
Bloom Energy (BE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
326.0M
Gross Profit
88.7M
27.21%
Operating Income
-19.1M
-5.85%
Net Income
-23.4M
-7.18%
EPS (Diluted)
$-0.10
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
2.0B
Shareholders Equity
601.5M
Debt to Equity
3.34
Cash Flow Metrics
Operating Cash Flow
-62.4M
Free Cash Flow
-124.9M
Revenue & Profitability Trend
Bloom Energy Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.5B | 1.3B | 1.2B | 972.2M | 794.2M |
Cost of Goods Sold | 1.1B | 1.1B | 1.1B | 774.6M | 628.5M |
Gross Profit | 404.6M | 197.8M | 148.3M | 197.6M | 165.8M |
Gross Margin % | 27.5% | 14.8% | 12.4% | 20.3% | 20.9% |
Operating Expenses | |||||
Research & Development | 148.6M | 155.9M | 150.6M | 103.4M | 83.6M |
Selling, General & Administrative | 233.1M | 250.8M | 258.7M | 208.7M | 163.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 381.7M | 406.7M | 409.3M | 312.1M | 246.6M |
Operating Income | 22.9M | -208.9M | -261.0M | -114.5M | -80.8M |
Operating Margin % | 1.6% | -15.7% | -21.8% | -11.8% | -10.2% |
Non-Operating Items | |||||
Interest Income | 25.3M | 19.9M | 3.9M | 262.0K | 1.5M |
Interest Expense | 62.6M | 108.3M | 53.5M | 69.0M | 78.8M |
Other Non-Operating Income | -12.0M | -8.7M | -3.4M | -9.1M | -20.7M |
Pre-tax Income | -26.4M | -306.0M | -314.0M | -192.3M | -178.8M |
Income Tax | 846.0K | 1.9M | 1.1M | 1.0M | 256.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -27.2M | -307.9M | -315.1M | -193.4M | -179.1M |
Net Margin % | -1.8% | -23.1% | -26.3% | -19.9% | -22.5% |
Key Metrics | |||||
EBITDA | 117.2M | -129.2M | -190.5M | -68.9M | -35.3M |
EPS (Basic) | $-0.13 | $-1.42 | $-1.62 | $-0.95 | $-1.14 |
EPS (Diluted) | $-0.13 | $-1.42 | $-1.62 | $-0.95 | $-1.14 |
Basic Shares Outstanding | 227365000 | 212681000 | 185907000 | 173438000 | 138722000 |
Diluted Shares Outstanding | 227365000 | 212681000 | 185907000 | 173438000 | 138722000 |
Income Statement Trend
Bloom Energy Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 802.9M | 664.6M | 348.5M | 396.0M | 246.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 335.8M | 340.7M | 251.0M | 87.8M | 96.2M |
Inventory | 544.7M | 502.5M | 268.4M | 143.4M | 142.1M |
Other Current Assets | 13.3M | 13.1M | 14.5M | 10.8M | 20.3M |
Total Current Assets | 2.0B | 1.7B | 1.1B | 806.4M | 618.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 288.1M | 449.5M | 665.9M | 781.5M | 705.0M |
Goodwill | - | - | - | 3.9M | 0 |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 82.8M | 82.6M | 154.2M | 192.1M | 187.7M |
Total Non-Current Assets | 613.2M | 720.5M | 890.7M | 919.2M | 835.8M |
Total Assets | 2.7B | 2.4B | 1.9B | 1.7B | 1.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 92.7M | 132.1M | 161.8M | 73.0M | 58.3M |
Short-term Debt | 146.7M | 60.3M | 60.6M | 54.5M | 141.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 5.2M | 5.1M | 15.8M | 29.8M | 62.2M |
Total Current Liabilities | 636.8M | 470.4M | 541.9M | 342.5M | 436.4M |
Non-Current Liabilities | |||||
Long-term Debt | 1.4B | 1.4B | 960.0M | 1.1B | 771.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 9.2M | 9.0M | 9.5M | 16.8M | 8.1M |
Total Non-Current Liabilities | 1.4B | 1.4B | 1.0B | 1.4B | 876.6M |
Total Liabilities | 2.1B | 1.9B | 1.6B | 1.7B | 1.3B |
Equity | |||||
Common Stock | 23.0K | 21.0K | 20.0K | 18.0K | 17.0K |
Retained Earnings | -3.9B | -3.9B | -3.6B | -3.3B | -3.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 585.2M | 520.7M | 378.8M | -1.5M | 141.4M |
Key Metrics | |||||
Total Debt | 1.5B | 1.5B | 1.0B | 1.1B | 913.4M |
Working Capital | 1.4B | 1.2B | 514.0M | 463.9M | 182.2M |
Balance Sheet Composition
Bloom Energy Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -27.2M | -307.9M | -315.1M | -193.4M | -179.1M |
Depreciation & Amortization | 53.0M | 62.6M | 61.6M | 53.5M | 52.3M |
Stock-Based Compensation | 82.4M | 84.5M | 112.3M | 73.3M | 73.9M |
Working Capital Changes | -83.1M | -422.8M | -218.1M | -19.8M | -87.7M |
Operating Cash Flow | 50.5M | -492.0M | -332.6M | -76.5M | -128.7M |
Investing Activities | |||||
Capital Expenditures | -58.8M | -83.7M | -116.8M | -49.8M | -37.9M |
Acquisitions | - | 0 | 0 | 3.1M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | 0 | 0 |
Investing Cash Flow | -58.8M | -83.7M | -116.8M | -46.7M | -37.9M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -1.5M | - | - | - | - |
Debt Issuance | 404.3M | 642.1M | 3.3M | 152.8M | 356.3M |
Debt Repayment | -231.2M | -209.8M | -162.7M | -137.0M | -189.4M |
Financing Cash Flow | 175.2M | 737.9M | 211.4M | 306.4M | 176.0M |
Free Cash Flow | 33.1M | -456.3M | -308.5M | -110.5M | -136.7M |
Net Change in Cash | 166.9M | 162.1M | -238.0M | 183.1M | 9.4M |
Cash Flow Trend
Bloom Energy Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
407.55
Forward P/E
121.16
Price to Book
17.61
Price to Sales
6.44
PEG Ratio
-12.23
Profitability Ratios
Profit Margin
1.45%
Operating Margin
-0.87%
Return on Equity
4.68%
Return on Assets
1.78%
Financial Health
Current Ratio
4.99
Debt to Equity
246.09
Beta
3.29
Per Share Data
EPS (TTM)
$0.11
Book Value per Share
$2.55
Revenue per Share
$7.09
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
be | 10.5B | 407.55 | 17.61 | 4.68% | 1.45% | 246.09 |
Vertiv Holdings | 49.3B | 61.75 | 15.76 | 34.84% | 8.93% | 101.76 |
Hubbell | 22.7B | 27.78 | 6.51 | 25.47% | 14.76% | 57.18 |
nVent Electric plc | 14.2B | 57.24 | 4.03 | 7.53% | 17.72% | 53.96 |
Acuity Brands | 9.6B | 24.75 | 3.70 | 16.60% | 9.63% | 42.01 |
Advanced Energy | 5.6B | 65.31 | 4.45 | 7.05% | 5.13% | 54.68 |
Financial data is updated regularly. All figures are in the company's reporting currency.