Voltalia revenue breakdown by business segment: 45.1% from VENTE D'ÉNERGIE, 72.8% from SERVICES and -17.9% from Other
EUR | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Revenue | 180.7m | 175.5m | 206.8m | 357.6m |
Cost of goods sold | (27.2m) | (9.6m) | (30.7m) | (116.9m) |
Gross profit | 153.7m | 165.9m | 186.3m | 247.7m |
Operating expense total | (77.2m) | (101.3m) | (116.9m) | (224.4m) |
Depreciation and amortization | (28.3m) | (37.1m) | (45.2m) | (64.0m) |
EBITDA | 85.6m | 74.6m | 69.4m | 23.3m |
EBIT | 47.2m | 35.6m | 24.3m | (40.8m) |
Interest expense | (32.0m) | (33.8m) | (31.4m) | (50.4m) |
Interest income | 2.4m | |||
Pre tax profit | 17.3m | 7.8m | 11.0m | 18.0m |
Income tax expense | (11.5m) | (5.0m) | (3.6m) | (17.4m) |
Net Income | 5.8m | 2.8m | 7.4m | 663.0k |
EUR | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Revenue | 56.9m | 88.4m | 152.1m |
Cost of goods sold | (11.5m) | (22.4m) | (66.2m) |
Gross profit | 45.4m | 66.0m | 92.0m |
Operating expense total | (31.6m) | (45.2m) | (63.7m) |
Depreciation and amortization | (16.5m) | (20.7m) | (28.5m) |
EBITDA | 21.1m | 21.8m | 28.3m |
EBIT | 4.3m | 1.1m | (187.0k) |
Interest expense | (17.8m) | (15.3m) | (20.9m) |
Interest income | 1.9m | ||
Pre tax profit | (11.0m) | (13.7m) | (18.2m) |
Income tax expense | (1.1m) | (4.3m) | (4.1m) |
Net Income | (12.1m) | (18.0m) | (22.3m) |
EUR | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Cash | 108.6m | 269.7m | 220.1m | 291.4m |
Accounts Receivable | 41.4m | 58.7m | 95.6m | 72.2m |
Prepaid Expenses | 1.4m | 37.9m | 49.3m | |
Inventories | 30.9m | 41.0m | 9.1m | 16.9m |
Current Assets | 211.0m | 397.8m | 401.3m | 504.4m |
PP&E | 608.2m | 897.6m | 1.1b | 1.3b |
Goodwill | 46.0m | 86.5m | 80.2m | 77.8m |
Total Assets | 986.6m | 1.6b | 1.8b | 2.1b |
Accounts Payable | 48.7m | 76.0m | 98.8m | 146.2m |
Short-term debt | 70.7m | 63.7m | 135.3m | 167.4m |
Current Liabilities | 166.0m | 185.5m | 340.3m | 454.7m |
Long-term debt | 435.3m | 592.6m | 704.0m | 882.6m |
Non-Current Liabilities | 448.2m | 609.1m | 740.8m | 924.1m |
Total Debt | 506.0m | 656.2m | 839.3m | 1.1b |
Total Liabilities | 614.3m | 794.6m | 1.1b | 1.4b |
Common Stock | 279.2m | 543.1m | 543.5m | 543.6m |
Additional Paid-in Capital | 96.5m | 235.1m | 235.1m | 235.1m |
Retained Earnings | 8.5m | 4.6m | 7.9m | (1.3m) |
Total Equity | 372.4m | 783.2m | 696.2m | 734.2m |
EUR | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Cash | 130.3m | 160.8m | 329.4m |
Accounts Receivable | 29.6m | 66.0m | 82.8m |
Prepaid Expenses | 1.7m | ||
Inventories | 49.0m | 36.1m | 55.0m |
Current Assets | 228.4m | 292.0m | 512.4m |
PP&E | 694.5m | 873.5m | 1.2b |
Goodwill | 46.0m | 59.9m | 77.8m |
Total Assets | 1.1b | 1.4b | 2.1b |
Accounts Payable | 73.7m | 83.2m | |
Short-term debt | 144.5m | 62.6m | 148.2m |
Current Liabilities | 256.7m | 201.7m | 360.9m |
Long-term debt | 509.2m | 564.6m | 947.0m |
