Listas de seguimiento Ideas ProPicks IA Filtro Explorador de datos Gráficos Trabajo guardado

Prime Energy PE Ltd

TASE:PRIM

Israel / Servicios públicos / Productores independientes de energía y electricidad renovable

Visión general

Finanzas históricas a 5 años

Precio

12.65 ILS


Key Metrics	Latest
Total Revenue	13.201 M
Adjusted EBITDA	301 K
EBITDA Margin	2.3%
Net Profit Margin	-98.7%
Total Assets	384.4 M
Total Debt	337.9 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	3.18	6.94	6.28	10.22	13.20	13.20	10.22	13.20
% Growth		1.18	(0.09)	0.63	0.29			0.29

Adjusted EBITDA	(2.53)	(6.60)	(6.24)	(8.00)	0.30	0.30	(8.00)	0.30
% Margin	(0.80)	(0.95)	(0.99)	(0.78)	0.02	0.02	(0.78)	0.02

Adjusted EBIT	(4.93)	(12.27)	(11.31)	(13.19)	(8.18)	(8.18)	(13.19)	(8.18)
% Margin	(1.55)	(1.77)	(1.80)	(1.29)	(0.62)	(0.62)	(1.29)	(0.62)

Adjusted Net Income	(6.89)	(17.80)	(22.08)	(20.46)	(13.03)	(13.03)	(20.46)	(13.03)
% Margin	(2.17)	(2.57)	(3.52)	(2.00)	(0.99)	(0.99)	(2.00)	(0.99)

Adjusted Basic EPS	(0.35)	(0.66)	(0.75)	(0.69)	(0.44)	(0.44)	(0.69)	(0.44)

Cálculos de apoyo

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
ILS	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	3	7	6	10	13	13	10	13
% Growth	NA	118.4%	-9.5%	62.7%	29.2%			29.2%

Cost of Revenue	(1)	(2)	(1)	(2)	(3)	(3)	(2)	(3)
Gross Profit	2	5	5	8	10	10	8	10
% Revenue	65.7%	76.6%	85.0%	82.3%	76.5%	76.5%	82.3%	76.5%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(4)	(10)	(11)	(10)	(10)	(10)	(10)	(10)
Other Inc / (Exp)	(2)	(9)	(6)	(12)	(4)	(4)	(12)	(4)
Total Operating Exp	(7)	(19)	(17)	(22)	(14)	(14)	(22)	(14)

Operating Income	(5)	(14)	(12)	(14)	(4)	(4)	(14)	(4)
% Revenue	-146.6%	-199.1%	-186.9%	-137.3%	-30.4%	-30.4%	-137.3%	-30.4%

Interest Expense	(3)	(5)	(11)	(8)	(16)	(16)	(8)	(16)
Pre-tax Income	(7)	(18)	(23)	(22)	(20)	(20)	(22)	(20)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	1	1	1	1	7	7	1	7
Net Income to Company	(7)	(18)	(22)	(21)	(13)	(13)	(21)	(13)
% Margin	-216.7%	-256.6%	-351.7%	-205.7%	-98.7%	-98.7%	-205.7%	-98.7%

Minority Interest in Earnings	1	1	2	2	2	2	2	2
Net Income to Stockholders	(6)	(17)	(20)	(20)	(11)	(11)	(20)	(11)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	(6)	(17)	(20)	(20)	(11)	(11)	(20)	(11)
% Margin	-194.5%	-241.3%	-320.0%	-190.9%	-84.3%	-84.3%	-190.9%	-84.3%

As Reported
Basic EPS (Continuing Ops)	(0.32)	(0.62)	(0.68)	(0.66)	(0.38)	(0.38)	(0.66)	(0.38)
Diluted EPS (Continuing Ops)	(0.32)	(0.62)	(0.68)	(0.66)	(0.38)	(0.38)	(0.66)	(0.38)

WA Basic Shares Out.	19.61	27.16	29.49	29.52	29.29	29.29	29.52	29.29
WA Diluted Shares Out.	19.61	27.16	29.49	29.52	29.29	29.29	29.52	29.29

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(7)	(18)	(23)	(22)	(20)	(20)	(22)	(20)
Addback: Net Interest Expense	3	5	11	8	16	16	8	16
Addback: Other Non Operating Expenses, Total	(0)	2	0	0	(4)	(4)	0	(4)
Addback: Depreciation & Amortization	2	6	5	5	8	8	5	8
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	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	1	0	0	1	0
Addback: Asset Writedown	0	0	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	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	(3)	(7)	(6)	(8)	0	0	(8)	0
% Margin	-79.6%	-95.1%	-99.3%	-78.3%	2.3%	2.3%	-78.3%	2.3%

Adjusted EBIT	(5)	(12)	(11)	(13)	(8)	(8)	(13)	(8)
% Margin	-155.1%	-176.9%	-180.1%	-129.1%	-61.9%	-61.9%	-129.1%	-61.9%

Adjusted Net Income Reconciliation
Net Income to Company	(7)	(18)	(22)	(21)	(13)	(13)	(21)	(13)
Addback: Unusual Items	0	0	0	1	0	0	1	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	(0)	0	0	(0)	0
Adjusted Net Income	(7)	(18)	(22)	(20)	(13)	(13)	(20)	(13)
% Margin	-216.7%	-256.6%	-351.7%	-200.3%	-98.7%	-98.7%	-200.3%	-98.7%

Error de carga

Prime Energy PE Ltd

TASE:PRIM

Israel / Servicios públicos / Productores independientes de energía y electricidad renovable

Finanzas históricas a 5 años