TEL-AVIV, Israel, Nov. 29, 2024 (GLOBE NEWSWIRE) — Ellomay Capital Ltd. (NYSE American; TASE: ELLO) (“Ellomay” or the “Company”), a renewable energy and power generator and developer of renewable energy and power projects in Europe, Israel and USA, today reported the publication in Israel of financial statements for the three and nine months ended September 30, 2024 of Dorad Energy Ltd. (“Dorad”), in which Ellomay currently indirectly holds approximately 9.4% through its indirect 50% ownership of Ellomay Luzon Energy Infrastructures Ltd. (formerly U. Dori Energy Infrastructures Ltd.) (“Ellomay Luzon Energy”).
On November 28, 2024, Amos Luzon Entrepreneurship and Energy Group Ltd. (the “Luzon Group”), an Israeli public company that currently holds the remaining 50% of Ellomay Luzon Energy, which, in turn, holds 18.75% of Dorad, published its quarterly report in Israel based on the requirements of the Israeli Securities Law, 1968. Based on applicable regulatory requirements, the quarterly report of the Luzon Group includes the financial statements of Dorad for the same period.
The financial statements of Dorad for the three and nine months ended September 30, 2024 were prepared in accordance with International Financial Reporting Standards. Ellomay will include its indirect share of these results (through its holdings in Ellomay Luzon Energy) in its financial results for this period. In an effort to provide Ellomay’s shareholders with access to Dorad’s financial results (which were published in Hebrew), Ellomay hereby provides a convenience translation of Dorad’s financial results.
Dorad Financial Highlights
- Dorad’s unaudited revenues for the three months ended September 30, 2024 – approximately NIS 1,096 million.
- Dorad’s unaudited operating profit for the three months ended September 30, 2024 – approximately NIS 270 million.
Based on the information provided by Dorad, the demand for electricity by Dorad’s customers is seasonal and is affected by, inter alia, the climate prevailing in that season. Since January 1, 2023, the months of the year are split into three seasons as follows: summer – June-September; winter – December-February; and intermediate (spring and autumn) – March-May and October-November. There is a higher demand for electricity during the winter and summer seasons, and the average electricity consumption is higher in these seasons than in the intermediate seasons and is even characterized by peak demands due to extreme climate conditions of heat or cold. In addition, Dorad’s revenues are affected by the change in load and time tariffs – TAOZ (an electricity tariff that varies across seasons and across the day in accordance with demand hour clusters), as, on average, TAOZ tariffs are higher in the summer season than in the intermediate and winter seasons. Therefore, the results presented for the quarter ended September 30, 2024, which include the summer months of July-September, are not indicative of full year results. In addition, due to various reasons, including the potential effects of a proposed resolution published by the Israeli Electricity Authority on September 4, 2024, which is more fully described in the Form 6-K submitted by the Company to the Securities and Exchange Commission on November 27, 2024, and the increase in the Israeli CPI impacting interest payments by Dorad on its credit facility, the results included herein may not be indicative of third quarter results in the future or comparable to third quarter results in the past.
The financial statements of Dorad include a note concerning the war situation in Israel, which commenced on October 7, 2023, stating that Dorad estimated, based on the information it had as of November 11, 2024 (the date of approval of Dorad’s financial statements as of September 30, 2024), that the current events and the security escalation in Israel have an impact on its results but that the impact on its short-term business results will be immaterial. Dorad further notes that as this event is not under the control of Dorad, and factors such as the continuation of the war and hostilities or their cessation may affect Dorad’s assessments, as of the date of the financial statements, Dorad is unable to assess the extent of the impact of the war on its business activities and on its medium and long-term results. Dorad continues to regularly monitor the developments and is examining the effects on its operations and the value of its assets.
