EX-99.1 2 ea159568ex99-1_genieenergy.htm PRESS RELEASE, DATED MAY 9, 2022, REPORTING THE RESULTS OF OPERATIONS FOR THE QUARTER AND FULL YEAR ENDED MARCH 31, 2022

Exhibit 99.1

 

 

Genie Energy Announces First Quarter Results

Record Gross Profit of $45.5 million and Gross Margin of 46.2%

Record Net Income Attributable to Common Stockholders of $17.5 million, diluted EPS of $0.67 and Adjusted EBITDA1 of $25.7 million

 

Newark, NJ – May 9, 2022: Genie Energy, Ltd. (NYSE: GNE, GNEPRA), a leading retail and renewable energy solutions provider, today announced results for its first quarter ended March 31, 2022.

 

“Genie had an amazing start to the year with record quarterly results across numerous key profitability metrics,” said Michael Stein, chief executive officer. “Genie Retail Energy, or GRE, our U.S. retail business, was the main driver behind this outstanding quarter, generating over $30 million in Adjusted EBITDA. Overall, the first quarter’s results underscored the flexibility of our business model, and our ability to leverage our market expertise and execution capabilities to generate strong performance, including robust cash flows, and significant value for Genie Energy shareholders.”

 

First Quarter 2022 Highlights (versus 1Q21 unless otherwise noted)

 

Revenue decreased 8.3% to $98.5 million;

 

Gross profit increased 259.9% to $45.5 million, and gross margin increased to 46.2% from 11.8%;

 

Income (loss) from operations increased to $24.4 million from ($5.5) million; operating margin increased to 24.8% from (5.1%);

 

Adjusted EBITDA1 increased to $25.7 million from ($4.4) million;

 

GRE generated income from operations and Adjusted EBITDA of $30.2 million and $30.5 million, compared to $1.2 million and $1.5 million, respectively;

 

Net income attributable to GNE common stockholders increased to $17.5 million, and diluted income per share (EPS) increased to $0.67, compared to a net loss of ($2.4) million and diluted loss per share of ($0.09);

 

Declared a $0.075 quarterly dividend for class A and B common stockholders.

 

 

 

 

Select Financial Metrics: 2022 versus 2021 as of 3/31/22*
(in $M except for EPS)  1Q22   1Q21   Change 
Total Revenue  $98.5   $107.5    -8.3%
Genie Retail - US (GRE)  $83.9   $90.7    -7.5%
Electricity  $59.4   $73.4    -19.1%
Natural Gas  $24.5   $17.3    41.8%
Genie Retail - International (GREI)**  $12.6   $14.3    -12.1%
Electricity  $12.4   $14.2    -12.8%
Other  $0.2   $0.1    80.1%
Genie Renewables  $2.0   $2.5   -17.9%
Gross Margin   46.2%   11.8%   3445bps
Genie Retail - US (GRE)   55.5%   16.5%   3903bps
Genie Retail - International (GREI)   -12.4%   -23.9%   1150bps
Genie Renewables   25.7%   44.9%   -1924bps
Income (Loss) from Operations  $24.4   $(5.5)   nm 
Operating Margin   24.8%   -5.1%   2988bps
Net Income (Loss) Attributable to Discontinued Operations  $0.0   $(1.1)   nm 
Net Income (Loss) Attributable to GNE Common Stockholders  $17.5   $(2.4)   nm 
Diluted Earnings (Loss) Per Share  $0.67   $(0.09)   nm 
Adjusted EBITDA1  $25.7   $(4.4)   nm 
Cash Flow from Continuing Operating Activities  $18.3   $(10.0)   nm 

 

nm = not measurable/meaningful

 

*Numbers may not add due to rounding

 

** Orbit UK has been classified as a discontinued operation and its results excluded from current and historical results

 

Select Business Metrics: 2022 versus 2021 (quarters ended on March 31)**
 
Units in 1000s  1Q22   1Q21   Change 
Retail Performance Metrics:            
Retail Customer Equivalents (RCE)   298    400    -25.4%
Genie Retail - US (GRE)   260    347    -25.1%
Electricity   182    291    -37.3%
Natural Gas   78    56    38.7%
Genie Retail - International (GREI)   38    53    -27.6%
Electricity   38    53    -27.6%
Natural Gas   0    0    nm 
Meters in 1000s units   347    447    -22.3%
Genie Retail - US (GRE)   286    373    -23.3%
Electricity   209    308    -32.0%
Natural Gas   78    65    20.0%
Genie Retail - International (GREI)   61    74    -17.4%
Electricity   61    74    -17.4%
Natural Gas   0    0    nm 
GRE Average Monthly Churn - Meters               
Gross Sales   44    62    -29.0%
Churn***  4.5%  4.9%  -400bps

