Saturday 17 October 2026 Export BROGF’s income statement to Excel — free account

Brooge Energy Limited

Brooge Energy Limited’s revenue for fiscal 2022 (year ended December 2022) was $81.5 million. Revenue growth for five consecutive years, operating cash flow growth for five.

0.00 0.00 NaN

Follow BROGF

Alert me

Market cap: $284.9M
P/E: 0.0×
Fwd P/E: 1.8×
Dividend yield: —
F-score: 8/9
Altman Z: 0.64
Beneish M: −1.95
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 88.50%

Capital & Financial Ratios $m

Market Cap 284.93

Revenue 123.61

Net Income 64.05

Free Cash Flow 78.03

Net Debt 250.52

Current Ratio 0.11

Debt/Equity 1.83

P/E ratio 0.00

Fwd P/E 1.77

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 98.67%

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

EV/Sales against its own 10 years 16.97%

10-year low 10-year high

EV/FCF against its own 10 years 11.12%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2020	2021	2022	Q'23
Cash	39	7	8	11
Receivables	0	5	5	17
Inventory	0	0	0	0
Other	0	0	1	2
	40	13	15	30

	2020	2021	2022	Q'23
Payables	5	9	10	6
ST’ Debt	10	192	178	173
Other	99	95	92	94
	114	296	280	273

Compound Annual Growth %

	10y	5y	3y
Sales	—	—	22.75%
Cash Flow	—	—	(5.23%)
Earnings	—	0.00%	0.00%
Book Value	—	0.00%	(1.33%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	63	—	—	—
’22	—	—	—	—	82
’21	—	23	—	18	42
’20	—	23	—	19	27

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	20	—	—	—
’22	—	—	—	—	44
’21	—	3	—	26	29
’20	—	0	—	29	(17)
’19	0	2	1	—	52

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	20	—	—	—
’22	—	—	—	—	44
’21	—	3	—	26	29
’20	—	0	—	29	(17)
’19	0	2	1	—	52

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	0.42	—	—	—
’22	—	—	—	—	0.31
’21	—	0.13	—	0.17	0.29
’20	—	0.18	—	0.01	0.03
’19	0.04	0.02	0.02	—	(0.94)
’18	0.00	0.01	0.03	0.08	0.11

Fiscal quarters ending in the months shown.

Group	Line	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023e
Price, $
Price, $	Low	—	—	—	—	—	9.50	8.42	7.36	8.01	4.90	Analyst estimates 2023–2025 Powerpack
	High	—	—	—	—	—	9.94	12.79	13.98	11.24	9.95
People
People	Employees	—	—	—	—	—	—	—	—	—	—
	Revenue/emp, $m	—	—	—	—	—	—	0.00	0.00	0.00	0.00
Income, $m
Income, $m	Revenue	—	—	—	—	—	—	44	27	42	82
	Gross margin, %	—	—	—	—	—	—	76.86	51.83	61.32	68.50
	EBT	—	—	—	—	0	2	(75)	3	26	27
	EBT margin, %	—	—	—	—	0.00	0.00	(170.77)	9.26	61.52	33.39
	Net income	—	—	—	—	0	2	(75)	3	26	27
	Depreciation	—	—	—	—	—	—	6	6	8	14
Per share, $
Per share, $	Revenue	—	—	—	—	0.00	0.00	0.55	0.31	0.47	0.93
	Earnings	—	—	—	—	0.00	0.11	(0.94)	0.03	0.29	0.31
	Cash flow	—	—	—	—	0.00	(0.01)	0.65	(0.20)	0.33	0.50
	Capex	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00
	Free cash flow	—	—	—	—	0.00	(0.01)	0.65	(0.20)	0.33	0.50
	Book value	—	—	—	—	0.00	0.31	1.36	0.60	0.89	1.19
	Shares, m	—	—	—	—	23	16	80	88	88	88
Valuation, ×
Valuation, ×	P/E	—	—	—	—	—	—	56.93	44.61	18.78	11.02
	P/S	—	—	—	—	—	—	0.00	0.00	9.69	5.69
	P/B	—	—	—	—	—	—	47.20	7.02	10.32	6.06
	EV/Sales	—	—	—	—	—	—	0.00	0.00	12.86	8.86
	EV/FCF	—	—	—	—	—	—	79.14	35.20	18.43	12.69
Cash, $m
Cash, $m	Operating cash flow	—	—	—	—	—	0	52	(17)	29	44
	Capex	—	—	—	—	—	—	(39)	(54)	(67)	(12)
	Free cash flow	—	—	—	—	—	0	52	(17)	29	44
Balance, $m
Balance, $m	Working capital	—	—	—	—	0	0	(73)	(74)	(283)	(265)
	Total debt	—	—	—	—	—	—	119	275	273	264
	Net debt	—	—	—	—	0	0	100	235	265	256
	Shareholders’ equity	—	—	—	—	0	5	109	53	78	105
Returns, %
Returns, %	ROA	—	—	—	—	(0.03)	1.75	(29.14)	0.68	5.78	5.85
	ROIC	—	—	—	—	0.00	(5.20)	0.00	0.00	0.00	0.00
	ROE	—	—	—	—	(0.03)	73.38	(131.60)	3.11	39.21	29.66

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2022 · latest quarter Jun 2023

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
SBR Sabine Royalty Trust	$1.1B	14.8×	12.4×	+16.53% (above 0%: growing)	+17.21% (above 0%: growing)	—	100.00%	95.66%	Compare
SMC Summit Midstream Partners, LP	$608.8M	— (loss-making)	— (loss-making)	+10.55% (above 0%: growing)	n/m	+74.99% (above 0%: growing)	42.65%	16.09%	Compare
KNOP KNOT Offshore Partners LP	$337.6M	22.5×	27.9×	+11.16% (above 0%: growing)	−50.00% (below 0%: shrinking)	+3.37% (above 0%: growing)	61.32%	16.08%	Compare
BROGF Brooge Energy Limited	$284.9M	— (loss-making)	1.8×	+174.80% (above 0%: growing)	+133.33% (above 0%: growing)	+12,860.09% (above 0%: growing)	81.50%	0.00%
IMPP Imperial Petroleum Inc.	$222.2M	2.4×	2.0×	+139.55% (above 0%: growing)	+108.33% (above 0%: growing)	+96.17% (above 0%: growing)	49.50%	38.36%	Compare
TORO Toro Corp.	$146.0M	— (loss-making)	—	+71.27% (above 0%: growing)	n/m	+127.85% (above 0%: growing)	55.48%	(15.53%)	Compare
DLNG Dynagas LNG Partners LP	$124.4M	2.0×	—	+2.12% (above 0%: growing)	+53.57% (above 0%: growing)	−13.57% (below 0%: shrinking)	66.78%	41.34%	Compare
MMLP Martin Midstream Partners L.P.	$79.0M	— (loss-making)	27.1×	+18.22% (above 0%: growing)	n/m	−70.08% (below 0%: shrinking)	49.63%	9.02%	Compare
PXS Pyxis Tankers Inc.	$77.4M	9.3×	4.8×	+32.60% (above 0%: growing)	n/m	+84.21% (above 0%: growing)	63.33%	36.25%	Compare
Median of peers	$184.1M	9.3×	12.4×	+17.38%	+35.39%	+74.99%	58.40%	26.17%

All 58 Oil & Gas Midstream stocks →