The Baldwin Insurance Group, Inc. (BWIN)
NASDAQ: BWIN · Real-Time Price · USD
21.03
-1.21 (-5.44%)
At close: Mar 6, 2026, 4:00 PM EST
21.44
+0.41 (1.95%)
After-hours: Mar 6, 2026, 7:52 PM EST
BWIN Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2017 |
| Operating Revenue | 1,494 | 1,377 | 1,212 | 980.72 | 567.29 | Upgrade
|
| Other Revenue | 11.2 | 11.92 | 6.73 | - | - | Upgrade
|
| Revenue | 1,505 | 1,389 | 1,219 | 980.72 | 567.29 | Upgrade
|
| Revenue Growth (YoY) | 8.34% | 13.99% | 24.25% | 72.88% | 135.47% | Upgrade
|
| Cost of Revenue | 1,050 | 1,026 | 911.35 | 719.45 | 400.05 | Upgrade
|
| Gross Profit | 454.43 | 362.75 | 307.2 | 261.28 | 167.24 | Upgrade
|
| Selling, General & Admin | 22.04 | 26.68 | 26.87 | 22.99 | 15.94 | Upgrade
|
| Amortization of Goodwill & Intangibles | 121.32 | 102.73 | 92.7 | 81.74 | 48.72 | Upgrade
|
| Other Operating Expenses | 218.24 | 165.69 | 163.4 | 150.71 | 86.22 | Upgrade
|
| Operating Expenses | 368.11 | 301.29 | 288.67 | 260.07 | 153.67 | Upgrade
|
| Operating Income | 86.32 | 61.46 | 18.53 | 1.21 | 13.57 | Upgrade
|
| Interest Expense | -121.43 | -123.64 | -119.47 | -71.07 | -26.9 | Upgrade
|
| Earnings From Equity Investments | 0.37 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0.64 | -0.19 | -0.72 | 26.14 | 0.42 | Upgrade
|
| EBT Excluding Unusual Items | -34.11 | -62.38 | -101.65 | -43.73 | -12.91 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.29 | 38.95 | - | - | - | Upgrade
|
| Other Unusual Items | -18.61 | -15.92 | -61.08 | -32.31 | -45.2 | Upgrade
|
| Pretax Income | -52.43 | -39.35 | -162.73 | -76.03 | -58.1 | Upgrade
|
| Income Tax Expense | 1.73 | 1.73 | 1.29 | 0.72 | 0.02 | Upgrade
|
| Earnings From Continuing Operations | -54.15 | -41.08 | -164.02 | -76.75 | -58.12 | Upgrade
|
| Minority Interest in Earnings | 20.34 | 16.56 | 73.88 | 34.98 | 27.47 | Upgrade
|
| Net Income | -33.81 | -24.52 | -90.14 | -41.77 | -30.65 | Upgrade
|
| Net Income to Common | -33.81 | -24.52 | -90.14 | -41.77 | -30.65 | Upgrade
|
| Shares Outstanding (Basic) | 68 | 63 | 60 | 57 | 48 | Upgrade
|
| Shares Outstanding (Diluted) | 68 | 63 | 60 | 57 | 48 | Upgrade
|
| Shares Change (YoY) | 7.07% | 5.52% | 5.82% | 19.41% | 75.11% | Upgrade
|
| EPS (Basic) | -0.50 | -0.39 | -1.50 | -0.74 | -0.64 | Upgrade
|
| EPS (Diluted) | -0.50 | -0.39 | -1.50 | -0.74 | -0.64 | Upgrade
|
| Free Cash Flow | -69.41 | 10.14 | -23.45 | -27.8 | 31.6 | Upgrade
|
| Free Cash Flow Per Share | -1.02 | 0.16 | -0.39 | -0.49 | 0.66 | Upgrade
|
| Gross Margin | 30.20% | 26.11% | 25.21% | 26.64% | 29.48% | Upgrade
|
| Operating Margin | 5.74% | 4.42% | 1.52% | 0.12% | 2.39% | Upgrade
|
| Profit Margin | -2.25% | -1.76% | -7.40% | -4.26% | -5.40% | Upgrade
|
| Free Cash Flow Margin | -4.61% | 0.73% | -1.92% | -2.83% | 5.57% | Upgrade
|
| EBITDA | 214.15 | 170.38 | 116.93 | 87.57 | 65.08 | Upgrade
|
| EBITDA Margin | 14.23% | 12.27% | 9.60% | 8.93% | 11.47% | Upgrade
|
| D&A For EBITDA | 127.83 | 108.92 | 98.4 | 86.36 | 51.51 | Upgrade
|
| EBIT | 86.32 | 61.46 | 18.53 | 1.21 | 13.57 | Upgrade
|
| EBIT Margin | 5.74% | 4.42% | 1.52% | 0.12% | 2.39% | Upgrade
|
| Revenue as Reported | 1,505 | 1,389 | 1,219 | 980.72 | 567.29 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.