Detailed financial statements for GasLog Partners LP (GLOP-PA): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
GasLog Partners LP specializes in the acquisition, ownership, and management of vessels designed to transport liquefied natural gas (LNG), deploying them through long-term charter agreements. By February 24, 2022, the partnership maintained a total of 15 LNG carriers in its active fleet. Established in 2014, the firm maintains its headquarters in Piraeus, Greece.
Analysis Summary
GasLog Partners LP reported revenue of $278.2M in the most recent fiscal year, growing at a 5-year CAGR of -3.6%.
Trailing-twelve-month margins: gross margin 42.0%, operating margin 37.0%, net margin 12.4%. Free cash flow grew at 3.6% CAGR over 5 years.
At the current price of $25.53, GLOP-PA trades at a P/E of 37.00 and an ROE of 3.21%. Market capitalisation stands at $409M.
Balance sheet quality for GLOP-PA: current ratio of 0.4, net debt of $85.9M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue | $282.3M | $371.1M | $383.2M | $378.7M | $333.7M | $326.1M | $371.0M | $397.8M | $356.3M | $278.2M |
| Cost of Revenue | $121.0M | $157.1M | $168.8M | $173.4M | $168.3M | $167.7M | $166.6M | $177.2M | $183.8M | $186.0M |
| Gross Profit | $161.3M | $214.0M | $214.4M | $205.3M | $165.4M | $158.5M | $204.4M | $220.6M | $172.5M | $92.2M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $11.7M | $14.5M | $19.4M | $19.4M | $19.0M | $13.4M | $17.5M | $22.8M | $16.4M | $13.8M |
| Operating Expenses | $12.6M | $15.3M | $19.8M | $19.4M | $19.0M | $13.4M | $17.5M | $24.0M | $16.4M | $13.8M |
| Operating Income | $148.7M | $198.7M | $194.7M | $185.9M | $146.4M | $145.1M | $186.9M | $196.6M | $156.1M | $78.4M |
| EBITDA | $203.8M | $281.0M | $282.2M | $118.5M | $190.9M | $128.5M | $254.1M | $294.7M | $260.7M | $183.6M |
| Interest Expense | $49.6M | $65.1M | $72.7M | $72.0M | $51.0M | $37.3M | $47.6M | $67.1M | $4.8M | $5.0M |
| Pre-tax Income | $92.5M | $134.7M | $128.0M | -$34.8M | $56.9M | $5.7M | $119.0M | $138.7M | $150.9M | -$20.2M |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | $77.3M | $94.1M | $102.6M | -$37.4M | $56.9M | $5.7M | $119.0M | $138.7M | $150.9M | -$20.2M |
| EPS | $2.31 | $1.83 | $1.83 | $-1.43 | $0.55 | $-0.47 | $1.77 | $2.70 | $2.94 | $-0.39 |
| EPS (Diluted) | $2.31 | $1.83 | $1.82 | $-1.43 | $0.52 | $-0.47 | $1.71 | $2.70 | $2.94 | $-0.39 |
| Shares Outstanding (Diluted) | $33.5M | $47.2M | $43.9M | $47.2M | $50.6M | $50.6M | $54.2M | $51.4M | $51.4M | $51.4M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | $60.9M | $66.8M | $68.6M | $89.5M |
| Gross Profit | $15.3M | $24.8M | $30.9M | $49.2M |
| Operating Income | $11.9M | $21.3M | $27.6M | $45.1M |
| EBITDA | $36.7M | $45.4M | $47.4M | $64.3M |
| Net Income | -$13.0M | -$15.0M | $19.1M | $44.4M |
| EPS | $-0.25 | $-0.29 | $0.37 | $0.86 |
| EPS (Diluted) | $-0.25 | $-0.29 | $0.37 | $0.86 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Cash & Equivalents | $64.2M | $142.5M | $133.4M | $96.9M | $103.7M | $145.5M | $198.1M | $11.9M | $7.8M | $5.2M |
| Short-term Investments | $1.5M | 0 | $10.0M | 0 | 0 | 0 | $25.0M | 0 | 0 | 0 |