A translation of the financial results for Dorad as of and for the year ended December 31, 2023 and as of and for each of the three and nine month periods ended September 30, 2024 and 2023 is included at the end of this press release. Ellomay does not undertake to separately report Dorad’s financial results in a press release in the future. Neither Ellomay nor its independent public accountants have reviewed or consulted with the Luzon Group, Ellomay Luzon Energy or Dorad with respect to the financial results included in this press release.
About Ellomay Capital Ltd.
Ellomay is an Israeli based company whose shares are listed on the NYSE American and the Tel Aviv Stock Exchange under the trading symbol “ELLO”. Since 2009, Ellomay Capital focuses its business in the renewable energy and power sectors in Europe, USA and Israel.
To date, Ellomay has evaluated numerous opportunities and invested significant funds in the renewable, clean energy and natural resources industries in Israel, Italy, Spain, the Netherlands and Texas, USA, including:
- Approximately 335.9 MW of operating photovoltaic power plants in Spain (including a 300 MW photovoltaic plant in owned by Talasol, which is 51% owned by the Company) and approximately 20 MW of operating photovoltaic power plants in Italy;
- 9.375% indirect interest in Dorad Energy Ltd., which owns and operates one of Israel’s largest private power plants with production capacity of approximately 850MW, representing about 6%-8% of Israel’s total current electricity consumption;
- Groen Gas Goor B.V., Groen Gas Oude-Tonge B.V. and Groen Gas Gelderland B.V., project companies operating anaerobic digestion plants in the Netherlands, with a green gas production capacity of approximately 3 million, 3.8 million and 9.5 million Nm3 per year, respectively;
- 83.333% of Ellomay Pumped Storage (2014) Ltd., which is involved in a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel;
- A solar plant (18 MW) under construction in Italy;
- Solar projects in Italy with an aggregate capacity of 195 MW that have reached “ready to build” status; and
- Solar projects in the Dallas Metropolitan area, Texas, USA with an aggregate capacity of 49 MW that are under construction.
For more information about Ellomay, visit http://www.ellomay.com.
Information Relating to Forward-Looking Statements
This press release contains forward-looking statements that involve substantial risks and uncertainties, including statements that are based on the current expectations and assumptions of the Company’s management. All statements, other than statements of historical facts, included in this press release regarding the Company’s plans and objectives, expectations and assumptions of management are forward-looking statements. The use of certain words, including the words “estimate,” “project,” “intend,” “expect,” “believe” and similar expressions are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company may not actually achieve the plans, intentions or expectations disclosed in the forward-looking statements and you should not place undue reliance on the Company’s forward-looking statements. Various important factors could cause actual results or events to differ materially from those that may be expressed or implied by the Company’s forward-looking statements, including changes in electricity prices and demand, continued war and hostilities and political and economic conditions generally in Israel, regulatory changes, the decisions of the Israeli Electricity Authority, changes in demand, technical and other disruptions in the operations of the power plant operated by