- Delivered Strong Free Cash Flow in
Q4 2024
- Achieved High-Margin Expansion
Driven by IPP and DSA Businesses
NORWALK,
Conn., March 13, 2025 /PRNewswire/ -- Emeren
Group Ltd ("Emeren" or the "Company") (www.emeren.com) (NYSE: SOL),
a leading global solar project developer, owner, and operator,
today announced its unaudited financial results for the fourth
quarter and full year ended December 31,
2024, highlighting key growth catalysts for 2025.
Fellow Shareholders,
2024 was a year of resilience, disciplined execution, and
strategic growth for Emeren. Despite currency headwinds and project
sale delays, we successfully monetized renewable energy assets,
expanded our energy storage footprint, and generated positive free
cash flow in Q4. Our Independent Power Producer (IPP) and
Development Service Agreement (DSA) segments provided high margins
and stable cash flows, while strategic project monetization
strengthened our financial position. We ended the year with
$50.0 million in cash, up 40%
sequentially, positioning us for continued growth in 2025.
Resilient Growth Driving Free Cash Flow
In Q4 2024, we generated $10.5
million in operating cash flow and over $5 million in free cash flow, further
strengthening our financial position amid a challenging market
landscape. For the full year, we achieved $6.9 million in adjusted EBITDA, demonstrating
disciplined execution and a high-margin business model.
Our capital-light model fueled profitable growth while
supporting investment. Strong liquidity and efficiency position us
to capitalize on 2025 project sales and opportunities.
Executing High-Margin Expansion
Our resilient high-margin IPP and DSA segments enabled us to
deliver $34.6 million in revenue and
$4.8 million in gross profit,
achieving a solid 14% gross margin in Q4. While FX losses due to
the strength of U.S. dollar impacted net income, our operating loss
improved by 35% Y/Y in Q4, reflecting strong cost discipline.
Although project timing delays in the U.S. and Europe affected Q4 revenue recognition, these
projects remain on track to close in 1H 2025, ensuring near-term
revenue realization.
Q4 2024 Highlights
We achieved significant milestones across key markets in Q4,
strengthening our position in renewable energy monetization and
energy storage.
- Europe:
-
- Completed the COD sale of a 17 MW solar project portfolio in
Poland, with 15 MW under a PPA,
reinforcing our presence in a key market.
- Executed a 462 MW DSA of battery energy storage system (BESS)
in Italy with Arpinge, expanding
our footprint in energy storage.
- Finalized the sale of 65 MW of solar projects to Trina in
Germany through a mixed DSA/SPA
structure, reflecting the strength of our development
partnerships.
- United States:
-
- Closed the COD sale of a 2.8 MW community solar project to
Altus Power, demonstrating progress
in the distributed generation segment.
- China:
-
- Commissioned 18 MWh BESS projects, successfully integrating
them into Huaneng Power International's Virtual Power Plant (VPP)
platform, strengthening our participation in China's evolving energy market.
These achievements highlight our ability to execute across
multiple regions, ensuring efficient project monetization,
expanding our renewable energy portfolio, and strengthening
contracted cash flow generation.
Business Line Performance
DSA
The DSA business serves as a cornerstone of our high-margin
growth strategy, providing strong revenue visibility while enabling
us to monetize projects at early- and mid-development stages. We
extended our DSA model into key markets, generating approximately
$9.5 million (28% of Q4 revenue),
primarily from Italy and
Germany. For the full year, we generated approximately
$19 million in DSA revenue,
reflecting successful contract execution and geographic
expansion.
As of December 31, 2024, we have
secured DSA contracts with nine partners for 40 projects totaling
over 2.8 GW, comprising 85% BESS and 15% PV. These agreements are
expected to generate approximately $84
million in contracted revenue over the next two to three
years, in addition to $19 million
recognized in 2024, further reinforcing our financial stability.
Additionally, about 2.5 GW of DSAs are under negotiation,
representing a potential revenue pipeline of over $100 million.
With 75% of our DSA pipeline concentrated in Europe, we are well-positioned to benefit from
strong regulatory support for renewable energy and increasing
demand for energy storage solutions.
