Genie Energy Ltd. (LON:0IUS)
London
· Delayed Price · Currency is GBP · Price in USD 16.48
0.00 (0.00%)
At close: May 12, 2025
Genie Energy Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 15.1 | 12.59 | 19.54 | 87.81 | 29.21 | 13.16 | Upgrade
|
| Depreciation & Amortization | 0.9 | 0.88 | 0.46 | 0.39 | 0.44 | 2.96 | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | - | - | -4.23 | 0.16 | Upgrade
|
| Loss (Gain) on Sale of Investments | -0.89 | -0.77 | -0.02 | 0.43 | 4.97 | -0.35 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | -0.44 | -0.06 | Upgrade
|
| Asset Writedown | 0.19 | 0.19 | - | 2.07 | - | 1.4 | Upgrade
|
| Stock-Based Compensation | 2.34 | 2.35 | 2.78 | 2.97 | 2.82 | 1.13 | Upgrade
|
| Change in Accounts Receivable | -5.98 | -2.21 | -9.14 | -16.34 | -0.42 | -2.28 | Upgrade
|
| Change in Inventory | 1.57 | 0.92 | -8.71 | 2.01 | -0.79 | -0.3 | Upgrade
|
| Change in Accounts Payable | 9.78 | 3.1 | 22.99 | 11.64 | -3.46 | -0.41 | Upgrade
|
| Change in Income Taxes | 3.98 | 2.5 | -15.88 | 13.06 | 7.9 | 0.3 | Upgrade
|
| Change in Other Net Operating Assets | 2.7 | 3.58 | -5.62 | -8.62 | -0.83 | -2.24 | Upgrade
|
| Other Operating Activities | 33.44 | 34.79 | 42.17 | -31.91 | -13.18 | 8.7 | Upgrade
|
| Net Cash from Discontinued Operations | 8.1 | 10.48 | 11.54 | 14.68 | 44.67 | -1.91 | Upgrade
|
| Operating Cash Flow | 73.17 | 70.74 | 62.48 | 80.68 | 68.38 | 23.12 | Upgrade
|
| Operating Cash Flow Growth | 14.02% | 13.23% | -22.56% | 17.99% | 195.78% | 46.77% | Upgrade
|
| Capital Expenditures | -7.26 | -8.04 | -9.03 | -1.02 | -0.13 | -0.17 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 2.67 | Upgrade
|
| Cash Acquisitions | - | -1.2 | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | - | 4.55 | - | Upgrade
|
| Investment in Securities | -3.42 | -5.56 | -1 | -2.73 | -1.75 | -5 | Upgrade
|
| Other Investing Activities | - | - | 23.66 | -45.57 | 0.01 | -0.53 | Upgrade
|
| Investing Cash Flow | -12.29 | -16.04 | 13.64 | -49.32 | 2.69 | -3.03 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 2.4 | Upgrade
|
| Long-Term Debt Issued | - | 7.29 | - | - | - | - | Upgrade
|
| Total Debt Issued | 7.29 | 7.29 | - | - | - | 2.4 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -4.44 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | - | -0.87 | Upgrade
|
| Total Debt Repaid | - | - | - | - | - | -5.31 | Upgrade
|
| Net Debt Issued (Repaid) | 7.29 | 7.29 | - | - | - | -2.92 | Upgrade
|
| Issuance of Common Stock | - | - | 5 | - | - | 0.03 | Upgrade
|
| Repurchase of Common Stock | -11.57 | -14.83 | -2.93 | -4.98 | -4.2 | -2.16 | Upgrade
|
| Common Dividends Paid | -8.12 | -8.21 | - | - | - | -8.66 | Upgrade
|
| Preferred Dividends Paid | - | - | - | - | -1.48 | -1.48 | Upgrade
|
| Dividends Paid | -8.12 | -8.21 | -8.87 | -9.16 | -1.48 | -10.14 | Upgrade
|
| Financing Cash Flow | -12.4 | -15.75 | -15.16 | -25.52 | -5.68 | -15.19 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.15 | 0.01 | -0.06 | 0.02 | -0.03 | -0.27 | Upgrade
|
| Net Cash Flow | 48.34 | 38.96 | 60.9 | 5.86 | 65.36 | 4.63 | Upgrade
|
| Free Cash Flow | 65.9 | 62.7 | 53.45 | 79.67 | 68.26 | 22.95 | Upgrade
|
| Free Cash Flow Growth | 25.07% | 17.31% | -32.91% | 16.71% | 197.39% | 49.54% | Upgrade
|
| Free Cash Flow Margin | 14.90% | 14.75% | 12.47% | 25.25% | 21.11% | 6.43% | Upgrade
|
| Free Cash Flow Per Share | 2.44 | 2.31 | 2.05 | 3.02 | 2.59 | 0.86 | Upgrade
|
| Cash Interest Paid | 0.1 | 0.1 | 0.09 | 0.12 | 0.43 | 0.33 | Upgrade
|
| Cash Income Tax Paid | 3.63 | 3.63 | 20.72 | 8.57 | 0.05 | 0.74 | Upgrade
|
| Levered Free Cash Flow | 35.41 | 29.76 | 38.13 | 11.89 | 38.03 | 30.65 | Upgrade
|
| Unlevered Free Cash Flow | 35.8 | 30.05 | 38.19 | 11.98 | 38.3 | 30.86 | Upgrade
|
| Change in Net Working Capital | -10.03 | -6.68 | -9.54 | 40.25 | -11.88 | -12.2 | Upgrade
|
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.