BW LPG Limited (BWLP)
NYSE: BWLP · Real-Time Price · USD
22.64
+0.35 (1.57%)
Aug 14, 2026, 4:00 PM EDT - Market closed
BW LPG 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 | Mar '26 Mar 31, 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 |
| 3,559 | 3,582 | 3,564 | 2,947 | 1,558 | 1,241 | |
Revenue Growth | 5.07% | 0.52% | 20.91% | 89.16% | 25.52% | 52.93% |
Cost of Revenue | 2,759 | 2,951 | 2,880 | 2,190 | 1,120 | 903.39 |
Gross Profit | 799.76 | 630.79 | 683.32 | 757.69 | 438.19 | 337.97 |
Selling, General & Admin | 74.15 | 76.5 | 71.13 | 56.77 | 31.92 | 32.58 |
Amortization of Goodwill & Intangibles | 0.22 | 0.37 | 0.84 | 0.76 | 0.61 | 0.55 |
Other Operating Expenses | 7.64 | 6.46 | -1.33 | 0.99 | -0.82 | -3.3 |
Operating Expenses | 334.71 | 338.89 | 271.98 | 275.65 | 190.53 | 183.49 |
Operating Income | 465.05 | 291.91 | 411.34 | 482.04 | 247.67 | 154.48 |
Interest Expense | -46.57 | -53.05 | -19.85 | -27.3 | -29.77 | -38.55 |
Interest & Investment Income | 8.63 | 10.2 | 16.25 | 10.4 | 2.53 | 4.46 |
Earnings From Equity Investments | - | - | - | - | - | 2.03 |
Currency Exchange Gain (Loss) | 1.16 | 1.57 | -1.65 | -0.35 | -0.81 | -0.79 |
Other Non Operating Income (Expenses) | -2.21 | -1.97 | -2.84 | -2.24 | -2.54 | -2.74 |
EBT Excluding Unusual Items | 426.05 | 248.66 | 403.25 | 462.55 | 217.07 | 118.89 |
Merger & Restructuring Charges | - | - | - | - | - | -1.15 |
Gain (Loss) on Sale of Investments | -1.17 | -1.17 | 1.33 | - | - | 11.83 |
Gain (Loss) on Sale of Assets | 24.66 | 56.71 | 20.39 | 42.37 | 21.11 | 25.47 |
Asset Writedown | -0.73 | -0.29 | - | -0.96 | 1.47 | 31.9 |
Pretax Income | 448.81 | 303.91 | 424.96 | 503.96 | 239.65 | 186.94 |
Income Tax Expense | 38.33 | 14.2 | 30.1 | 10.97 | 1.07 | 0.52 |
Earnings From Continuing Operations | 410.48 | 289.71 | 394.87 | 493 | 238.58 | 186.42 |
Minority Interest in Earnings | -49.97 | -47.4 | -40.57 | -23.04 | -11.18 | -1.6 |
Net Income | 360.51 | 242.31 | 354.3 | 469.96 | 227.4 | 184.82 |
Net Income to Common | 360.51 | 242.31 | 354.3 | 469.96 | 227.4 | 184.82 |
Net Income Growth | 39.48% | -31.61% | -24.61% | 106.67% | 23.04% | -24.21% |
Shares Outstanding (Basic) | 151 | 151 | 134 | 132 | 135 | 139 |
Shares Outstanding (Diluted) | 152 | 152 | 134 | 133 | 135 | 139 |
Shares Change | 9.13% | 13.20% | 0.87% | -1.76% | -2.54% | 0.52% |
EPS (Basic) | 2.38 | 1.60 | 2.65 | 3.57 | 1.69 | 1.33 |
EPS (Diluted) | 2.38 | 1.60 | 2.64 | 3.53 | 1.68 | 1.33 |
EPS Growth | 28.15% | -39.39% | -25.21% | 110.12% | 26.30% | -24.60% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 449.2 | 385.11 | 147.13 | 397.32 | 459.11 | 119.97 |
Free Cash Flow Per Share | 2.96 | 2.54 | 1.10 | 2.99 | 3.39 | 0.86 |
Dividend Per Share | 1.860 | 1.470 | 2.420 | 3.460 | 1.280 | 0.560 |
Dividend Growth | 9.41% | -39.26% | -30.06% | 170.31% | 128.57% | -33.33% |
Gross Margin | 22.47% | 17.61% | 19.17% | 25.71% | 28.12% | 27.23% |
Operating Margin | 13.07% | 8.15% | 11.54% | 16.36% | 15.90% | 12.45% |
Profit Margin | 10.13% | 6.76% | 9.94% | 15.95% | 14.59% | 14.89% |
Free Cash Flow Margin | 12.62% | 10.75% | 4.13% | 13.48% | 29.47% | 9.66% |
EBITDA | 603.97 | 433.68 | 503.38 | 699.16 | 406.48 | 258.58 |
EBITDA Margin | 16.97% | 12.11% | 14.12% | 23.72% | 26.09% | 20.83% |
D&A For EBITDA | 138.92 | 141.78 | 92.04 | 217.12 | 158.82 | 104.1 |
EBIT | 465.05 | 291.91 | 411.34 | 482.04 | 247.67 | 154.48 |
EBIT Margin | 13.07% | 8.15% | 11.54% | 16.36% | 15.90% | 12.45% |
Effective Tax Rate | 8.54% | 4.67% | 7.08% | 2.18% | 0.45% | 0.28% |