Solar Power Project Development
In addition to completing major transactions in Poland and the U.S., we were active in markets
with strong long-term demand for renewable energy. Our solar
development business continued to drive monetization opportunities,
leveraging our expertise in advancing projects from development to
sale. In 2024, we successfully monetized approximately 200 MW of
solar PV projects, including 65 MW in Germany, 57 MW in France, 42 MW in Spain, 17 MW in Poland, 16 MW in China, and 3 MW in the U.S. We also monetized
1.3 GW of BESS projects, with 1,210 MW in Italy, 72 MW in the U.S., and 18 MW in
China. These achievements reflect
our disciplined approach to capital recycling while maintaining a
robust development pipeline to support future growth, reinforcing
our position as a leader in the sector.
IPP
The IPP segment was a cornerstone of our profitability,
providing stable and predictable cash flows from long-term
operating assets. In 2024, IPP revenue accounted for approximately
31% of total revenue and 64% of total gross profit, underscoring
its high-margin contribution to our financial performance. The
segment generated $5.4 million in Q4,
down from Q3 due to seasonality.
Our well-balanced IPP portfolio spans Europe and China, with a growing U.S. presence. In Q4, we
optimized assets, including Branston in the U.K., and advanced our
energy storage integration strategy. Notably, our newly
commissioned 18 MWh BESS in China
is now fully integrated into Huaneng Power International's Virtual
Power Plant (VPP) platform, enhancing grid stability and
efficiency.
With China's merchant power
market opening in 2025, our BESS assets are well-positioned to
capitalize on price arbitrage, further strengthening long-term
profitability and financial resilience.
Full-Year 2024 Financial Summary
For full-year 2024, we generated $92.1
million in revenue and $24.1
million in gross profit, achieving a 26% gross margin. We
reported an operating loss of $0.5
million, while non-cash FX losses resulted in a net
loss[1] of $12.5
million.
Despite FX headwinds, operating cash flow improved significantly
toward breakeven, reaching negative $4.2
million compared to negative $23.5
million a year ago. Adjusted EBITDA rose to
$6.9 million, reflecting disciplined
financial execution. Over the year, we successfully monetized
a significant volume of renewable energy assets, including solar
and battery storage projects, strengthening our financial position
and reinforcing our capital-efficient business model.
Our disciplined execution, successful project monetization, and
strengthened financial position provide a strong foundation to
scale our business efficiently while maintaining capital
discipline.
[1] Net
loss attributed to Emeren Group Ltd.
|
Outlook & Catalysts
Looking ahead, we are confident in our ability to execute our
growth strategy and deliver strong financial performance in 2025.
The delay in Q4 revenue recognition does not reflect a loss of
business, but rather timing issues, with the sale of these projects
expected to close in 1H 2025. With a highly contracted revenue
base, continued expansion of our DSA and IPP businesses, and strong
tailwinds in the renewable energy sector, we are positioned for
sustained profitability and long-term shareholder value
creation.
Key drivers supporting our 2025 financial outlook
include:
- Strong contracted revenue base: We have secured about
$84 million in contracted DSA
revenue, with an additional over $100
million in potential revenue under negotiation, reinforcing
long-term cash flow visibility.
- Profitability from high-margin segments: Our DSA and IPP
businesses are key profit drivers, contributing strong gross
margins and stable cash flows. With increasing energy storage
integration and disciplined execution, our emphasis on high-margin
growth drives sustained profitability and financial strength.
- Robust solar PV and BESS monetization pipeline: With 75%
of our DSA pipeline concentrated in Europe, as well as strong solar and energy
storage project sales in key markets, we are well-positioned to
capitalize on growing demand. Overall, by the end of Q4 2024, our
pipeline included over 4.3 GW of advanced-stage storage projects
and 2.4 GW of advanced-stage solar PV projects, reinforcing our
long-term growth potential.
- Expansion in BESS and merchant power trading: Our newly
commissioned 18 MWh BESS in China
is now fully integrated into the Huaneng Power International VPP
platform, and we are set to benefit from China's merchant power market opening in 2025,
unlocking new revenue streams through energy arbitrage.
