2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $333M | $316M | $274M | $390M | $561M |
Cost of Revenue | $151M | $168M | $161M | $162M | $195M |
Gross Profit | $183M | $148M | $113M | $228M | $365M |
Gross Profit % | 55% | 47% | 41% | 59% | 65% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$51M | $112M | $93M | $72M | $307M |
Dep. & Amort. | $65M | $68M | $78M | $76M | $69M |
Def. Tax | $8.1M | $19M | -$7.4M | $0 | $0 |
Stock Comp. | $3.2M | $3.4M | $3.3M | $4.3M | $8.3M |
Chg. in WC | -$21M | -$29M | $6.5M | -$18M | -$16M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $31M | $48M | $79M | $237M | $283M |
ST Investments | $15M | $15M | $0 | $0 | $12M |
Cash & ST Inv. | $31M | $63M | $79M | $237M | $294M |
Receivables | $68M | $56M | $59M | $76M | $53M |
Inventory | $2.1M | $2M | $2M | $2.3M | $2.4M |
Dorian LPG declared a $0.70 per share irregular dividend, reflecting a balanced approach to shareholder returns and market conditions, with approximately $850 million returned to shareholders since September 2021.
The company reported $314.5 million in free cash as of December 31, 2024, with a debt-to-total book capitalization ratio of 34.8% and a net debt-to-total cap of 15%, maintaining financial flexibility with a $50 million undrawn revolver.
Q3 TCE revenue per available day was approximately $36,200, with an improving trend expected to yield a TCE in excess of $37,000 per day for Q1 2025, based on 53% of available days fixed.
Dorian LPG is retrofitting vessels for ammonia cargo capability, with four vessels expected to be ammonia-capable by the end of 2025, positioning the company for emerging ammonia markets.
The company remains optimistic about VLGC trade growth, supported by high U.S. export volumes, limited newbuild deliveries in 2025, and capacity expansions at U.S. Gulf terminals in the second half of 2025.