Dorian LPG Ltd.
Profit after direct costs
Core business profitability
Bottom line profitability
Top line growth rate
Flow of revenue through cost categories to net income
| Item | Trend | 2022 | 2023 | 2024 | 2025 | 2026 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 274.22M | 389.75M | 560.72M | 353.34M | 481.51M | 36.3% | |
| Cost of Revenue | (161.23M) | (161.70M) | (195.48M) | (200.65M) | (221.01M) | 10.1% | |
Gross Profit | 112.99M | 228.05M | 365.24M | 152.69M | 260.50M | 70.6% | |
| Operating Expenses | |||||||
| Research & Development | — | — | — | — | — | — | |
| Selling, General & Administrative | (30.23M) | (32.09M) | (39.00M) | (42.63M) | (53.02M) | 24.4% | |
| General & Administrative | (30.23M) | (32.09M) | (39.00M) | (42.63M) | (53.02M) | 24.4% | |
| Depreciation & Amortization | (66.43M) | (63.40M) | (68.67M) | (69.60M) | (71.74M) | 3.1% | |
Operating Income (EBIT) | 92.40M | 198.36M | 328.83M | 112.64M | 207.48M | 84.2% | |
| Non-Operating Items | |||||||
| Interest Income | 347.08K | 3.81M | 9.49M | 15.22M | 11.14M | -26.8% | |
| Interest Expense | (27.07M) | (37.80M) | (40.48M) | (35.81M) | (29.25M) | -18.3% | |
| Other Income/Expenses (Net) | -20.46M | -25.92M | -21.38M | -22.47M | -13.81M | -38.5% | |
Income Before Tax | 71.94M | 172.44M | 307.45M | 90.17M | 193.67M | 114.8% | |
| Income Tax Expense | — | — | — | — | — | — | |
Net Income | 71.94M | 172.44M | 307.45M | 90.17M | 193.67M | 114.8% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $2 | $4 | $8 | $2 | $5 | 112.6% | |
| Weighted Avg Shares Outstanding | 40.20M | 40.03M | 40.28M | 42.14M | 42.60M | 1.1% | |
| Weighted Avg Shares Outstanding (Diluted) | 40.37M | 40.21M | 40.45M | 42.14M | 42.60M | 1.1% | |
EBITDA | 158.19M | 265.87M | 414.12M | 192.98M | 294.66M | 52.7% |
Explore LPG
LPG in the Energy
Mid Cap