We expect full-year 2025 revenue to be in the range of
$80 million to $100 million, with a gross margin of
approximately 30% to 33%. IPP revenue is anticipated to be between
$28 million and $30 million, with a gross margin of approximately
50%. Our DSA segment is expected to contribute between $35 million and $45
million in revenue. We also expect to achieve positive
operating cash flow in 2025.
For the first half of 2025, we anticipate revenue in the range
of $30 million to $35 million, with a gross margin of approximately
30% to 33%.
Full Year 2024 Financial Highlights:
- Revenue of $92.1 million, down
13% Y/Y, reflecting project timing shifts despite strong execution
in high-margin segments.
- IPP and DSA contributed 52% of total revenue, which
demonstrates solid and stable revenue visibility.
- Maintained a strong 26.2% gross margin, despite a slight Y/Y
decline in gross profit to $24.1
million.
- Operating loss narrowed significantly to $0.5 million from $8.7
million in 2023, reflecting improved profitability and cost
discipline.
- Adjusted EBITDA surged 102% Y/Y to $6.9
million, demonstrating strong margin expansion in DSA and
IPP businesses.
- Net loss widened to $12.5 million
from $3.2 million in 2023, largely
due to non-cash FX losses.
$ in
millions
|
2024
|
2023
|
Y/Y
|
Revenue
|
$92.1
|
$105.6
|
-13 %
|
Gross
profit
|
24.1
|
25.0
|
-4 %
|
Operating
loss
|
(0.5)
|
(8.7)
|
+94 %
|
EBITDA
|
(2.1)
|
4.9
|
($7.1)
|
Adjusted
EBITDA
|
6.9
|
3.4
|
+102 %
|
Net loss attributed to
Emeren Group Ltd
|
($12.5)
|
($3.2)
|
-292 %
|
Revenue by segment:
Segment
($ in
thousands)
|
2024
Revenue
|
% of Total
Revenue
|
Project
development
|
25,874
|
28 %
|
IPP
|
28,903
|
31 %
|
DSA
|
18,959
|
21 %
|
EPC
|
17,332
|
19 %
|
Others
|
999
|
1 %
|
Total
|
92,067
|
100 %
|
Note: "Others" comprises revenue from ancillary revenues and
expenses and other unallocated costs and expenses.
Revenue by region:
Region
($ in
thousands)
|
2024
Revenue
|
% of Total
Revenue
|
Europe
|
66,963
|
73 %
|
USA
|
7,273
|
8 %
|
China
|
17,831
|
19 %
|
Total
|
92,067
|
100 %
|
Q4 2024 Financial Highlights:
- Revenue of $34.6 million, down
23% Y/Y and up 169% Q/Q.
- Gross profit of $4.8 million,
down 6% Y/Y and 15% Q/Q.
- Operating loss of $4.4 million, a
35% Y/Y improvement, despite a $6.5
million increase Q/Q.
- Adjusted EBITDA of negative $2.4
million, a 27% Y/Y gain in performance.
- Cash and cash equivalents at the end of Q4 2024 were
$50.0 million, up from $35.8 million in Q3 2024.
- Net loss widened to $11.8 million
from $2.0 million in 2023, primarily
due to FX losses and project timing.
$ in
millions
|
Q4'24
|
Q3'24
|
Q/Q
|
Q4'23
|
Y/Y
|
Revenue
|
$34.6
|
$12.9
|
+169 %
|
$45.0
|
-23 %
|
Gross
profit
|
4.8
|
5.6
|
-15 %
|
5.1
|
-6 %
|
Operating Income
(loss)
|
(4.4)
|
2.1
|
($6.5)
|
(6.7)
|
+35 %
|
EBITDA
|
(11.5)
|
8.5
|
($20.1)
|
1.1
|
($12.6)
|
Adjusted
EBITDA
|
(2.4)
|
4.1
|
($6.4)
|
(3.2)
|
+27 %
|
Net Income
(loss) attributed to Emeren Group Ltd
|
($11.8)
|
$4.8
|
($16.6)
|
($2.0)
|
-504 %
|
Revenue by segment:
Segment
($ in
thousands)
|
Q4'24
Revenue
|
% of Total
Revenue
|
Project
development
|
18,457
|
53 %
|
IPP
|
5,414
|
16 %
|
DSA
|
9,507
|
28 %
|
EPC
|
493
|
1 %
|
Others
|
679
|
2 %
|
Total
|
34,550
|
100 %
|
Note: "Others" comprises revenue from ancillary revenues and
expenses and other unallocated costs and expenses.