Dorad, competition, changes in the supply and prices of resources required for the operation of the Dorad’s facilities and in the price of oil and electricity, changes in the Israeli CPI, changes in interest rates, seasonality, failure to obtain financing for the expansion of Dorad and other risks applicable to projects under development and construction, and other risks applicable to projects under development and construction, in addition to other risks and uncertainties associated with the Company’s and Dorad’s business that are described in greater detail in the filings the Company makes from time to time with Securities and Exchange Commission, including its Annual Report on Form 20-F. The forward-looking statements are made as of this date and the Company does not undertake any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
Contact:
Kalia Rubenbach (Weintraub)
CFO
Tel: +972 (3) 797-1111
Email: [email protected]
| Dorad Energy Ltd. | |||||||
| Interim Condensed Statements of Financial Position | |||||||
|
September 30 |
September 30 | December 31 | |||||
| 2024 | 2023 | 2023 | |||||
| (Unaudited) | (Unaudited) | (Audited) | |||||
| NIS thousands | NIS thousands | NIS thousands | |||||
| Current assets | |||||||
| Cash and cash equivalents | 531,210 | 363,054 | 219,246 | ||||
| Trade receivables and accrued income | 497,530 | 305,778 | 211,866 | ||||
| Other receivables | 43,413 | 15,992 | 12,095 | ||||
| Financial derivatives | 1,661 | 3,761 | – | ||||
| Total current assets | 1,073,814 | 688,585 | 443,207 | ||||
| Non-current assets | |||||||
| Restricted deposit | 529,875 | 552,145 | 522,319 | ||||
| Prepaid expenses | 28,538 | 30,566 | 30,053 | ||||
| Fixed assets | 2,953,489 | 3,132,064 | 3,106,550 | ||||
| Intangible assets | 8,134 | 7,716 | 7,653 | ||||
| Right of use assets | 54,250 | 56,330 | 55,390 | ||||
| Total non-current assets | 3,574,286 | 3,778,821 | 3,721,965 | ||||
| Total assets | 4,648,100 | 4,467,406 | 4,165,172 | ||||
| Current liabilities | |||||||
| Current maturities of loans from banks | 341,281 | 326,668 | 299,203 | ||||
| Current maturities of lease liabilities | 4,941 | 4,783 | 4,787 | ||||
| Trade payables | 440,303 | 219,406 | 166,089 | ||||
| Other payables | 10,914 | 25,812 | 31,446 | ||||
| Total current liabilities | 797,439 | 576,669 | 501,525 | ||||
| Non-current liabilities | |||||||
| Loans from banks | 1,904,195 | 2,131,403 | 1,995,909 | ||||
| Other Long-term liabilities | 9,827 | 13,969 | 12,943 | ||||
| Long-term lease liabilities | 50,061 | 51,691 | 47,618 | ||||
| Provision for dismantling and restoration | 36,204 | 50,000 | 38,985 | ||||
| Deferred tax liabilities | 354,503 | 279,203 | 278,095 | ||||
| Liabilities for employee benefits, net | 160 | 160 | 160 | ||||
| Total non-current liabilities | 2,354,950 | 2,526,426 | 2,373,710 | ||||
| Equity | |||||||
| Share capital | 11 | 11 | 11 | ||||
| Share premium | 642,199 | 642,199 | 642,199 | ||||
| Capital reserve from activities with shareholders | 3,748 | 3,748 | 3,748 | ||||
| Retained earnings | 849,753 | 718,353 | 643,979 | ||||
| Total equity | 1,495,711 | 1,364,311 | 1,289,937 | ||||
| Total liabilities and equity | 4,648,100 | 4,467,406 | 4,165,172 | ||||
| Dorad Energy Ltd. | ||||||||||
| Interim Condensed Statements of Income | ||||||||||
| For the nine months ended | For the three months ended | Year ended | ||||||||
|
September 30 |
September 30 |
December 31 | ||||||||
| 2024 | 2023 | 2024 | 2023 | 2023 | ||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | ||||||
|
NIS thousands |
NIS thousands |
NIS thousands |
NIS thousands |
NIS thousands |
||||||