 

** Orbit UK has been classified as a discontinued operation and its results excluded from current and historical results

 

*** Excludes expiration of low margin aggregation deals

 

1Adjusted EBITDA for all periods presented is a non-GAAP measure intended to provide useful information that supplements the core operating results in accordance with GAAP of Genie Energy or the relevant segment. Please refer to the Reconciliation of Non-GAAP Financial Measures at the end of this release for an explanation of Adjusted EBITDA, as well as reconciliations to its most directly comparable GAAP measure.

 

2

 

 

Segment Highlights

 

GRE

 

GRE delivered record levels of gross profit, income from operations and Adjusted EBITDA for the quarter highlighted by strong margins in its retail book. The strong performance was driven, in part, by the decision to allow certain less profitable meters to attrite in advance of the winter volatility and optimize the forward book accordingly. Electric per meter consumption declined moderately versus the year ago quarter but remained solidly above pre-COVID levels.

 

Sequentially, meters increased by 1k to 286k and RCEs were flat at 260k as of March 31, 2022. Average monthly churn decreased to 4.5% from 4.9% in the year ago quarter and 6.2% in the fourth quarter of 2021 (excluding the impact of expired aggregation deals).

 

GREI

 

Volatility in energy prices resulted in mark-to-market losses for GREI, in contrast to the gains recognized during the fourth quarter of 2021. During the first quarter, GREI moderated customer acquisition activity to focus on gross profit and margin expansion. Exclusive of the impact of mark-to-market valuations, GREI generated an operating profit.

 

Genie Renewables

 

Genie Renewables’ revenue was impacted by seasonality and projects that were in process but not completed. In addition to working through its existing signed contracts, the solar business signed three new deals during the quarter that will positively impact results going forward.

 

Balance Sheet and Cash Flow Highlights

 

On March 31, 2022, Genie Energy reported $220.2 million in total assets, including $95.3 million in cash, restricted cash and marketable equity securities. Liabilities totaled $93.9 million, and working capital (current assets less current liabilities) totaled $96.0 million. Non-current liabilities were $2.9 million.

 

During the quarter ended March 31, 2022, net cash provided by operating activities was $18.3 million compared to net cash used in operating activities of $10.0 million a year ago.

 

Commentary on Balance of 2022

 

“The second quarter is typically a period of seasonally lower consumption in the U.S.,” said Stein. “However, we expect to again deliver relatively strong results across our retail businesses as we continue to focus on customer portfolio management and margin preservation until we return to a less volatile commodity price environment. Once market conditions normalize, our strong cash flows, cash position and debt-free balance sheet leaves us well-positioned to invest in growth opportunities. For Genie Renewables, we expect our solar business to continue to close pipeline deals and make installations under current contracts. Overall, we remain confident that Genie Renewables will continue to expand, and we expect it to report $15-20 million in revenue for 2022.

 

3

 

 

“Finally, in addition to continuing to pay our quarterly dividend, we recently initiated the process to redeem $2 million of our preferred stock during the second quarter,” concluded Stein.

 

Trended Financial Information:*

 