Revenue by region:
Region
($ in
thousands)
|
Q4'24
Revenue
|
% of Total
Revenue
|
Europe
|
25,901
|
75 %
|
USA
|
5,249
|
15 %
|
China
|
3,400
|
10 %
|
Total
|
34,550
|
100 %
|
Advanced-Stage and Early-Stage Solar Development Project
Pipeline
Project Pipeline by Region (as of December 31, 2024):
Region
|
Advanced
Stage
|
Early
Stage
|
Total
(MW)
|
Europe
|
1,439
|
3,855
|
5,294
|
U.S.
|
941
|
1,296
|
2,237
|
China
|
28
|
—
|
28
|
Total
|
2,408
|
5,151
|
7,559
|
Project Pipeline by Country (as of December 31, 2024):
Country
|
Advanced
Stage
|
Early
Stage
|
Total
(MW)
|
Poland
|
399
|
—
|
399
|
U.K.
|
100
|
163
|
263
|
Spain
|
214
|
3,033
|
3,247
|
Germany
|
129
|
177
|
306
|
France
|
114
|
5
|
119
|
Italy
|
483
|
477
|
960
|
U.S.
|
941
|
1,296
|
2,237
|
China
|
28
|
—
|
28
|
Total
|
2,408
|
5,151
|
7,559
|
Advanced-Stage and Early-Stage Solar Storage Project
Pipeline
Project Pipeline by Region (as of December 31, 2024):
Region
|
Advanced
Stage
|
Early
Stage
|
Total
(MW)
|
Europe
|
3,108
|
3,023
|
6,131
|
U.S.
|
1,105
|
1,057
|
2,162
|
China
|
43
|
—
|
43
|
Total
|
4,256
|
4,080
|
8,336
|
Project Pipeline by Country (December 31,
2024):
Country
|
Advanced
Stage
|
Early
Stage
|
Total
(MW)
|
Poland
|
878
|
50
|
928
|
U.K.
|
170
|
275
|
445
|
Spain
|
10
|
1,522
|
1,532
|
France
|
14
|
—
|
14
|
Italy
|
2,036
|
673
|
2,709
|
Germany
|
—
|
503
|
503
|
U.S.
|
1,105
|
1,057
|
2,162
|
China
|
43
|
—
|
43
|
Total
|
4,256
|
4,080
|
8,336
|
Notes: The average hours per MW vary across regions. For
example, in the U.S. and Europe,
it ranged from 4 - 8 hours per MW of storage, while in China, it was ~2 hours.
Growing IPP Asset Portfolio in Attractive PPA Regions
As of December 31, we owned and
operated IPP assets comprising approximately 293 MW of solar PV
projects and 54 MWh of storage.
Operating
Assets
|
PV Capacity
(MW)
|
Storage
(MWh)
|
China DG
|
167
|
54
|
Europe
|
102
|
-
|
U.S.
|
24
|
-
|
Total
|
293
|
54
|
Q4 2024 Financial Results:
All figures refer to the fourth quarter of 2024, unless
stated otherwise.
Revenue
Revenue of $34.6 million declined
23% Y/Y, primarily due to project delays pending government
approvals. However, it surged 169% Q/Q, driven by successful
project monetization. While timing delays in the U.S. and
Europe impacted Q4 revenue
recognition, these projects remain on track to close in 1H 2025,
providing strong near-term visibility.