| Receivables | $4.2M | $3.9M | $28.4M | $7.1M | $16.3M | $11.2M | $11.2M | $24.4M | $13.4M | $17.0M |
| Inventory | $3.4M | $2.6M | $3.4M | $3.4M | $3.0M | $3.0M | $2.9M | $2.9M | $2.7M | $4.6M |
| Total Current Assets | $62.4M | $151.3M | $181.0M | $109.4M | $125.7M | $161.1M | $243.0M | $60.2M | $38.3M | $29.7M |
| Property, Plant & Equipment | $1.42B | $1.95B | $2.32B | $2.29B | $2.21B | $1.97B | $1.77B | $1.60B | $1.41B | $1.17B |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $1.49B | $2.11B | $2.70B | $2.40B | $2.33B | $2.13B | $2.02B | $1.67B | $1.45B | $1.20B |
| Accounts Payable | $3.3M | $5.3M | $7.6M | $16.6M | $13.6M | $9.5M | $9.3M | $9.3M | $7.7M | $2.8M |
| Short-term Debt | $45.1M | $121.2M | $440.4M | $109.8M | $104.9M | $99.3M | $90.4M | $28.8M | $42.7M | $38.7M |
| Total Current Liabilities | $78.0M | $148.2M | $512.6M | $186.7M | $185.2M | $175.5M | $177.2M | $80.3M | $84.3M | $81.0M |
| Long-term Debt | $768.6M | $1.28B | $925.4M | $1.24B | $1.18B | $986.5M | $831.6M | 0 | 0 | $26.2M |
| Total Liabilities | $846.8M | $1.20B | $1.44B | $1.43B | $1.38B | $1.21B | $1.05B | $145.8M | $149.4M | $107.5M |
| Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | $642.4M | $910.2M | $1.18B | $966.0M | $953.8M | $919.5M | $960.9M | $1.52B | $1.30B | $1.09B |
| Total Debt | $813.8M | $1.40B | $1.37B | $1.35B | $1.29B | $1.14B | $984.5M | $93.9M | $107.6M | $91.1M |
| Net Debt | $742.1M | $1.26B | $1.22B | $1.25B | $1.18B | $996.1M | $761.4M | $82.0M | $99.8M | $85.9M |
| Working Capital | -$15.6M | $3.1M | -$331.6M | -$77.4M | -$59.5M | -$14.4M | $65.8M | -$20.1M | -$46.0M | -$51.3M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $3.3M | $5.2M | $3.0M | $3.1M |
| Total Assets | $1.29B | $1.20B | $1.19B | $1.15B |
| Total Liabilities | $121.8M | $107.5M | $108.9M | $89.2M |
| Total Equity | $1.17B | $1.09B | $1.08B | $1.06B |
| Total Debt | $75.1M | $91.1M | $54.9M | $44.7M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Net Income | $77.3M | $148.1M | $115.5M | -$34.8M | $56.9M | $5.7M | $119.0M | $138.7M | $150.9M | -$20.2M |
| Depreciation & Amortization | $61.8M | $67.7M | $81.6M | $89.3M | $83.1M | $85.5M | $87.5M | $98.5M | $104.9M | $105.1M |
| Stock-based Compensation | 0 | $850000 | $1.0M | $1.2M | $1.9M | $378000 | $760000 | $1.4M | 0 | 0 |
| Change in Working Capital | $5.7M | $21.3M | -$20.9M | $27.8M | -$11.3M | $2.4M | $2.6M | -$35.3M | $8.9M | $8.1M |
| Operating Cash Flow | $144.1M | $180.1M | $185.1M | $239.1M | $166.6M | $233.4M | $277.7M | $262.4M | $265.3M | $186.7M |
| Capital Expenditure | -$5.3M | -$4.8M | -$24.2M | -$13.9M | -$23.6M | -$19.4M | -$2.5M | -$20.7M | -$8.5M | -$16.3M |
| Acquisitions | 0 | 0 | 0 | $7.5M | 0 | $117.6M | 0 | 0 | $148.2M | $51.5M |
| Stock Repurchased | 0 | 0 | 0 | -$22.9M | -$996000 | -$18.4M | -$49.2M | 0 | 0 | -$51.5M |
| Dividends Paid | -$65.6M | -$282.4M | -$118.1M | -$138.0M | -$69.6M | -$31.9M | -$29.1M | -$292.3M | -$226.4M | -$130.2M |
| Free Cash Flow | $138.8M | $175.4M | $160.9M | $225.1M | $143.0M | $213.9M | $275.2M | $241.7M | $256.8M | $170.4M |
Cash Flow (Quarterly)
| Year | 2022-Q2 | 2022-Q3 | 2022-Q4 | 2023-Q1 |
|---|
