Dynagas LNG Partners LP
NYSE:DLNG
Income Statement
Earnings Waterfall
Dynagas LNG Partners LP
Revenue
|
160.5m
USD
|
Cost of Revenue
|
-37.8m
USD
|
Gross Profit
|
122.7m
USD
|
Operating Expenses
|
-58m
USD
|
Operating Income
|
64.7m
USD
|
Other Expenses
|
-28.8m
USD
|
Net Income
|
35.9m
USD
|
Income Statement
Dynagas LNG Partners LP
Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Dec-2021 | Mar-2023 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
102
N/A
|
104
+2%
|
86
-18%
|
86
0%
|
85
0%
|
92
+9%
|
107
+16%
|
122
+14%
|
136
+12%
|
145
+6%
|
145
+0%
|
152
+5%
|
159
+5%
|
165
+4%
|
170
+3%
|
166
-2%
|
156
-6%
|
146
-6%
|
139
-5%
|
134
-4%
|
133
-1%
|
131
-2%
|
127
-3%
|
125
-2%
|
138
+11%
|
37
-73%
|
75
+101%
|
160
+114%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(22)
|
(20)
|
(14)
|
(14)
|
(14)
|
(16)
|
(19)
|
(22)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(30)
|
(28)
|
(28)
|
(28)
|
(28)
|
(32)
|
(8)
|
(17)
|
(38)
|
|
Gross Profit |
80
N/A
|
84
+5%
|
72
-14%
|
72
0%
|
71
-1%
|
76
+7%
|
88
+15%
|
100
+14%
|
112
+12%
|
119
+6%
|
119
0%
|
125
+5%
|
132
+5%
|
137
+4%
|
140
+3%
|
136
-3%
|
124
-9%
|
115
-7%
|
108
-6%
|
104
-4%
|
105
+1%
|
102
-2%
|
99
-3%
|
96
-3%
|
105
+10%
|
29
-72%
|
58
+98%
|
123
+112%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(22)
|
(17)
|
(17)
|
(18)
|
(20)
|
(23)
|
(26)
|
(29)
|
(31)
|
(31)
|
(33)
|
(35)
|
(37)
|
(38)
|
(38)
|
(43)
|
(44)
|
(44)
|
(45)
|
(42)
|
(44)
|
(46)
|
(46)
|
(41)
|
(10)
|
(20)
|
(58)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(2)
|
(4)
|
(8)
|
|
Depreciation & Amortization |
(17)
|
(17)
|
(14)
|
(14)
|
(14)
|
(15)
|
(18)
|
(20)
|
(23)
|
(24)
|
(24)
|
(26)
|
(27)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(32)
|
(8)
|
(16)
|
(32)
|
|
Other Operating Expenses |
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(5)
|
(7)
|
(7)
|
0
|
0
|
(0)
|
(18)
|
|
Operating Income |
57
N/A
|
62
+8%
|
55
-11%
|
55
-1%
|
53
-3%
|
56
+6%
|
65
+15%
|
74
+14%
|
83
+12%
|
88
+7%
|
88
0%
|
92
+5%
|
97
+5%
|
100
+3%
|
102
+2%
|
98
-4%
|
81
-17%
|
71
-13%
|
64
-10%
|
59
-8%
|
63
+7%
|
59
-6%
|
53
-10%
|
51
-5%
|
65
+28%
|
19
-70%
|
38
+95%
|
65
+72%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(10)
|
(14)
|
(19)
|
(24)
|
(27)
|
(27)
|
(29)
|
(31)
|
(33)
|
(35)
|
(35)
|
(39)
|
(42)
|
(45)
|
(48)
|
(47)
|
(48)
|
(49)
|
(50)
|
(11)
|
(10)
|
(13)
|
(31)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
|
Pre-Tax Income |
45
N/A
|
50
+12%
|
46
-9%
|
45
0%
|
44
-3%
|
46
+5%
|
51
+9%
|
54
+8%
|
58
+8%
|
61
+4%
|
60
-1%
|
62
+4%
|
65
+4%
|
66
+2%
|
67
+1%
|
63
-6%
|
40
-35%
|
27
-33%
|
17
-36%
|
9
-47%
|
15
+60%
|
10
-31%
|
4
-64%
|
1
-82%
|
53
+7 909%
|
10
-82%
|
24
+150%
|
36
+49%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
45
|
50
|
46
|
45
|
44
|
46
|
51
|
54
|
58
|
61
|
60
|
62
|
65
|
66
|
67
|
63
|
40
|
27
|
17
|
9
|
15
|
10
|
4
|
1
|
53
|
10
|
24
|
36
|
|
Net Income (Common) |
45
N/A
|
50
+12%
|
46
-9%
|
45
0%
|
44
-3%
|
46
+5%
|
28
-39%
|
26
-9%
|
24
-8%
|
18
-23%
|
33
+79%
|
33
+1%
|
34
+2%
|
34
+2%
|
35
+1%
|
36
+3%
|
20
-44%
|
13
-33%
|
9
-30%
|
2
-74%
|
8
+225%
|
3
-58%
|
(4)
N/A
|
(8)
-103%
|
42
N/A
|
10
-77%
|
24
+150%
|
36
+49%
|
|
EPS (Diluted) |
1.16
N/A
|
2.3
+98%
|
1.77
-23%
|
1.51
-15%
|
1.43
-5%
|
1.29
-10%
|
1.58
+22%
|
1.26
-20%
|
1.16
-8%
|
0.89
-23%
|
1.6
+80%
|
1.61
+1%
|
1.64
+2%
|
1.67
+2%
|
1.69
+1%
|
1.12
-34%
|
0.56
-50%
|
0.37
-34%
|
0.27
-27%
|
0.07
-74%
|
0.22
+214%
|
0.09
-59%
|
-0.11
N/A
|
-0.24
-118%
|
1.14
N/A
|
0.26
-77%
|
0.65
+150%
|
0.97
+49%
|