image
Golar LNG Limited GLNG
Energy - Oil & Gas Midstream - NASDAQ - BM
Watchlist
$ 40.07
0.603 %
$ 4.19 B
Market Cap
83.48
P/E
INCOME STATEMENT
260 M REVENUE
-12.75%
Growth Rates
1Year -12.75%
3Years -16.78%
5Years -10.32%
7Years 8.88%
10Years 9.39%
62.2 M OPERATING INCOME
293.59%
Growth Rates
1Year 293.59%
3Years -30.08%
5Years -14.20%
7Years 15.41%
10Years 44.76%
50.8 M NET INCOME
208.65%
Growth Rates
1Year 208.65%
3Years -55.04%
5Years 19.73%
7Years 12.98%
10Years 12.43%
EFFICIENCY
Earnings Waterfall Golar LNG Limited
image
Revenue 260 M
Cost Of Revenue 134 M
Gross Profit 126 M
Operating Expenses 64.3 M
Operating Income 62.2 M
Other Expenses 11.3 M
Net Income 50.8 M
300m300m250m250m200m200m150m150m100m100m50m50m00260m(134m)126m(64m)62m(11m)51mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998
REVENUE
Revenue 260.4 298.4 267.7 451.8 438.6 448.8 430.6 143.5 80.3 102.7 106.2 97.4 423.0 299.8 379.1 216.5 228.8 224.7 239.7 171.0 163.4 132.8 130.6 114.2 113.0 81.8 78.3
GROSS PROFIT
Cost Of Revenue 133.9 143.6 127.0 237.1 229.5 273.2 296.4 193.8 173.7 199.1 126.7 94.9 188.7 68.9 124.7 100.2 95.0 63.7 54.1 41.8 38.3 32.3 28.1 24.5 21.0 18.2 20.0
Gross Profit 126.4 154.8 140.8 214.7 209.2 175.6 134.2 (50.2) (93.4) (96.4) (20.6) 2.5 234.3 230.9 254.4 116.3 133.8 160.9 185.6 129.2 125.1 100.4 102.5 89.7 92.0 63.5 58.3
OPERATING INCOME
Operating Expenses 64.3 150.2 61.5 32.8 40.9 46.8 36.5 50.3 45.9 33.5 24.3 20.5 25.0 104.0 148.7 83.4 79.4 78.8 70.5 63.2 49.0 38.3 37.4 39.8 44.2 37.4 39.7
Selling, General and Administrative Expenses 27.5 33.5 38.1 37.8 44.2 57.2 73.2 50.3 46.0 33.5 19.3 20.5 24.9 33.7 38.0 20.0 17.8 18.6 13.7 12.2 8.5 7.1 6.1 8.2 7.7 7.9 10.0
Research and Development Expenses 0 39.1 8.0 2.5 8.9 5.0 21.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 62.2 15.8 91.6 181.9 173.9 133.7 114.5 (85.5) (141.1) (35.9) (1.6) 47.1 208.8 121.0 96.7 31.4 132.4 120.9 115.1 64.7 76.1 62.1 65.1 47.9 47.8 26.1 18.6
PRE-TAX INCOME
Interest Income Expense 6.0 2.0 20.1 56.3 69.4 91.2 101.9 59.3 50.4 62.9 14.5 11.7 34.3 25.8 49.3 57.9 178.6 120.5 0 0 0 0 0 0 0 0 0
Total Other Income 18.6 (14.6) 471.9 (371.1) (51.5) (209.3) (123.8) (32.9) (68.2) (68.0) (23.5) 134.5 814.5 (52.6) (99.3) (1.7) (132.8) (19.3) (52.2) (39.3) (25.3) (15.1) (40.4) (41.6) (44.8) (27.8) (31.6)
Pre-Tax Income 80.8 1.2 996.0 (7.9) 9.6 (63.7) (9.3) (118.3) (210.8) (198.0) (62.0) 116.5 166.7 68.5 2.8 33.1 (0.4) 101.5 63.0 25.4 50.8 47.0 24.8 6.3 3.0 (1.6) (13.0)
NET INCOME
Tax Provision 18 K 1.9 (0.4) 1.7 1.0 1.0 1.3 1.5 (0.6) (3.1) (1.1) (3.4) 3.6 (1.7) 2.0 1.6 0.5 (0.3) (1.3) (0.8) (0.4) 0.4 88 K 0.4 78 K 0.2 (0.2)
Net Income 50.8 (46.8) 787.8 (9.7) 8.6 (64.7) (231.4) (179.7) (208.8) (197.7) (41.5) 135.7 118.2 46.6 9.2 23.1 (10.0) 136.2 71.7 34.5 55.8 39.6 27.1 4.4 (0.5) (1.9) (12.8)
EPS 0.48 0.44 6.25 0.0883 0.0886 0.64 2.3 1.79 2.23 2.12 0.48 1.36 12.1 0.62 0.01 0.34 0.15 2.09 1.09 0.53 0.85 0.68 0.48 0.08 0.01 0.03 0.23