| Operating Cash Flow | $63.6M | $63.5M | $84.8M | $66.8M |
| Capital Expenditure | -$248000 | -$399000 | -$930083 | -$3.4M |
| Free Cash Flow | $63.3M | $63.1M | $83.9M | $63.3M |
| Dividends Paid | -$7.4M | -$7.3M | -$7.2M | -$6.7M |
| Stock-based Compensation | $203000 | $149000 | 0 | $146000 |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue Growth (YoY) | | +31.5% | +3.2% | -1.2% | -11.9% | -2.3% | +13.8% | +7.2% | -10.5% | -21.9% |
| Net Income Growth (YoY) | | +21.8% | +9.0% | -136.5% | +252.0% | -89.9% | +1978.0% | +16.6% | +8.8% | -113.4% |
| EPS Growth (YoY) | | -20.8% | +0.0% | -178.1% | +138.5% | -185.5% | +476.6% | +52.5% | +8.9% | -113.3% |
| Shares Change (YoY) | | +41.0% | -6.9% | +7.6% | +7.1% | -0.1% | +7.3% | -5.3% | +0.0% | +0.0% |
| FCF Growth (YoY) | | +26.4% | -8.2% | +39.9% | -36.5% | +49.6% | +28.6% | -12.2% | +6.3% | -33.6% |
| Gross Margin | 57.1% | 57.7% | 56.0% | 54.2% | 49.6% | 48.6% | 55.1% | 55.5% | 48.4% | 33.1% |
| Operating Margin | 52.7% | 53.5% | 50.8% | 49.1% | 43.9% | 44.5% | 50.4% | 49.4% | 43.8% | 28.2% |
| EBITDA Margin | 72.2% | 75.7% | 73.7% | 31.3% | 57.2% | 39.4% | 68.5% | 74.1% | 73.2% | 66.0% |
| Net Margin | 27.4% | 25.4% | 26.8% | -9.9% | 17.0% | 1.8% | 32.1% | 34.9% | 42.4% | -7.2% |
| FCF Margin | 49.1% | 47.2% | 42.0% | 59.4% | 42.9% | 65.6% | 74.2% | 60.8% | 72.1% | 61.3% |
| Effective Tax Rate | 0.0% | 0.0% | 0.0% | -0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF Per Share | $4.15 | $3.72 | $3.66 | $4.76 | $2.83 | $4.23 | $5.07 | $4.71 | $5.00 | $3.32 |
| Dividends Per Share | $1.96 | $5.99 | $2.69 | $2.92 | $1.37 | $0.63 | $0.54 | $5.69 | $4.41 | $2.54 |
| Shares Outstanding (Basic) | $33.4M | $47.1M | $43.8M | $47.2M | $48.1M | $50.6M | $52.5M | $51.4M | $51.4M | $51.4M |
What to look at in Energy companies
- FCF yield (>8%) — Cash generated / market cap. In energy FCF beats EPS.
- ROIC 5y avg (>=10%) — Include good and bad years to filter the truly disciplined.
- Positive FCF in 8 of last 10y (>=8/10) — Disciplined names (XOM, CVX, EOG) survive 2014-16 and 2020 crashes.
- Dividend coverage (FCF / div) (>=1.2x) — Dividend covered by FCF, not borrowed. <1x = likely cut.
- Net Debt / EBITDA (<2x at peak) — Look at it with trough EBITDA, not the peak.
- Capex / Revenue (10-20% healthy) — Energy needs aggressive reinvestment to maintain reserves.
Profitability
| Return on Equity | 3.21% |
| Return on Invested Capital | 9.55% |
| Return on Assets | 3.06% |
| Gross Margin | 42.03% |
| Operating Margin | 37.03% |
| Net Margin | 12.36% |
Financial Health
| Debt / Equity | 0.04 |
| Current Ratio | 0.71 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| P/E | 10.84 | 14.26 | 11.93 | -17.71 | 29.09 | -56.02 | 13.68 | 9.07 | 8.52 | -65.64 |
| P/B | 1.30 | 1.35 | 0.81 | 1.24 | 0.81 | 1.45 | 1.32 | 0.83 | 0.99 | 1.20 |
| P/S | 2.97 | 3.31 | 2.50 | 3.16 | 2.30 | 4.08 | 3.43 | 3.16 | 3.61 | 4.72 |
| Gross Margin | 57.1% | 57.7% | 56.0% | 54.2% | 49.6% | 48.6% | 55.1% | 55.5% | 48.4% | 33.1% |
| Operating Margin | 52.7% | 53.5% | 50.8% | 49.1% | 43.9% | 44.5% | 50.4% | 49.4% | 43.8% | 28.2% |
| Net Margin | 27.4% | 25.4% | 26.8% | -9.9% | 17.0% | 1.8% | 32.1% | 34.9% | 42.4% | -7.2% |