Dorian LPG Ltd. (LPG)

Dorian LPG Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	120.74	90.17	307.45	172.44	71.94	92.56
Depreciation & Amortization	71.99	69.6	68.67	63.4	66.43	77.68
Stock-Based Compensation	10.2	10.42	8.33	4.28	3.33	3.36
Other Adjustments	41.82	40.3	27.41	10.05	-1.42	-3.81
Change in Receivables	-9.64	-1.07	-0.93	-2.69	-4.07	0.62
Changes in Inventories	-	-	-	-	-	-0.01
Changes in Accounts Payable	-3.2	-0.04	-1.27	0.59	-0.12	0.21
Changes in Accrued Expenses	2.63	1.42	-1.34	2.5	-4.89	4.31
Changes in Other Operating Activities	-56.37	-37.79	-19.88	-26.51	-12.51	-4.33
Operating Cash Flow	178.19	173.01	388.45	224.06	118.7	170.6
Operating Cash Flow Growth	-35.68%	-55.46%	73.37%	88.77%	-30.42%	0.92%
Capital Expenditures	-42.94	-18.95	-32.85	-68.78	-23.19	-9.51
Sale of Property, Plant & Equipment	-	-	-	-	90.46	-
Purchases of Investments	-	-0.21	-5.98	-11.28	-2.25	-4.74
Proceeds from Sale of Investments	10	11.8	4.03	3.72	3.74	15.28
Investing Cash Flow	-32.94	-7.36	-34.8	-76.34	68.77	1.02
Long-Term Debt Issued	-	-	-	346	298.25	55.38
Long-Term Debt Repaid	-53.88	-53.03	-53.11	-352.46	-230.32	-99.42
Net Long-Term Debt Issued (Repaid)	-53.88	-53.03	-53.11	-6.46	67.93	-44.04
Issuance of Common Stock	-	89	-	-	-	-
Repurchase of Common Stock	-6.74	-6.27	-3.94	-1.67	-21.36	-126.26
Net Common Stock Issued (Repurchased)	-6.74	82.73	-3.94	-1.67	-21.36	-126.26
Common Dividends Paid	-105.03	-156.4	-162.26	-220.6	-80.08	-
Other Financing Activities	-	-4.59	-0.41	-6.51	-1.66	-4.18
Financing Cash Flow	-165.64	-131.29	-219.72	-235.23	-35.18	-174.48
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.36	0.01	-0.22	-0.45	-0.17	0.21
Net Cash Flow	-20.03	34.37	133.71	-87.96	152.11	-2.66
Free Cash Flow	135.25	154.06	355.59	155.27	95.51	161.09
Free Cash Flow Growth	-12.21%	-56.67%	129.01%	62.58%	-40.71%	8.10%
FCF Margin	33.47%	43.60%	63.42%	39.84%	34.83%	50.99%
Free Cash Flow Per Share	3.18	3.65	8.79	3.86	2.37	3.23
Levered Free Cash Flow	38.98	51.38	267.67	137.18	165.6	116.88
Unlevered Free Cash Flow	113.06	126.89	342.16	169.55	118.13	184.45

Updated Feb 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q