Company logo

NFE - New Fortress Energy Inc.

NASDAQ -> Utilities -> Utilities - Regulated Gas
New York, United States
Type: Equity

NFE price evolution
NFE
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $297.85 $314.93 $310.81 $237.49
Short term investments
Net receivables $406.78 $335.31 $342.37 $360.82
Inventory $141.72 $186.58 $113.68 $103.33
Total current assets $1124.33 $1038.78 $979.97 $866.2
Long term investments $137.79 $139.06
Property, plant & equipment $9119.42 $8699.78 $8418.09 $7828.15
Goodwill & intangible assets $984.49 $988.61 $828.58 $844.2
Total noncurrent assets $10284.04 $9841.58 $9521.27 $8930.17
Total investments $137.79 $139.06
Total assets $11408.38 $10880.36 $10501.25 $9796.37
Current liabilities
Accounts payable $572.75 $524.53 $549.49 $892.92
Deferred revenue
Short long term debt $357.02 $439.31 $457.17 $412.84
Total current liabilities $1564.8 $1566.87 $1706.29 $1911.2
Long term debt $7914.04 $7287.48 $6917.02 $6215.61
Total noncurrent liabilities $8058.46 $7417.21 $7017.09 $6306.6
Total debt $8271.06 $7726.79 $7374.19 $6628.45
Total liabilities $9623.26 $8984.08 $8723.38 $8217.81
Shareholders' equity
Retained earnings $450.87 $561.42 $527.99 $331.28
Other shareholder equity $43.65 $64.18 $71.53 $63.31
Total shareholder equity $1560 $1671.3 $1640.09 $1436.07
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $310.81 $840.89 $264.03 $629.34
Short term investments
Net receivables $342.37 $280.31 $208.5 $76.54
Inventory $113.68 $39.07 $37.18 $22.86
Total current assets $979.97 $1387.15 $584.87 $762.01
Long term investments $137.79 $396.91 $1784.69 $7.04
Property, plant & equipment $8418.09 $4913.21 $3491.48 $989.59
Goodwill & intangible assets $828.58 $862.66 $903.08 $46.1
Total noncurrent assets $9521.27 $6317.93 $6291.63 $1146.08
Total investments $137.79 $396.91 $1784.69 $7.04
Total assets $10501.25 $7705.08 $6876.49 $1908.09
Current liabilities
Accounts payable $549.49 $80.39 $68.08 $30.31
Deferred revenue
Short long term debt $457.17 $113.56 $144.37 $35.48
Total current liabilities $1706.29 $1409.24 $562.51 $191.15
Long term debt $6917.02 $4778.99 $3991.94 $1323.88
Total noncurrent liabilities $7017.09 $4853.98 $4319.93 $1341.86
Total debt $7374.19 $4892.55 $4136.3 $1359.37
Total liabilities $8723.38 $6263.22 $4882.44 $1533.01
Shareholders' equity
Retained earnings $527.99 $62.08 -$132.4 -$229.5
Other shareholder equity $71.53 $55.4 -$2.08 $0.18
Total shareholder equity $1640.09 $1289.82 $1791.58 $366.96
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Revenue
Total revenue $428.01 $690.32 $758.36 $514.46
Cost of revenue $230.36 $237.51 $283.92 $203.53
Gross Profit $197.64 $452.81 $474.44 $310.93
Operating activities
Research & development
Selling, general & administrative $70.58 $70.75 $48.06 $49.11
Total operating expenses $153.31 $268.3 $139.56 $161.34
Operating income $44.33 $184.5 $334.88 $149.59
Income from continuing operations
EBIT -$5.02 $153.05 $340.19 $151.24
Income tax expense $3.44 $21.62 $46.04 $25.19
Interest expense $80.4 $77.34 $76.95 $64.82
Net income
Net income -$88.85 $54.08 $217.21 $61.22
Income (for common shares) -$88.85 $54.08 $217.21 $61.22
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $2413.3 $2368.27 $1322.81 $451.65
Cost of revenue $922.89 $1073.95 $667.69 $278.77
Gross Profit $1490.41 $1294.33 $655.12 $172.88
Operating activities
Research & development
Selling, general & administrative $205.1 $236.05 $199.88 $124.17
Total operating expenses $547.74 $556.95 $416.25 $328.24
Operating income $942.67 $737.38 $238.88 -$155.36
Income from continuing operations
EBIT $941.24 $307.9 $263.89 -$111.61
Income tax expense $115.51 -$123.44 $12.46 $4.82
Interest expense $277.84 $236.86 $154.32 $65.72
Net income
Net income $547.88 $194.48 $97.1 -$182.15
Income (for common shares) $547.88 $194.48 $97.1 -$182.15
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Net income -$88.85 $54.08 $217.21 $61.22
Operating activities
Depreciation $37.91 $50.49 $61.47 $48.9
Business acquisitions & disposals $329 $16.46
Stock-based compensation $20.06 $5.25 $1.57
Total cash flows from operations $92.92 $70.05 $287.57 $33.31
Investing activities
Capital expenditures -$662.94 -$683.45 -$838.23 -$725.96
Investments $136.37
Total cash flows from investing -$662.93 -$219.78 -$838.58 -$698.47
Financing activities
Dividends paid -$23.38 -$32.33 -$23.52 -$23.52
Sale and purchase of stock
Net borrowings $601.56 $194.86 $634.95 $733.15
Total cash flows from financing $578.06 $157.62 $604.88 $701.49
Effect of exchange rate -$25.13 -$3.77 $5.25 -$0.69
Change in cash and equivalents -$17.09 $4.12 $59.11 $35.64
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $547.88 $194.48 $97.1 -$182.15
Operating activities
Depreciation $187.32 $143.59 $99.54 $33.3
Business acquisitions & disposals $16.46 -$1594.86
Stock-based compensation $1.57 $30.38 $37.04 $8.74
Total cash flows from operations $824.76 $355.11 $84.77 -$125.57
Investing activities
Capital expenditures -$3029.83 -$1174.01 -$669.35 -$157
Investments $100 $1093.08
Total cash flows from investing -$2904.14 -$82.73 -$2273.56 -$157.63
Financing activities
Dividends paid -$723.96 -$99.05 -$88.76 -$33.74
Sale and purchase of stock $290.88
Net borrowings $2281.07 $493.61 $1935.82 $568.77
Total cash flows from financing $1528.95 $321.96 $1816.94 $819.5
Effect of exchange rate $6.17 -$3.29 $6.54
Change in cash and equivalents -$544.27 $591.05 -$365.31 $536.3
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $2.39B
EBITDA $838.24M
EBIT $639.46M
Net Income $243.66M
Revenue Q/Q -23.75%
Revenue Y/Y -1.14%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA 2.29%
ROE 15.45%
Debt/Equity 5.32
Net debt/EBITDA 11.13
Current ratio 0.72
Quick ratio 0.63