upgrade
|
| Free Cash Flow | 60.83 | 21.15 | -27.8 | 31.6 | 29.49 | Upgrade
|
| Free Cash Flow Per Share | 0.96 | 0.35 | -0.49 | 0.66 | 1.09 | Upgrade
|
| Gross Margin | 26.11% | 26.73% | 26.64% | 29.48% | 27.73% | Upgrade
|
| Operating Margin | 4.42% | 3.04% | 0.12% | 2.39% | -0.59% | Upgrade
|
| Profit Margin | -1.77% | -7.40% | -4.26% | -5.40% | -6.52% | Upgrade
|
| Free Cash Flow Margin | 4.38% | 1.74% | -2.83% | 5.57% | 12.24% | Upgrade
|
| EBITDA | 161.48 | 134.05 | 87.57 | 65.08 | 18.75 | Upgrade
|
| EBITDA Margin | 11.63% | 11.00% | 8.93% | 11.47% | 7.78% | Upgrade
|
| D&A For EBITDA | 100.02 | 97 | 86.36 | 51.51 | 20.17 | Upgrade
|
| EBIT | 61.46 | 37.05 | 1.21 | 13.57 | -1.42 | Upgrade
|
| EBIT Margin | 4.42% | 3.04% | 0.12% | 2.39% | -0.59% | Upgrade
|
| Revenue as Reported | 1,389 | 1,219 | 980.72 | 567.29 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.