Gross Profit and Gross Margin
Gross profit was $4.8 million,
compared to $5.6 million in Q3 2024
and $5.1 million in Q4 2023. Gross
margin was 13.9%, down from 43.8% in Q3 2024 but up from 11.3% in
Q4 2023. The year-over-year improvement reflects the continued
strength of our high-margin IPP and DSA businesses.
Operating Expense
Operating expenses were $9.2
million, up from $3.5 million
in Q3 2024 but down from $11.8
million in Q4 2023. The annual decline was primarily due to
fewer write-offs and the absence of asset impairment losses.
Net loss attributable to Emeren Group Ltd's common
shareholders
Net loss attributable to Emeren Group Ltd's common shareholders
was $11.8 million, compared to net
income of $4.8 million in Q3 2024 and
net loss of $2.0 million in Q4
2023.
Diluted net loss attributable to Emeren Group Ltd's common
shareholders per American Depositary Share ("ADS") was $0.23, compared to diluted net income of
$0.09 in Q3 2024 and diluted net loss
of $0.04 in Q4 2023.
Cash Flow
Cash provided by operating activities was $10.4 million; cash used in investing activities
was $5.0 million, and cash provided
by financing activities was $2.8
million.
Financial Position
Cash and cash equivalents at the end of Q4 2024 were
$50.0 million compared to
$35.8 million in Q3 2024.
Net asset value (NAV) is approximately $5.9 per ADS.
Our debt-to-asset ratio at the end of Q4 2024 was 11.23%,
compared to 10.18% at the end of Q3 2024.
Conclusion
The renewable energy sector is benefiting from strong tailwinds,
driven by the global shift toward sustainability and the increasing
role of solar and energy storage to meet rising power demand. Our
disciplined execution, robust contracted revenue base, and
expanding presence in high-margin segments position us for
sustained growth. As we enter 2025, we remain focused on leveraging
our strengths in Development Service Agreement (DSA), Independent
Power Producer (IPP), and energy storage to drive long-term value
creation. With a clear strategy, strong financial foundation, and
commitment to innovation, we are confident in our ability to
capitalize on industry momentum and deliver lasting shareholder
value.
Conference Call Details
We will host a conference call today to discuss our fourth
quarter and full year ended December 31,
2024 after the U.S. stock market close on Thursday, March 13, 2025. The call is scheduled
to begin at 5:00 p.m. U.S. Eastern
Time on Thursday, March 13, 2025.
Please register in advance to join the conference call using the
link provided below and dial in 10 minutes before the call is
scheduled to begin. Conference call access information will be
provided upon registration.
Participant Online Registration:
https://register.vevent.com/register/BI53bf135272a04765b47f029df565b83d
Audio-only Webcast:
https://edge.media-server.com/mmc/p/wfuup2dn
Additionally, an archived webcast of the conference call will be
available on the Investor Relations section of Emeren Group Ltd's
website at https://ir.emeren.com/.
About Emeren Group Ltd
Emeren Group Ltd (NYSE: SOL), a renewable energy leader,
showcases a comprehensive portfolio of solar projects and
Independent Power Producer (IPP) assets, complemented by a
significant global Battery Energy Storage System (BESS) capacity.
Specializing in the entire solar project lifecycle — from
development through construction to financing — we excel by
leveraging local talent in each market, ensuring our sustainable
energy solutions are at the forefront of efficiency and impact. Our
commitment to enhancing solar power and energy storage underlines
our dedication to innovation, excellence, and environmental
responsibility. For more information, go to www.emeren.com.
Safe Harbor Statement
This press release contains statements that constitute
''forward-looking" statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, and as defined in the
U.S. Private Securities Litigation Reform Act of 1995. Whenever you
read a statement that is not simply a statement of historical fact
(such as when the Company describes what it "believes," "expects"
or "anticipates" will occur, what "will" or "could" happen, and
other similar statements), you must remember that the Company's
expectations may not be correct, even though it believes that they
are reasonable. The Company does not guarantee that the
forward-looking statements will happen as described or that they
will happen at all. Further information regarding risks and
uncertainties that could cause actual results to differ materially
from those in the forward-looking statements is included in the
Company's filings with the U.S. Securities and Exchange Commission,
including the Company's annual report on Form 10-K. The Company
undertakes no obligation, beyond that required by law, to update
any forward-looking statement to reflect events or circumstances
after the date on which the statement is made, even though the
Company's situation may change in the future.