(in $M except for EPS, RCE and Meters)  Q121   Q221   Q321   Q421   1Q22  2020   2021 
Total Revenue  $107.5   $76.4   $95.1   $84.7   $98.5   $356.9   $363.7 
Genie Retail - US (GRE)  $90.7   $67.0   $86.3   $67.9   $83.9   $304.4   $311.8 
Electricity  $73.4   $61.9   $82.8   $54.9   $59.4   $270.9   $273.0 
Natural Gas  $17.3   $5.1   $3.5   $12.9   $24.5   $33.6   $38.8 
Genie Retail - International (GREI)**  $14.3   $7.1   $7.5   $15.5   $12.6   $27.3   $44.4 
Electricity  $14.2   $6.8   $7.1   $15.2   $12.4   $26.6   $43.3 
Other  $0.1   $0.3   $0.4   $0.3   $0.2   $0.6   $1.1 
Genie Renewables  $2.5   $2.3   $1.3   $1.3   $2.0   $25.2   $7.5 
Gross Margin   11.8%   27.8%   43.5%   34.9%   46.2%   26.6%   28.8%
Genie Retail - US (GRE)   16.5%   27.4%   39.6%   34.5%   55.5%   29.0%   29.1%
Genie Retail - International (GREI)   -23.9%   27.9%   91.0%   37.8%   -12.4%   16.6%   25.2%
Genie Renewables   44.9%   39.4%   34.0%   21.5%   25.7%   8.8%   37.1%
Income (loss) from Operations  $(5.5)  $4.5   $23.3   $10.7   $24.4   $21.9   $33.1 
Operating Margin   -5.1%   5.9%   24.5%   12.7%   24.8%   6.1%   9.1%
Net Income (Loss) Attributable to Discontinued Operations  $(1.1)  $(3.2)  $(16.4)  $26.3    ---   $0.8   $5.5 
Net Income (Loss) Attributable to GNE Common Stockholders  $(2.4)  $5.0   $(2.7)  $29.2   $17.5   $11.7   $29.1 
Diluted Earnings (Loss) Per Share  $(0.09)  $0.19   $(0.11)  $1.12   $0.67   $0.44   $1.11 
Adjusted EBITDA  $(4.4)  $5.5   $24.2   $12.5   $25.7   $27.4   $37.7 
Retail Performance Metrics:                                   
Retail Customer Equivalents (RCE) in 1000s   400    384    383    301    298    nm    nm 
Genie Retail - US (GRE)   347    330    336    260    260    nm    nm 
Electricity   291    272    276    189    182    nm    nm 
Natural Gas   56    58    60    71    78    nm    nm 
Genie Retail - International (GREI)   53    55    46    40    38    nm    nm 
Electricity   53    55    46    40    38    nm    nm 
Natural Gas   0    0    0    0    0    nm    nm 
Meters in 1000s units   447    434    428    352    347    nm    nm 
Genie Retail - US (GRE)   373    361    361    285    286    nm    nm 
Electricity   308    292    289    210    209    nm    nm 
Natural Gas   65    69    72    75    78    nm    nm 
Genie Retail - International (GREI)   74    74    67    67    61    nm    nm 
Electricity   74    74    67    67    61    nm    nm 
Natural Gas   0    0    0    0    0    nm    nm 
GRE Average Monthly Churn - Meters                                   
Gross Sales   62    35    46    33    44    212    144 
Churn***   4.9%   3.8%   4.0%   6.2%   4.5%   4.4%   4.5%

 

nm = not measurable/meaningful

 

*Numbers may not add due to rounding

 

**Orbit UK has been classified as a discontinued operation and its results excluded from current and historical results

 

*** Excludes expiration of low margin aggregation deals

 

Dividend on Genie Energy Common Stock

 

Genie Energy’s Board of Directors has declared a dividend of $0.075 per share of Class A and Class B common stock with a record date of May 20, 2022. The dividend will be paid on or about May 31, 2022. The distribution will be treated as an ordinary dividend for income tax purposes. 

 

4

 

 

Earnings Announcement and Supplemental Information

 

Genie Energy will issue an earnings release over a wire service and post it in the “Investors” section of the Genie Energy website (https://genie.com/investors/investor-relations/) at 7:30 AM Eastern.  The release also will be filed in a current report (Form 8-K) with the SEC.     

  

At 8:30 AM Eastern, Genie Energy’s management will host a conference call to discuss financial and operational results, business outlook and strategy.  The call will begin with management’s remarks followed by Q&A with investors.    

   

To participate in the conference call, dial 1-877-545-0523 (toll-free from the US) or 1-973-528-0016 (international) and provide the following participant access code: 423761.  

  

Approximately three hours after the call, a call replay will be accessible by dialing 1-877-481-4010 (toll-free from the US) or 1-919-882-2331 (international) and providing the replay passcode: 45250. The replay will remain available through May 19, 2022.  A recording of the call also will be available for playback on the “Investors” section of the Genie Energy website.  

 

About Genie Energy Ltd.

 

Genie Energy Ltd. (NYSE: GNE, GNEPRA), is a provider of energy services. The Genie Retail Energy division supplies electricity, including electricity from renewable resources, and natural gas to residential and small business customers in the United States. The Genie Retail Energy International division supplies customers in selected markets in Europe. Genie Renewables comprises Genie Solar Energy, a provider of end-to-end customized solar solutions primarily for commercial customers, Diversegy, a commercial energy consulting business, CityCom Solar, a provider of community solar energy solutions and Genie’s interest in Prism Solar, a supplier of solar panels and solutions. For more information, visit Genie.com.

