
Ormat Technologies (ORA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
229.8M
Gross Profit
72.9M
31.74%
Operating Income
51.4M
22.38%
Net Income
41.0M
17.86%
EPS (Diluted)
$0.66
Balance Sheet Metrics
Total Assets
5.8B
Total Liabilities
3.2B
Shareholders Equity
2.6B
Debt to Equity
1.25
Cash Flow Metrics
Operating Cash Flow
103.0M
Free Cash Flow
-104.6M
Revenue & Profitability Trend
Ormat Technologies Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 879.7M | 829.4M | 734.2M | 663.1M | 705.3M |
Cost of Goods Sold | 607.0M | 565.4M | 465.3M | 398.7M | 429.1M |
Gross Profit | 272.6M | 264.0M | 268.8M | 264.3M | 276.3M |
Gross Margin % | 31.0% | 31.8% | 36.6% | 39.9% | 39.2% |
Operating Expenses | |||||
Research & Development | 6.5M | 7.2M | 5.1M | 4.1M | 5.4M |
Selling, General & Administrative | 97.8M | 86.5M | 77.5M | 91.1M | 77.6M |
Other Operating Expenses | -9.4M | - | - | - | - |
Total Operating Expenses | 94.9M | 93.7M | 82.5M | 95.2M | 83.0M |
Operating Income | 177.7M | 170.3M | 186.3M | 169.1M | 193.3M |
Operating Margin % | 20.2% | 20.5% | 25.4% | 25.5% | 27.4% |
Non-Operating Items | |||||
Interest Income | 7.9M | 12.0M | 3.4M | 2.1M | 1.7M |
Interest Expense | 134.0M | 98.9M | 87.7M | 82.7M | 78.0M |
Other Non-Operating Income | 63.8M | 55.7M | -6.3M | 15.0M | 51.7M |
Pre-tax Income | 115.4M | 139.1M | 95.6M | 103.6M | 168.7M |
Income Tax | -16.3M | 6.0M | 14.7M | 24.8M | 67.0M |
Effective Tax Rate % | -14.1% | 4.3% | 15.4% | 24.0% | 39.7% |
Net Income | 131.2M | 133.1M | 77.8M | 76.1M | 101.8M |
Net Margin % | 14.9% | 16.1% | 10.6% | 11.5% | 14.4% |
Key Metrics | |||||
EBITDA | 521.7M | 469.8M | 421.7M | 383.7M | 378.7M |
EPS (Basic) | $2.05 | $2.09 | $1.17 | $1.11 | $1.66 |
EPS (Diluted) | $2.04 | $2.08 | $1.17 | $1.10 | $1.65 |
Basic Shares Outstanding | 60455000 | 59424000 | 56063000 | 56004000 | 51567000 |
Diluted Shares Outstanding | 60455000 | 59424000 | 56063000 | 56004000 | 51567000 |
Income Statement Trend
Ormat Technologies Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 94.4M | 195.8M | 95.9M | 239.3M | 448.3M |
Short-term Investments | - | - | 0 | 43.3M | 0 |
Accounts Receivable | 164.0M | 208.7M | 128.8M | 122.9M | 149.2M |
Inventory | 38.1M | 45.0M | 22.8M | 28.4M | 35.3M |
Other Current Assets | 59.2M | 41.6M | 29.6M | 35.9M | 15.4M |
Total Current Assets | 547.1M | 646.0M | 456.7M | 601.9M | 779.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 5.0B | 4.4B | 3.7B | 3.5B | 3.1B |
Goodwill | 603.8M | 488.7M | 514.5M | 543.2M | 243.6M |
Intangible Assets | 301.7M | 307.6M | 333.8M | 363.3M | 194.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 153.9M | 152.6M | 161.4M | 143.4M | 119.3M |
Total Non-Current Assets | 5.1B | 4.6B | 4.2B | 3.8B | 3.1B |
Total Assets | 5.7B | 5.2B | 4.6B | 4.4B | 3.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 124.7M | 140.7M | 77.6M | 75.2M | 75.8M |