For investor and media inquiries, please
contact:
Emeren Group Ltd - Investor Relations
+1 (925) 425-7335
ir@emeren.com
The Blueshirt Group
Gary Dvorchak
+1 (323) 240-5796
gary@blueshirtgroup.co
Appendix 1:
Unaudited Consolidated Statement of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
Dec 31,
2024
|
|
Sep 30,
2024
|
|
Dec 31,
2023
|
|
Dec 31,
2024
|
|
Dec 31,
2023
|
|
(in
thousands, except per ADS data and ADS)
|
Net
revenues
|
$
34,550
|
|
$
12,860
|
|
$
44,972
|
|
$
92,067
|
|
$ 105,642
|
Cost of
revenues
|
(29,763)
|
|
(7,229)
|
|
(39,899)
|
|
(67,945)
|
|
(80,629)
|
Gross
profit
|
4,787
|
|
5,631
|
|
5,073
|
|
24,122
|
|
25,013
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
Sales and
marketing
|
(59)
|
|
(8)
|
|
(105)
|
|
(183)
|
|
(398)
|
General and
administrative
|
(9,196)
|
|
(3,959)
|
|
(9,272)
|
|
(23,131)
|
|
(25,961)
|
Other operating
expenses, net
|
80
|
|
477
|
|
(2,075)
|
|
(1,312)
|
|
(5,624)
|
Impairment loss
of assets
|
-
|
|
-
|
|
(366)
|
|
|
|
(1,691)
|
Total
operating expenses
|
(9,175)
|
|
(3,490)
|
|
(11,818)
|
|
(24,626)
|
|
(33,674)
|
|
|
|
|
|
|
|
|
|
|
Income (loss)
from operations
|
(4,388)
|
|
2,141
|
|
(6,745)
|
|
(504)
|
|
(8,661)
|
Other (expenses)
income:
|
|
|
|
|
|
|
|
|
|
Interest
(expenses) income, net
|
(231)
|
|
(431)
|
|
(574)
|
|
(559)
|
|
(411)
|
Investment
(loss) gain
|
-
|
|
(4)
|
|
39
|
|
(4)
|
|
278
|
Unrealized
foreign exchange (loss) gain
|
(9,047)
|
|
4,615
|
|
5,850
|
|
(8,522)
|
|
5,892
|
Total other
(expense) income , net
|
(9,278)
|
|
4,180
|
|
5,315
|
|
(9,085)
|
|
5,759
|
|
|
|
|
|
|
|
|
|
|
Income (loss)
before income tax
|
(13,666)
|
|
6,321
|
|
(1,430)
|
|
(9,589)
|
|
(2,902)
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefit (expenses)
|
1,124
|
|
(647)
|
|
(2,051)
|
|
(2,021)
|
|
(2,529)
|
Net income
(loss)
|
(12,542)
|
|
5,674
|
|
(3,481)
|
|
(11,610)
|
|
(5,431)
|
|
|
|
|
|
|
|
|
|
|
Less: Net income
(loss) attributed to non-controlling
interests
|
(755)
|
|
831
|
|
(1,531)
|
|
867
|
|
(2,245)
|
Net Income
(loss) attributed to Emeren Group Ltd
|
(11,787)
|
|
4,843
|
|
(1,950)
|
|
(12,477)
|
|
(3,186)
|
|
|
|
|
|
|
|
|
|
|
Income (loss)
attributed to Emeren Group Ltd per ADS
|
|
|
|
|
|
|
|
|
|
Basic
|
$
(0.23)
|
|
$
0.09
|
|
$
(0.04)
|
|
$
(0.24)
|
|
$
(0.06)
|
Diluted
|
$
(0.23)
|
|
$
0.09
|
|
$
(0.04)
|
|
$
(0.24)
|
|
$
(0.06)
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of ADS used in computing loss per
ADS*
|
|
|
|
|
|
|
|
|
|
Basic
|
51,317,227
|
|
51,254,956
|
|
55,197,797
|
|
51,845,257
|
|
56,526,716
|
Diluted
|
51,317,227
|
|
51,352,136
|
|
55,197,797
|
|
51,845,257
|
|
56,526,716
|
|
|
|
|
|
|
|
|
|
|
*Each American
depositary shares (ADS) represents 10 common
shares
|
|
|
|
|
|
|
|
|
Appendix 2:
Unaudited Consolidated Balance Sheet
|
|
|
|
|
|
As of
|
|
Dec 31,
2024
|
|
Dec 31,
2023
|
|
(in
thousands)
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
50,012
|
|
$
70,174
|
Accounts
receivable trade, net
|
21,121
|
|
27,123
|
Accounts
receivable unbilled, net
|
41,330
|
|
59,598
|
Advances to
suppliers
|
568
|
|