Non-Current Liabilities | 522.5m | 580.9m | 985.8m |
Total Debt | 653.7m | 627.2m | 1.1b |
Total Liabilities | 779.2m | 782.7m | 1.3b |
Common Stock | 279.3m | 543.2m | 543.6m |
Additional Paid-in Capital | 96.4m | 235.1m | 235.1m |
Retained Earnings | (8.7m) | (15.8m) | (21.4m) |
Total Equity | 354.0m | 644.3m | 722.7m |
EUR | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 |
---|---|---|---|---|
Net Income | 47.2m | 35.6m | 43.7m | 61.9m |
Depreciation and Amortization | 29.1m | 29.0m | ||
Accounts Receivable | (1.5m) | |||
Inventories | (13.9m) | |||
Accounts Payable | 52.3m | |||
Cash From Operating Activities | 59.6m | 47.9m | 86.1m | 131.8m |
Cash From Investing Activities | (109.2m) | (248.2m) | (315.9m) | (286.1m) |
Short-term Borrowings | 113.9m | 16.7m | 210.7m | 286.0m |
Long-term Borrowings | 96.2m | 157.2m | 111.4m | 178.7m |
Dividends Paid | (471.0k) | (499.0k) | ||
Cash From Financing Activities | 93.8m | 351.3m | 202.2m | 236.1m |
Net Change in Cash | 37.4m | 161.1m | (49.6m) | 71.3m |
EUR | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Net Income | 4.3m | 1.2m | (189.0k) |
Depreciation and Amortization | 9.4m | 19.7m | 33.0m |
Cash From Operating Activities | 28.0m | 23.9m | 13.2m |
Cash From Investing Activities | (102.9m) | (151.4m) | (117.2m) |
Short-term Borrowings | 107.4m | 49.6m | 223.3m |
Long-term Borrowings | 129.9m | 55.4m | 382.4m |
Dividends Paid | (490.0k) | ||
Cash From Financing Activities | 95.2m | 43.1m | 202.9m |
Net Change in Cash | 21.7m | (109.0m) | 109.3m |
EUR | FY, 2018 |
---|---|
Revenue/Employee | 348.1k |
H1, 2018 | FY, 2018 | H1, 2019 | FY, 2019 | H1, 2020 | FY, 2020 | |
---|---|---|---|---|---|---|
Installed Capacity, MW | 518.8 | 523.8 | 533.8 | 677.8 | 819.6 | 1.02 k |
Installed Capacity (Wind), MW | 459.5 | 459.5 | 469.5 | 500.5 | 632.5 | 739.7 |
Installed Capacity (Solar), MW | 36.2 | 41.2 | 41.2 | 149.7 | 159.5 | 242.7 |
Installed Capacity (Biomass), MW | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 7.2 |
Installed Capacity (Hydro), MW | 5.4 | 5.4 | 5.4 | 9.9 | 9.9 | 9.9 |
Installed Capacity (Hybrid), MW | 16 | 16 | 16 | 16 | 16 | 16 |
Capacity Under Construction, MW | 386.8 | 396.7 | 351.7 | |||
Capacity Under Construction (Wind), MW | 323 | 308.5 | 280.5 | |||
Capacity Under Construction (Solar), MW | 52.2 | 72.1 | 71.2 | |||
Capacity Under Construction (Biomass), MW | 5.1 | 5.1 | ||||
Capacity Under Construction (Hydro), MW | 4.5 | |||||
Capacity Under Construction (Storage), MW | 2 | 10 | ||||
Power Production, GWh | 804.4 | 2.08 k | 756.6 | 2.12 k | 915.2 | 2.12 k |
Power Production (Wind), GWh | 755.1 | 1.97 k | 690.1 | 1.91 k | 760.8 | 2.41 k |
Power Production (Solar), GWh | 14.6 | 40.4 | 31.4 | 134.6 | 118.3 | 270 |
Power Production (Biomass), GWh | 5.6 | 10.6 | 4.8 | 10 | 5.3 | 8.9 |
Power Production (Hydro), GWh | 10.8 | 24.1 | 9.8 | 19.7 | 10 | 25.9 |
Power Production (Hybrid), GWh | 18.3 | 40.2 | 20.5 | 44.1 | 20.9 | 45.1 |