Also trades as: 0HDY.L (LSE) · $vol 0M

$49.21

+0.91 (+1.88%)

Weekly Expected Move ±3.2%

$46 $48 $49 $51 $52

NASDAQ · Energy · Oil & Gas Midstream · Tech Score Strong Sell · Power 36 · $5.0B mcap · 87M float · 1.50% daily turnover · Short 55% of daily vol

Revenue

$394M +51.1% ▲

5Y CAGR: -2.1%

Gross Profit

$184M +116.2% ▲

5Y CAGR: -2.5%

Operating Income

$136M +198.5% ▲

5Y CAGR: -3.9%

Net Income

$66M +29.2% ▲

EPS (Diluted)

$0.65 +35.4% ▲

EBITDA

$185M +25.8% ▲

5Y CAGR: -0.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$260M	$268M	$298M	$260M	$394M
YoY Growth	-40.7%	+2.9%	+11.5%	-12.8%	+51.1%
Cost of Revenue	$120M	$127M	$144M	$175M	$209M
Gross Profit	$140M	$141M	$155M	$85M	$184M
Gross Margin	53.7%	52.6%	51.9%	32.7%	46.9%
R&D Expenses	$3M	$8M	$39M	$12M	$19M
SG&A Expenses	$35M	$38M	$33M	$28M	$30M
Operating Expenses	$38M	$46M	$73M	$40M	$49M
Operating Income	$102M	$95M	$82M	$45M	$136M
Operating Margin	39.2%	35.4%	27.5%	17.4%	34.4%
Interest Expense	$39M	$29M	$2M	$5M	$33M
Income Before Tax	-$63M	$1.0B	-$1M	$81M	$117M
Tax Expense	$1M	-$438K	$2M	-$18K	$4M
Net Income	-$161M	$675M	-$47M	$51M	$66M
Net Margin	-61.9%	252.0%	-15.7%	19.5%	16.7%
EPS (Diluted)	$-1.47	$6.22	$-0.44	$0.48	$0.65
EBITDA	$30M	$1.1B	$53M	$147M	$185M
Shares Outstanding	110M	109M	107M	105M	101M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$65M	$66M	$63M	$76M	$123M	$133M	$138M	$130M
Cost of Revenue	$46M	$42M	$41M	$44M	$59M	$64M	$55M	$56M
Gross Profit	$19M	$24M	$21M	$31M	$63M	$68M	$83M	$74M
Gross Margin	28.7%	36.3%	34.2%	41.2%	51.6%	51.6%	60.0%	56.8%
R&D Expenses	$3M	$5M	$3M	$6M	$7M	$3M	$3M	$2M
SG&A Expenses	$7M	$8M	$10M	$6M	$8M	$5M	$13M	$9M
Operating Expenses	$10M	$12M	$13M	$12M	$15M	$8M	$13M	$11M
Operating Income	$8M	$12M	$8M	$19M	$48M	$60M	$69M	$63M
Operating Margin	12.9%	17.5%	13.6%	25.1%	39.1%	45.3%	50.4%	48.2%
Interest Expense	$678K	$396K	$813K	$0	$9M	$24M	$24M	$22M
Income Before Tax	-$36M	$15M	$13M	$31M	$47M	$25M	$103M	$58M
Tax Expense	$208K	-$504K	$179K	$439K	$2M	$2M	$923K	$2M
Net Income	-$35M	$3M	$8M	$16M	$31M	$10M	$84M	$38M
Net Margin	-53.7%	5.1%	13.1%	20.7%	25.7%	7.8%	60.8%	29.3%
EPS (Diluted)	$-0.33	$0.03	$0.08	$0.15	$0.31	$0.10	$0.77	$0.37
EBITDA	-$21M	$34M	$16M	$43M	$69M	$61M	$145M	$77M
Shares Outstanding	104M	105M	105M	102M	102M	101M	124M	102M

GLNG NASDAQ