4,283
|
Value added tax
receivable
|
8,005
|
|
7,103
|
Project assets,
current
|
54,267
|
|
39,914
|
Prepaid expenses
and other current assets, net
|
16,085
|
|
18,255
|
Total current
assets
|
191,388
|
|
226,450
|
|
|
|
|
Property, plant
and equipment, net
|
194,839
|
|
163,114
|
Project assets,
non-current
|
14,444
|
|
36,610
|
Operating lease,
right-of-use assets
|
19,931
|
|
21,057
|
Finance lease,
right-of-use assets
|
4,574
|
|
14,192
|
Other
non-current assets
|
22,390
|
|
16,928
|
Total
assets
|
$
447,566
|
|
$
478,351
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
11,892
|
|
16,203
|
Advances from
customers
|
5,042
|
|
5,375
|
Amounts due to
related parties
|
4,028
|
|
4,967
|
Long-term
borrowings, current
|
1,181
|
|
1,385
|
Income tax
payable
|
606
|
|
2,102
|
Salaries
payable
|
1,265
|
|
718
|
Operating lease
liabilities, current
|
659
|
|
363
|
Failed
sales-leaseback and finance lease liabilities,
current
|
5,014
|
|
4,559
|
Other current
liabilities
|
19,831
|
|
21,320
|
Total current
liabilities
|
49,518
|
|
56,992
|
|
|
|
|
Long-term
borrowings, non-current
|
23,515
|
|
22,685
|
Operating lease
liabilities, non-current
|
19,252
|
|
20,575
|
Failed
sale-leaseback and finance lease liabilities,
non-current
|
13,767
|
|
11,258
|
Deferred tax
liabilities
|
3,494
|
|
3,532
|
Total
liabilities
|
$
109,546
|
|
$
115,042
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
Common
shares
|
806,714
|
|
806,714
|
Additional
paid-in capital
|
15,104
|
|
14,728
|
Treasury stock,
at cost
|
(49,146)
|
|
(41,938)
|
Accumulated
deficit
|
(453,040)
|
|
(440,563)
|
Accumulated
other comprehensive loss
|
(19,116)
|
|
(13,629)
|
Emeren Group
Ltd shareholders' equity
|
300,516
|
|
325,312
|
Non-controlling
interest
|
37,504
|
|
37,997
|
Total
shareholders' equity
|
338,020
|
|
363,309
|
Total
liabilities and shareholders'
equity
|
$
447,566
|
|
$
478,351
|
Appendix 3:
Unaudited Consolidated Statement of Cash Flow
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
Dec 31,
2024
|
|
Dec 31,
2023
|
|
Dec 31,
2024
|
|
Dec 31,
2023
|
|
(in
thousands)
|
Net cash
provided by (used in) operating activities
|
$
10,371
|
|
$
7,236
|
|
$
(4,215)
|
|
$
(23,488)
|
|
|
|
|
|
|
|
|
Net cash
provided by (used in) investing
activities
|
(5,013)
|
|
6,941
|
|
(15,658)
|
|
15,309
|
|
|
|
|
|
|
|
|
Net cash
provided by (used in) financing
activities
|
2,772
|
|
(3,563)
|
|
(5,928)
|
|
(25,263)
|
|
|
|
|
|
|
|
|
Effect of
exchange rate changes
|
6,126
|
|
379
|
|
5,639
|
|
(3,672)
|
Net increase
(decrease) in cash and cash equivalents and restricted
cash
|
14,256
|
|
10,993
|
|
(20,162)
|
|
(37,114)
|
Cash and cash
equivalents and restricted cash, beginning of the
period
|
35,756
|
|
59,181
|
|
70,174
|
|
107,288
|
Cash and cash
equivalents and restricted cash, end of the
period
|
$
50,012
|
|
$
70,174
|
|
$
50,012
|
|
$
70,174
|
Use of Non-GAAP Financial Measures
To supplement Emeren Group Ltd's financial statements presented
on a US GAAP basis, Emeren Group Ltd provides non-GAAP financial
data as supplemental measures of its performance.