 

In this press release, all statements that are not purely about historical facts, including, but not limited to, those in which we use the words “believe,” “anticipate,” “expect,” “plan,” “intend,” “estimate, “target” and similar expressions, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. While these forward-looking statements represent our current judgment of what may happen in the future, actual results may differ materially from the results expressed or implied by these statements due to numerous important factors, including, but not limited to, those described in our most recent report on SEC Form 10-K (under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”), which may be revised or supplemented in subsequent reports on SEC Forms 10-Q and 8-K. We are under no obligation, and expressly disclaim any obligation, to update the forward-looking statements in this press release, whether as a result of new information, future events or otherwise.

 

Contact:

Brian Siegel IRC, MBA

Senior Managing Director

Hayden IR

(346) 396-8696

brian@haydenir.com

 

5

 

 

GENIE ENERGY LTD.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

 

   March 31,
2022
   December 31,
2021
 
   (Unaudited)     
Assets        
Current assets:        
Cash and cash equivalents  $88,185   $95,492 
Restricted cash—short-term   6,496    6,657 
Marketable equity securities   657    1,336 
Trade accounts receivable, net of allowance for doubtful accounts of $6,781 and $6,365 at March 31, 2022 and December 31, 2021, respectively   48,790    52,357 
Inventory   18,865    17,720 
Prepaid expenses   6,638    4,994 
Other current assets   17,393    21,789 
Total current assets   187,024    200,345 
Property and equipment, net   350    297 
Goodwill   11,709    11,755 
Other intangibles, net   3,529    3,648 
Deferred income tax assets, net   5,204    4,259 
Other assets   12,369    9,161 
Total assets  $220,185   $229,465 
Liabilities and equity          
Current liabilities:          
Trade accounts payable   21,460    33,554 
Accrued expenses   42,272    39,523 
Income taxes payable   16,352    9,792 
Due to IDT Corporation, net   141    532 
Other current liabilities   1,848    2,125 
Current liabilities of discontinued operations   8,934    30,766 
Total current liabilities   91,007    116,292 
Other liabilities   2,886    2,384 
Total liabilities   93,893    118,676 
Commitments and contingencies          
Equity:          
Genie Energy Ltd. stockholders’ equity:          
Preferred stock, $0.01 par value; authorized shares—10,000:          
Series 2012-A, designated shares—8,750; at liquidation preference, consisting of 2,322 shares issued and outstanding at March 31, 2022 and December 31, 2021   19,743    19,743 
Class A common stock, $0.01 par value; authorized shares—35,000; 1,574 shares issued and outstanding at March 31, 2022 and December 31, 2021   16    16 
Class B common stock, $0.01 par value; authorized shares—200,000; 26,642 and 26,620 shares issued and 24,625 and 24,615 shares outstanding at March 31, 2022 and December 31, 2021, respectively   266    266 
Additional paid-in capital   144,089    143,249 
Treasury stock, at cost, consisting of 2,017 and 2,005 shares of Class B common stock at March 31, 2022 and December 31, 2021   (14,105)   (14,034)
Accumulated other comprehensive income   3,499    3,160 
Accumulated deficit   (13,530)   (29,115)
Total Genie Energy Ltd. stockholders’ equity   139,978    123,285 
Noncontrolling interests   (13,686)   (12,496)
Total equity   126,292    110,789 
Total liabilities and equity  $220,185   $229,465 

 

6

 

 

GENIE ENERGY LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

   Three Months Ended
March 31,
 
   2022   2021 
   (in thousands, except per share data) 
Revenues:        
Electricity  $71,784   $87,613 
Natural gas   24,504    17,280 
Other   2,241    2,597 
Total revenues   98,529    107,490 
Cost of revenues   52,987    94,836 
Gross profit   45,542    12,654 
Operating expenses and losses:          
Selling, general and administrative (i)   21,109    18,119 
Income (loss) from operations   24,433    (5,465)
Interest income   17    84 
Interest expense   (50)   (182)
Unrealized (loss) gain on marketable equity securities and investments   (652)   4,107 
Other (loss) income, net   (498)   407 
Income (loss) before income taxes   23,250    (1,049)
Provision for income taxes   (6,514)   (535)
Net income (loss) from continuing operations   16,736    (1,584)
Loss from discontinued operations, net of taxes       (1,110)
Net income (loss)   16,736    (2,694)
Net loss attributable to noncontrolling interests   (1,153)   (708)
Net income (loss) attributable to Genie Energy Ltd.   17,889    (1,986)
Dividends on preferred stock   (370)   (370)
Net income (loss) attributable to Genie Energy Ltd. common stockholders  $17,519   $(2,356)
           
