
BW Energy Limited
OSE:BWE.OL
25.85 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 282.8 | 233.5 | 206.8 | 161.74 | 177.197 | 249.6 | 94.372 | 87.165 | 74.22 | 67.987 | 77.671 | -9.9 | 134.885 | 102.672 | 24 | 87.366 | 53.956 | 67.8 | 38.3 | 32 | 22.2 | 92.7 | 49.5 | 70.1 | 70.1 | 37.6 |
Cost of Revenue
| 99.8 | 57.1 | 85.4 | 88.897 | 106.606 | 43 | 60.064 | 68.06 | 74.122 | 55.884 | 46.509 | 6.7 | 65.568 | 64.319 | 14.2 | 59.93 | 35.605 | 39.5 | 16.1 | 10.3 | 7.4 | 21.3 | 13.7 | 20.45 | 20.45 | 7.6 |
Gross Profit
| 183 | 176.4 | 121.4 | 72.843 | 70.592 | 206.6 | 34.308 | 19.105 | 0.098 | 12.103 | 31.161 | -16.6 | 69.317 | 38.353 | 9.8 | 27.436 | 18.351 | 28.3 | 22.2 | 21.7 | 14.8 | 71.4 | 35.8 | 49.65 | 49.65 | 30 |
Gross Profit Ratio
| 0.647 | 0.755 | 0.587 | 0.45 | 0.398 | 0.828 | 0.364 | 0.219 | 0.001 | 0.178 | 0.401 | 1.677 | 0.514 | 0.374 | 0.408 | 0.314 | 0.34 | 0.417 | 0.58 | 0.678 | 0.667 | 0.77 | 0.723 | 0.708 | 0.708 | 0.798 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 64.9 | 91.9 | 43 | 32.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.2 | 0 | 0 | 8.9 | 0 | 0 | 23.4 | 17.8 | 17.8 | 26.3 | 35.4 | 14.4 | 19.7 | 19.7 | 17.9 |
Operating Expenses
| 64.9 | 91.9 | 43 | 32.207 | 0 | 116.5 | 0 | 0 | 0 | 0 | 0 | -13.2 | 0 | 0 | 8.9 | 0 | 0 | 23.4 | 17.8 | 17.8 | 26.3 | 35.4 | 14.4 | 19.7 | 19.7 | 17.9 |
Operating Income
| 118.1 | 84.5 | 78.4 | 40.636 | 70.592 | 90.1 | 34.308 | 19.105 | 0.098 | 12.103 | 31.161 | -3.4 | 69.317 | 38.353 | 0.9 | 27.436 | 18.351 | 4.9 | 4.4 | 3.9 | -11.5 | 36 | 21.4 | 29.95 | 29.95 | 12.1 |
Operating Income Ratio
| 0.418 | 0.362 | 0.379 | 0.251 | 0.398 | 0.361 | 0.364 | 0.219 | 0.001 | 0.178 | 0.401 | 0.343 | 0.514 | 0.374 | 0.038 | 0.314 | 0.34 | 0.072 | 0.115 | 0.122 | -0.518 | 0.388 | 0.432 | 0.427 | 0.427 | 0.322 |
Total Other Income Expenses Net
| -9.1 | -11.7 | -13.1 | -9.7 | -12.069 | 4.937 | -17.3 | -5.6 | 0.197 | -5.8 | -2.1 | -2 | -0.4 | -3.4 | -2.8 | -3.8 | -0.698 | -2 | -2.8 | -3.6 | -5.5 | -1.5 | 0.1 | -2.3 | -2.3 | -0.2 |
Income Before Tax
| 109 | 72.8 | 65.3 | 30.903 | 58.523 | 89 | 17.008 | 15.721 | 0.295 | 0.105 | 40.277 | -5.4 | 46.516 | 48.165 | -1.9 | 23.739 | 17.653 | 2.9 | 1.6 | 0.3 | -17 | 34.5 | 21.5 | 27.65 | 27.65 | 11.9 |
Income Before Tax Ratio
| 0.385 | 0.312 | 0.316 | 0.191 | 0.33 | 0.357 | 0.18 | 0.18 | 0.004 | 0.002 | 0.519 | 0.545 | 0.345 | 0.469 | -0.079 | 0.272 | 0.327 | 0.043 | 0.042 | 0.009 | -0.766 | 0.372 | 0.434 | 0.394 | 0.394 | 0.316 |
Income Tax Expense
| 26 | 16.8 | 17.3 | 16.355 | 13.218 | 8.8 | 16.522 | 10.448 | 5.119 | 8.525 | 8.837 | 11 | 10.337 | 9.712 | 8.4 | 8.756 | 9.973 | 8 | 8.4 | 5.9 | 6.6 | 8.3 | 11.5 | 9.5 | 9.5 | 9.1 |
Net Income
| 83 | 56 | 48 | 14.549 | 45.401 | 85.806 | 0.486 | 5.274 | -4.922 | -8.419 | 31.44 | -16.4 | 36.078 | 38.551 | -10.3 | 15.08 | 7.779 | -5.1 | -6.8 | -5.6 | -23.6 | 26.2 | 7.2 | 12.3 | 12.3 | 1.8 |
Net Income Ratio
| 0.293 | 0.24 | 0.232 | 0.09 | 0.256 | 0.344 | 0.005 | 0.061 | -0.066 | -0.124 | 0.405 | 1.657 | 0.267 | 0.375 | -0.429 | 0.173 | 0.144 | -0.075 | -0.178 | -0.175 | -1.063 | 0.283 | 0.145 | 0.175 | 0.175 | 0.048 |
EPS
| 0.33 | 0.22 | 0.19 | 0.6 | 0.18 | 0.33 | 0.002 | 0.02 | -0.019 | -0.032 | 0.12 | -0.064 | 0.14 | 0.15 | -0.04 | 0.058 | 0.031 | -0.022 | -0.029 | -0.024 | -0.1 | 0.11 | 0.043 | 0.065 | 0.065 | 0.012 |
EPS Diluted
| 0.33 | 0.22 | 0.19 | 0.6 | 0.18 | 0.33 | 0.002 | 0.02 | -0.019 | -0.032 | 0.12 | -0.064 | 0.14 | 0.15 | -0.04 | 0.058 | 0.031 | -0.022 | -0.029 | -0.024 | -0.1 | 0.11 | 0.043 | 0.065 | 0.065 | 0.012 |
EBITDA
| 153.45 | 146.3 | 98.15 | 64.917 | 102.391 | 145.399 | 50.345 | 39.901 | 20.179 | 23.364 | 58.695 | 3.6 | 69.013 | 71.058 | 14.575 | 45.142 | 36.602 | 6.375 | 22.2 | 11 | 14.8 | 56.1 | 35.4 | 43.1 | 43.1 | 19.3 |
EBITDA Ratio
| 0.543 | 0.627 | 0.475 | 0.401 | 0.578 | 0.583 | 0.533 | 0.458 | 0.272 | 0.344 | 0.756 | -0.364 | 0.512 | 0.692 | 0.607 | 0.517 | 0.678 | 0.094 | 0.58 | 0.344 | 0.667 | 0.605 | 0.715 | 0.615 | 0.615 | 0.513 |