← DORIAN LPG LTD.

	FY 2017	FY 2018	FY 2019	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	FY 2026
Total Revenue	$167.4m	$159.3m	$158.0m	$333.4m	$315.9m	$274.2m	$389.7m	$560.7m	$353.3m	$481.5m
Revenue Not from Contract with Customer, Other	—	—	—	—	—	—	—	$1.9m	$3.7m	$6.6m
Operating expenses:
Operating Income (Loss)	$14.0m	$3.8m	($8.0m)	$161.1m	$116.1m	$92.4m	$198.4m	$328.8m	$112.6m	$210.2m
Additional Financial Items
Foreign Currency Transaction Gain (Loss), before Tax	($295k)	($234k)	—	—	—	—	—	—	—	—
Operating Lease, Lease Income	—	—	—	—	—	$19.2m	$38.6m	—	—	—
Other Operating Income	$2.4m	$2.5m	—	—	—	—	—	—	—	—
Gain (Loss) on Derivative Instruments, Net, Pretax	$27.5m	—	—	—	—	—	—	—	—	—
Net Income (Loss) Attributable to Parent	—	—	—	—	—	—	—	$307.4m	$90.2m	$193.7m
Net Income (Loss) Available to Common Stockholders, Basic	($1.4m)	($20.4m)	($50.9m)	$111.8m	$92.6m	$71.9m	$172.4m	$307.4m	—	—
Earnings Per Share, Basic	($0.03)	($0.38)	—	$2.08	$1.86	$1.79	$4.31	$7.63	$2.14	$4.55
Earnings Per Share, Diluted	($0.03)	($0.38)	—	$2.07	$1.86	$1.78	$4.29	$7.60	$2.14	$4.54
Weighted Average Number of Shares Outstanding, Basic	54.1m	54.0m	—	53.9m	49.7m	40.2m	40.0m	40.3m	42.1m	42.5m
Weighted Average Number of Shares Outstanding, Diluted	54.1m	54.0m	—	54.1m	49.8m	40.4m	40.2m	40.5m	42.2m	42.6m
General and Administrative Expense	$21.7m	$26.2m	$24.4m	$23.4m	$33.9m	$30.2m	$32.1m	$39.0m	$42.6m	$53.0m
Other Nonoperating Income (Expense)	—	—	($62k)	$826k	$1.0m	($1.4m)	$1.5m	—	—	—
Business Combination, Acquisition Related Costs	—	—	$10.0m	—	—	—	—	—	—	—
Cost of Property Repairs and Maintenance	$3.9m	$4.0m	$5.6m	$4.4m	$6.1m	$4.5m	$4.7m	$6.8m	$7.6m	$6.4m
Interest Expense, Debt	$24.7m	$27.4m	$36.6m	$32.4m	$21.7m	$20.1m	$31.4m	$38.0m	$33.6m	$29.2m
Operating Lease, Expense	—	—	—	$542k	$558k	$624k	$570k	—	—	—
Other Cost and Expense, Operating	$1.7m	$2.3m	$2.4m	$3.3m	$3.9m	$2.8m	$3.1m	$4.7m	$6.8m	$7.6m
Interest Income (Expense), Nonoperating, Net	—	—	—	—	—	—	—	$9.5m	$15.2m	$11.1m