Spruce Power Holding Corporation

DB:XLF0

США / Коммунальные услуги / Независимые энергетические компании и производители возобновляемой электроэнергии

Обзор

Дивиденды

Финансовая отчетность за 5 лет

Цена акций

4,31 EUR


Key Metrics	Latest
Total Revenue	82,107 M
Adjusted EBITDA	4,528 M
EBITDA Margin	5,5%
Net Profit Margin	-55,0%
Total Assets	898,5 M
Total Debt	711,1 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Revenue	20.34	0.00	23.19	79.86	82.11	82.11	79.86	82.11
% Growth		(1.00)	NA	2.44	0.03			0.03

Adjusted EBITDA	(14.89)	(34.13)	(53.42)	7.51	4.53	4.53	7.51	4.53
% Margin	(0.73)	NA	(2.30)	0.09	0.06	0.06	0.09	0.06

Adjusted EBIT	(15.29)	(35.09)	(59.87)	(14.08)	(16.76)	(16.76)	(14.08)	(16.76)
% Margin	(0.75)	NA	(2.58)	(0.18)	(0.20)	(0.20)	(0.18)	(0.20)

Adjusted Net Income	(59.84)	31.03	(96.57)	(49.78)	(45.16)	(45.16)	(49.78)	(45.16)
% Margin	(2.94)	NA	(4.16)	(0.62)	(0.55)	(0.55)	(0.62)	(0.55)

Adjusted Basic EPS	(5.66)	1.79	(5.41)	(2.71)	(2.45)	(2.45)	(2.71)	(2.45)

Подтверждающие расчеты

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	20	0	23	80	82	82	80	82
% Growth	NA	-100.0%	NA	244.3%	2.8%			2.8%

Cost of Revenue	(18)	0	(10)	(38)	(40)	(40)	(38)	(40)
Gross Profit	3	0	13	42	42	42	42	42
% Revenue	13.5%	NA	57.1%	52.7%	51.3%	51.3%	52.7%	51.3%

Research and Development	(4)	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(14)	(35)	(73)	(56)	(59)	(59)	(56)	(59)
Other Inc / (Exp)	(39)	88	12	(21)	(36)	(36)	(21)	(36)
Total Operating Exp	(57)	53	(61)	(77)	(95)	(95)	(77)	(95)

Operating Income	(54)	53	(48)	(35)	(53)	(53)	(35)	(53)
% Revenue	-266.7%	NA	-207.7%	-44.2%	-64.1%	-64.1%	-44.2%	-64.1%

Interest Expense	(6)	(0)	(5)	(27)	(17)	(17)	(27)	(17)
Pre-tax Income	(61)	53	(53)	(62)	(70)	(70)	(62)	(70)
Earnings of Discontinued Ops.	0	(24)	(40)	(4)	0	0	(4)	0
Provision for Taxes	0	0	0	0	0	0	0	0
Net Income to Company	(61)	29	(93)	(67)	(70)	(70)	(67)	(70)
% Margin	-298.0%	NA	-400.1%	-83.4%	-85.3%	-85.3%	-83.4%	-85.3%

Minority Interest in Earnings	0	0	(1)	1	(0)	(0)	1	(0)
Net Income to Stockholders	(61)	29	(94)	(66)	(70)	(70)	(66)	(70)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	24	40	4	(0)	(0)	4	(0)

Net Income to Common	(61)	53	(54)	(62)	(71)	(71)	(62)	(71)
% Margin	-298.0%	NA	-232.0%	-77.3%	-85.9%	-85.9%	-77.3%	-85.9%

As Reported
Basic EPS (Continuing Ops)	(5.73)	3.04	(3.02)	(3.36)	(3.82)	(3.82)	(3.36)	(3.82)
Diluted EPS (Continuing Ops)	(5.76)	2.80	(3.02)	(3.36)	(3.82)	(3.82)	(3.36)	(3.82)

WA Basic Shares Out.	10.57	17.31	17.84	18.39	18.47	18.47	18.39	18.47
WA Diluted Shares Out.	10.57	18.56	17.84	18.39	18.47	18.47	18.39	18.47

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(61)	53	(53)	(62)	(70)	(70)	(62)	(70)
Addback: Net Interest Expense	6	0	5	27	17	17	27	17
Addback: Other Non Operating Expenses, Total	38	(91)	(7)	(2)	2	2	(2)	2
Addback: Depreciation & Amortization	0	1	6	22	21	21	22	21
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	29	29	0	29
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	(1)	(5)	(3)	(3)	(5)	(3)
Addback: Asset Writedown	0	3	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	27	7	7	27	7
Addback: Other Unusual Items	1	0	(5)	0	0	0	0	0
Adjusted EBITDA	(15)	(34)	(53)	8	5	5	8	5
% Margin	-73.2%	NA	-230.3%	9.4%	5.5%	5.5%	9.4%	5.5%

Adjusted EBIT	(15)	(35)	(60)	(14)	(17)	(17)	(14)	(17)
% Margin	-75.2%	NA	-258.1%	-17.6%	-20.4%	-20.4%	-17.6%	-20.4%

Adjusted Net Income Reconciliation
Net Income to Company	(61)	29	(93)	(67)	(70)	(70)	(67)	(70)
Addback: Unusual Items	1	3	(5)	23	34	34	23	34
Less: Tax Benefit of Unusual Items (26%)	(0)	(1)	1	(6)	(9)	(9)	(6)	(9)
Adjusted Net Income	(60)	31	(97)	(50)	(45)	(45)	(50)	(45)
% Margin	-294.2%	NA	-416.4%	-62.3%	-55.0%	-55.0%	-62.3%	-55.0%

Ошибка загрузки

Spruce Power Holding Corporation

DB:XLF0

США / Коммунальные услуги / Независимые энергетические компании и производители возобновляемой электроэнергии

Финансовая отчетность за 5 лет