To provide investors with additional insight and allow for a
more comprehensive understanding of the information used by
management in its financial and decision-making surrounding
pro-forma operations, we supplement our consolidated financial
statements presented on a basis consistent with U.S. generally
accepted accounting principles, or GAAP, with EBITDA, Adjusted
EBITDA as non-GAAP financial measures of earnings.
- EBITDA represents net income before income tax expense
(benefit), interest expense, depreciation and amortization.
- Adjusted EBITDA represents EBITDA plus discount of electricity
subsidy in China, plus share-based
compensation, plus impairment of long-lived assets, plus
loss/(gain) on disposal of assets, plus foreign exchange
loss/(gain).
Our management uses EBITDA, Adjusted EBITDA as financial
measures to evaluate the profitability and efficiency of our
business model. We use these non-GAAP financial measures to access
the strength of the underlying operations of our business. These
adjustments, and the non-GAAP financial measures that are derived
from them, provide supplemental information to analyze our
operations between periods and over time.
We find these measures especially useful when reviewing
pro-forma results of operations, which include large non-cash
impairment of long-lived assets and loss on disposal of assets.
Investors should consider our non-GAAP financial measures in
addition to, and not as a substitute for, financial measures
prepared in accordance with GAAP.
Appendix 4:
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
Dec 31,
2024
|
|
Sep 30,
2024
|
|
Dec 31,
2023
|
|
Dec 31,
2024
|
|
Dec 31,
2023
|
|
(in
thousands)
|
Net income
(loss)
|
$
(12,542)
|
|
$
5,674
|
|
$
(3,481)
|
|
$
(11,610)
|
|
$
(5,431)
|
Income tax
expenses (benefit)
|
(1,124)
|
|
647
|
|
2,050
|
|
2,021
|
|
2,529
|
Interest expenses
(income), net
|
231
|
|
431
|
|
574
|
|
559
|
|
411
|
Depreciation
& Amortization
|
1,917
|
|
1,781
|
|
1,979
|
|
6,919
|
|
7,438
|
EBITDA
|
$
(11,518)
|
|
$
8,533
|
|
$
1,122
|
|
$
(2,111)
|
|
$
4,947
|
Discount of
electricity subsidy in China
|
(35)
|
|
(83)
|
|
603
|
|
272
|
|
656
|
Share based
compensation
|
133
|
|
106
|
|
203
|
|
370
|
|
1,443
|
Loss on disposal
of property, plant and equipment
|
-
|
|
-
|
|
616
|
|
-
|
|
2,128
|
Interest income
of discounted electricity subsidy in China
|
(2)
|
|
130
|
|
60
|
|
(198)
|
|
109
|
Foreign exchange
loss (gain)
|
9,047
|
|
(4,615)
|
|
(5,850)
|
|
8,522
|
|
(5,892)
|
Adjusted
EBITDA
|
$
(2,375)
|
|
$
4,071
|
|
$
(3,246)
|
|
$
6,855
|
|
$
3,391
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/emeren-announces-fourth-quarter-and-full-year-2024-financial-results-302401460.html
SOURCE Emeren Group Ltd