Amounts attributable to Genie Energy Ltd. common stockholders          
Income (loss) from continuing operations  $17,519   $(1,246)
Loss from discontinued operations       (1,110)
Net income (loss) attributable to Genie Energy Ltd. common stockholders  $17,519    (2,356)
           
Earnings (loss) per share attributable to Genie Energy Ltd. common stockholders:          
Basic:          
Income (loss) from continuing operations  $0.68   $(0.05)
Loss from discontinued operations       (0.04)
Net income (loss) attributable to Genie Energy Ltd. common stockholders  $0.68   $(0.09)
Diluted          
Income (loss) from continuing operations  $0.67   $(0.05)
Loss from discontinued operations       (0.04)
Net income  (loss) attributable to Genie Energy Ltd. common stockholders  $0.67   $(0.09)
           
Weighted-average number of shares used in calculation of earnings (loss) per share:          
Basic   25,764    26,004 
Diluted   26,128    26,004 
           
Dividends declared per common share  $0.075   $ 
(i) Stock-based compensation included in selling, general and administrative expenses  $840   $589 

 

7

 

 

GENIE ENERGY LTD. 

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) 

 

   Three Months Ended
March 31,
 
   2022   2021 
   (in thousands) 
Operating activities        
Net income (loss)  $16,736   $(2,694)
Net loss from discontinued operations, net of tax       (1,110)
Net income (loss) from continuing operations   16,736    (1,584)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Depreciation and amortization   284    380 
Deferred income taxes   (87)   228 
Provision for doubtful accounts receivable   398    430 
Unrealized loss (gain) marketable equity securities and investment   652    (4,107)
Stock-based compensation   840    589 
Equity in the net income in equity method investees   (125)   (110)
Change in assets and liabilities:          
Trade accounts receivable   3,169    (5,201)
Inventory   (1,145)   (2,090)
Prepaid expenses   (1,644)   (1,451)
Other current assets and other assets   2,746    390 
Trade accounts payable, accrued expenses and other current liabilities   (9,653)   7,618 
Due to IDT Corporation   (391)   (68)
Income taxes payable   6,560    (768)
Net cash provided by (used in) operating activities of continuing operations   18,340    (5,744)
Net cash used in discontinued operations       (4,209)
Net cash provided by (used in) operating activities   18,340    (9,953)
Investing activities          
Capital expenditures   (59)   (20)
Investment in notes receivables with related party   (1,388)    
Purchase of marketable equity securities and other investment   (200)   (1,000)
Repayment of notes receivable   19    13 
Net cash used in investing activities of continuing operations   (1,628)   (1,007)
Net cash used in investing activities of discontinued operations   (21,832)    
Net cash used in investing activities   (23,460)   (1,007)
Financing activities          
Dividends paid   (2,304)   (370)
Repurchases of Class B common stock from employees   (71)    
Net cash used in by financing activities   (2,375)   (370)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash   27    (69)
Net decrease in cash, cash equivalents, and restricted cash, including cash balances classified as held for sale   (7,468)   (11,399)
Less: Cash balances classified as held for sale       (587)
Net decrease in cash, cash equivalents, and restricted cash   (7,468)   (11,986)
Cash, cash equivalents, and restricted cash (including discontinued operations) at beginning of period   102,149    43,184 
Cash, cash equivalents and restricted cash (including discontinued operations) at end of the period   94,681    31,198 
Less: Cash of discontinued operations at end of period       1,156 
Cash, cash equivalents, and restricted cash (excluding discontinued operations) at end of period  $94,681   $30,042 

 

8

 

 

Reconciliation of Non-GAAP Financial Measures for the First Quarter 2022

 

In addition to disclosing financial results that are determined in accordance with generally accepted accounting principles in the United States of America (GAAP), Genie Energy disclosed Adjusted EBITDA on a consolidated basis and for its Genie Retail Energy segment. Adjusted EBITDA is a non-GAAP measure.

 

Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.