Short-term Debt | 340.7M | 303.8M | 185.7M | 391.7M | 84.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 598.1M | 537.0M | 343.9M | 544.2M | 248.6M |
Non-Current Liabilities | |||||
Long-term Debt | 2.1B | 1.8B | 1.9B | 1.5B | 1.4B |
Deferred Tax Liabilities | 68.6M | 66.7M | 83.5M | 84.7M | 88.0M |
Other Non-Current Liabilities | 29.3M | 22.1M | 3.3M | 5.0M | 6.2M |
Total Non-Current Liabilities | 2.5B | 2.2B | 2.2B | 1.9B | 1.7B |
Total Liabilities | 3.1B | 2.8B | 2.6B | 2.4B | 1.9B |
Equity | |||||
Common Stock | 61.0K | 60.0K | 56.0K | 56.0K | 56.0K |
Retained Earnings | 814.5M | 719.9M | 623.9M | 585.2M | 550.1M |
Treasury Stock | 18.0M | 18.0M | 18.0M | 0 | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.6B | 2.5B | 2.0B | 2.0B | 2.0B |
Key Metrics | |||||
Total Debt | 2.5B | 2.1B | 2.1B | 1.9B | 1.5B |
Working Capital | -51.0M | 109.0M | 112.8M | 57.8M | 530.5M |
Balance Sheet Composition
Ormat Technologies Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 131.2M | 133.1M | 77.8M | 76.1M | 101.8M |
Depreciation & Amortization | 262.9M | 224.8M | 198.8M | 183.0M | 156.6M |
Stock-Based Compensation | 20.2M | 15.5M | 11.6M | 9.2M | 9.8M |
Working Capital Changes | 85.0K | -101.9M | -27.4M | 40.8M | 24.0M |
Operating Cash Flow | 402.9M | 250.3M | 235.4M | 302.0M | 276.1M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -293.6M | -10.2M | -4.5M | -177.4M | -64.4M |
Investment Purchases | 0 | 0 | -19.2M | -60.1M | 0 |
Investment Sales | 1.0M | 221.0K | 63.2M | 19.5M | 845.0K |
Investing Cash Flow | -292.6M | -10.0M | 40.1M | -218.9M | -65.2M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -18.0M | 0 | 0 |
Dividends Paid | -29.1M | -28.4M | -27.1M | -27.0M | -22.5M |
Debt Issuance | 558.7M | 149.8M | 555.0M | 275.0M | 419.3M |
Debt Repayment | -416.2M | -244.0M | -407.3M | -96.2M | -1.5B |
Financing Cash Flow | 82.4M | 344.6M | -92.9M | 186.4M | -836.5M |
Free Cash Flow | -76.8M | -309.0M | -282.5M | -160.4M | -55.7M |
Net Change in Cash | 192.7M | 585.0M | 182.5M | 269.5M | -625.6M |
Cash Flow Trend
Ormat Technologies Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
43.44
Forward P/E
39.77
Price to Book
2.21
Price to Sales
6.13
PEG Ratio
39.77
Profitability Ratios
Profit Margin
14.18%
Operating Margin
20.80%
Return on Equity
5.19%
Return on Assets
1.81%
Financial Health
Current Ratio
0.97
Debt to Equity
99.89
Beta
0.64
Per Share Data
EPS (TTM)
$2.06
Book Value per Share
$40.57
Revenue per Share
$14.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ora | 5.4B | 43.44 | 2.21 | 5.19% | 14.18% | 99.89 |
Constellation Energy | 104.9B | 34.98 | 7.80 | 23.52% | 12.12% | 60.21 |
Brookfield Renewable | 6.1B | 21.55 | 99.15 | -9.15% | -33.95% | 133.80 |
Clearway Energy | 5.9B | 43.34 | 1.80 | -2.00% | 5.31% | 168.03 |
Clearway Energy | 5.9B | 46.38 | 1.92 | -2.00% | 5.31% | 168.03 |
Enlight Renewable | 2.9B | 140.12 | 2.12 | 9.01% | 26.88% | 243.29 |
Financial data is updated regularly. All figures are in the company's reporting currency.