The Baldwin Insurance Group, Inc. (BWIN)
NASDAQ: BWIN · Real-Time Price · USD
42.33
-0.48 (-1.12%)
Jul 1, 2025, 2:00 PM - Market open
BWIN 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2017 - 2019 |
Operating Revenue | 1,410 | 1,377 | 1,212 | 980.72 | 567.29 | 240.92 | Upgrade
|
Other Revenue | 12.52 | 11.92 | 6.73 | - | - | - | Upgrade
|
| 1,422 | 1,389 | 1,219 | 980.72 | 567.29 | 240.92 | Upgrade
| |
Revenue Growth (YoY) | 12.11% | 13.99% | 24.25% | 72.88% | 135.47% | 74.78% | Upgrade
|
Cost of Revenue | 1,029 | 1,026 | 892.84 | 719.45 | 400.05 | 174.11 | Upgrade
|
Gross Profit | 393.55 | 362.75 | 325.72 | 261.28 | 167.24 | 66.81 | Upgrade
|
Selling, General & Admin | 26.58 | 26.68 | 26.87 | 22.99 | 15.94 | 7.6 | Upgrade
|
Other Operating Expenses | 178.01 | 165.69 | 163.4 | 150.71 | 86.22 | 40.46 | Upgrade
|
Operating Expenses | 315.43 | 301.29 | 288.67 | 260.07 | 153.67 | 68.23 | Upgrade
|
Operating Income | 78.12 | 61.46 | 37.05 | 1.21 | 13.57 | -1.42 | Upgrade
|
Interest Expense | -122.08 | -123.64 | -119.47 | -71.07 | -26.9 | -7.86 | Upgrade
|
Other Non Operating Income (Expenses) | -0.68 | 0.01 | 0.98 | 26.14 | 0.42 | -0.1 | Upgrade
|
EBT Excluding Unusual Items | -44.64 | -62.18 | -81.44 | -43.73 | -12.91 | -9.37 | Upgrade
|
Gain (Loss) on Sale of Investments | -0.2 | -0.2 | -1.7 | - | - | - | Upgrade
|
Gain (Loss) on Sale of Assets | 3.84 | 38.95 | - | - | - | - | Upgrade
|
Other Unusual Items | -13.22 | -15.92 | -79.6 | -32.31 | -45.2 | -20.52 | Upgrade
|
Pretax Income | -54.22 | -39.35 | -162.73 | -76.03 | -58.1 | -29.89 | Upgrade
|
Income Tax Expense | 1.06 | 1.73 | 1.29 | 0.72 | 0.02 | -0.01 | Upgrade
|
Earnings From Continuing Operations | -55.28 | -41.08 | -164.02 | -76.75 | -58.12 | -29.89 | Upgrade
|
Minority Interest in Earnings | 23.13 | 16.56 | 73.88 | 34.98 | 27.47 | 14.19 | Upgrade
|
Net Income | -32.16 | -24.52 | -90.14 | -41.77 | -30.65 | -15.7 | Upgrade
|
Net Income to Common | -32.16 | -24.52 | -90.14 | -41.77 | -30.65 | -15.7 | Upgrade
|
Shares Outstanding (Basic) | 65 | 63 | 60 | 57 | 48 | 27 | Upgrade
|
Shares Outstanding (Diluted) | 65 | 63 | 60 | 57 | 48 | 27 | Upgrade
|
Shares Change (YoY) | 5.89% | 5.52% | 5.82% | 19.41% | 75.11% | 51.68% | Upgrade
|
EPS (Basic) | -0.50 | -0.39 | -1.50 | -0.74 | -0.64 | -0.58 | Upgrade
|
EPS (Diluted) | -0.50 | -0.39 | -1.50 | -0.74 | -0.64 | -0.58 | Upgrade
|
Free Cash Flow | -7.4 | 60.83 | 21.15 | -27.8 | 31.6 | 29.49 | Upgrade
|
Free Cash Flow Per Share | -0.12 | 0.96 | 0.35 | -0.49 | 0.66 | 1.08 | Upgrade
|
Gross Margin | 27.67% | 26.11% | 26.73% | 26.64% | 29.48% | 27.73% | Upgrade
|
Operating Margin | 5.49% | 4.42% | 3.04% | 0.12% | 2.39% | -0.59% | Upgrade
|
Profit Margin | -2.26% | -1.76% | -7.40% | -4.26% | -5.40% | -6.51% | Upgrade
|
Free Cash Flow Margin | -0.52% | 4.38% | 1.74% | -2.83% | 5.57% | 12.24% | Upgrade
|
EBITDA | 180.06 | 161.48 | 134.05 | 87.57 | 65.08 | 18.75 | Upgrade
|
EBITDA Margin | 12.66% | 11.63% | 11.00% | 8.93% | 11.47% | 7.78% | Upgrade
|
D&A For EBITDA | 101.94 | 100.02 | 97 | 86.36 | 51.51 | 20.17 | Upgrade
|
EBIT | 78.12 | 61.46 | 37.05 | 1.21 | 13.57 | -1.42 | Upgrade
|
EBIT Margin | 5.49% | 4.42% | 3.04% | 0.12% | 2.39% | -0.59% | Upgrade
|
Revenue as Reported | 1,422 | 1,389 | 1,219 | 980.72 | 567.29 | - | Upgrade
|
Updated May 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.