 

Genie Energy’s measure of consolidated Adjusted EBITDA starts with net income and adds back interest, taxes, depreciation, amortization, stock-based compensation and impairment of assets and subtracts out equity in the net loss of equity method investees, net. Genie Energy’s measure of segment level Adjusted EBITDA starts with income (loss) from operations, and adds back depreciation, amortization, stock-based compensation and subtracts out impairment of assets and equity in the net loss of equity method investees, net.

 

Adjusted EBITDA should be considered in addition to, not as a substitute for, or superior to, revenue, gross profit, income from operations, cash flow from operating activities, net income, basic and diluted earnings per share or other measures of liquidity and financial performance prepared in accordance with GAAP. In addition, Genie Energy’s measurement of Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.

 

Management believes that Genie Energy’s measure of Adjusted EBITDA provides useful information to both management and investors by excluding certain expenses that may not be indicative of Genie Energy’s or GRE’s core operating results. Management uses Adjusted EBITDA, among other measures, as a relevant indicator of core operational strengths in its financial and operational decision-making.

 

Management also uses Adjusted EBITDA to evaluate operating performance in relation to Genie Energy’s competitors. Disclosure of this non-GAAP financial measure may be useful to investors in evaluating performance and allows for greater transparency to the underlying supplemental information used by management in its financial and operational decision-making. In addition, Genie Energy has historically reported Adjusted EBITDA and believes it is commonly used by readers of financial information in assessing performance. Therefore, the inclusion of comparative numbers provides consistency in financial reporting at this time.

 

Management refers to Adjusted EBITDA as well as the GAAP measures revenue, gross profit, and income (loss) from operations, as well as net income (loss), on a consolidated level to facilitate internal and external comparisons to Genie Energy’s historical operating results, in making operating decisions, for budget and planning purposes, and to form the basis upon which management is compensated.

 

Although depreciation and amortization are considered operating costs under GAAP, they primarily represent the non-cash current period allocation of costs associated with long-lived assets acquired or constructed in prior periods. Genie Energy’s operating results exclusive of depreciation and amortization are therefore useful indicators of its current performance.

 

9

 

 

Stock-based compensation recognized by Genie Energy and other companies may not be comparable because of the various valuation methodologies, subjective assumptions and the variety of types of awards that are permitted under GAAP. Stock-based compensation is excluded from Genie Energy’s calculation of Adjusted EBITDA because management believes this allows investors to make more meaningful comparisons of the operating results of Genie Energy’s core business with the results of other companies. However, stock-based compensation will continue to be a significant expense for Genie Energy for the foreseeable future and an important part of employees’ compensation that impacts their performance.

 

Impairment of goodwill is a component of (loss) income from operations that is excluded from the calculation of Adjusted EBITDA. The impairment of goodwill is primarily dictated by events and circumstances outside the control of management that trigger an impairment analysis. While there may be similar charges in other periods, the nature and magnitude of these charges can fluctuate markedly and do not reflect the performance of Genie Energy’s continuing operations.

 

Following are the reconciliations of Adjusted EBITDA on a consolidated basis to its most directly comparable GAAP measure. Adjusted EBITDA is reconciled to net income for Genie Energy on a consolidated basis and for the Genie Retail Energy (GRE) segment.

 

Non-GAAP Reconciliation – Adjusted EBITDA
   Q121   Q221   Q321   Q421   1Q22   2020   2021 
Income (loss) from Operations  $(5.5)  $4.5   $23.3   $10.7   $24.4   $21.9   $33.1 
Add back                                   
Depreciation and Amortization  $0.4   $0.3   $0.3   $0.3   $0.3   $3.0   $1.3 
Non-Cash Compensation  $0.6   $0.6   $0.5   $1.3   $0.8   $1.1   $2.9 
Impairment  $0.0   $0.0   $0.0   $0.0   $0.0   $1.4   $0.0 
Equity in the Loss of AMSO/GEUK  $0.1   $0.1   $0.1   $0.2   $0.1   $0.1   $0.4 
Adjusted EBITDA  $(4.4)  $5.5   $24.2   $12.5   $25.7   $27.4   $37.7 

 

Non-GAAP Reconciliation - GRE
(in millions)  Q122 
Income (loss) from Operations  $30.2 
Add back     
Depreciation and Amortization  $0.1 
Stock-based Compensation  $0.2 
Impairment  $0.0 
Equity in the income of equity method investee  $0.0 
Adjusted EBITDA  $30.5 

 

# # #

 

 

10