| Revenues | 2,366,358 | 2,185,309 | 1,096,456 | 930,838 | 2,722,396 | |||||
| Operating costs of the | ||||||||||
| Power Plant | ||||||||||
| Energy costs | 483,965 | 499,111 | 193,180 | 237,621 | 583,112 | |||||
| Electricity purchase and infrastructure services | 943,040 | 505,678 | 350,219 | 1,244,646 | ||||||
| 1,073,350 | ||||||||||
| Depreciation and amortization | 183,735 | 182,861 | 68,016 | 63,997 | 242,104 | |||||
| Other operating costs | 141,992 | 138,657 | 59,227 | 57,939 | 186,024 | |||||
| Total operating costs | ||||||||||
| of Power Plant | 1,883,042 | 1,763,669 | 826,101 | 709,776 | 2,255,886 | |||||
| Profit from operating | ||||||||||
| the Power Plant | 483,316 | 421,640 | 270,355 | 221,062 | 466,510 | |||||
| General and administrative expenses |
25,328 | 20,726 | 8,600 | 6,633 | 27,668 | |||||
| Other income | 30 | – | 30 | – | 39 | |||||
| Operating profit | 458,018 | 400,914 | 261,785 | 214,429 | 438,881 | |||||
| Financing income | 40,982 | 54,805 | 9,098 | 18,615 | 45,286 | |||||
| Financing expenses | 166,818 | 175,843 | 63,736 | 50,124 | 209,773 | |||||
| Financing expenses, net | 125,836 | 121,038 | 54,638 | 31,509 | 164,487 | |||||
| Profit before | ||||||||||
| taxes on income | 332,182 | 279,876 | 207,147 | 182,923 | 274,394 | |||||
| Taxes on income | 76,408 | 64,187 | 47,664 | 42,077 | 63,079 | |||||
| Profit for the period | 255,774 | 215,689 | 159,483 | 140,843 | 211,315 | |||||
| Dorad Energy Ltd. | ||||||||||
| Interim Condensed Statements of Changes in Shareholders’ Equity | ||||||||||
| Capital reserve | ||||||||||
| for activities | ||||||||||
| Share | Share | with | Retained | |||||||
| capital | premium | shareholders | earnings | Total Equity | ||||||
| NIS thousands | NIS thousands | NIS thousands | NIS thousands | NIS thousands | ||||||
| For the nine months | ||||||||||
| ended September 30, 2024 | ||||||||||
| (Unaudited) | ||||||||||
| Balance as at | ||||||||||
| January 1, 2024 (Audited) | 11 | 642,199 | 3,748 | 643,979 | 1,289,937 | |||||
| Net profit for the period | – | – | – | 255,774 | 255,774 | |||||
| Dividend distributed | – | – | – | (50,000) | (50,000) | |||||
| Balance as at | ||||||||||
| September 30, 2024 (Unaudited) | 11 | 642,199 | 3,748 | 849,753 | 1,495,711 | |||||
| For the nine months | |||||||||
| ended September 30, 2023 | |||||||||
| (Unaudited) | |||||||||
| Balance as at | |||||||||
| January 1, 2023 (Audited) | 11 | 642,199 | 3,748 | 572,664 | 1,218,622 | ||||
| Net profit for the period | – | – | – | 215,689 | 215,689 | ||||
| Dividend distributed | – | – | – | (70,000) | (70,000) | ||||
| Balance as at | |||||||||
| September 30, 2023 (Unaudited) | 11 | 642,199 | 3,748 | 718,353 | 1,364,311 |
| For the three months | |||||||||
| ended September 30, 2024 | |||||||||
| (Unaudited) | |||||||||
| Balance as at | |||||||||
| July 1, 2024 (Unaudited) | 11 | 642,199 | 3,748 | 740,270 | 1,386,228 | ||||
| Net profit for the period | – | – | – | 159,483 | 159,483 | ||||
| Dividend distributed | – | – | – | (50,000) | (50,000) | ||||
| Balance as at | |||||||||
| September 30, 2024 (Unaudited) | 11 | 642,199 | 3,748 | 849,753 | 1,495,711 |
| For the three months | |||||||||
| ended September 30, 2023 | |||||||||
| (Unaudited) | |||||||||
| Balance as at | |||||||||
| July 1, 2023 (Unaudited) | 11 | 642,199 | 3,748 | 647,510 | 1,293,468 | ||||
| Net profit for the period | – | – | – | 140,843 | 140,843 | ||||
| Dividend distributed | – | – | – | (70,000) | (70,000) | ||||
| Balance as at | |||||||||
| September 30, 2023 (Unaudited) | 11 | 642,199 | 3,748 | 718,353 | 1,364,311 | ||||
| Dorad Energy Ltd. | ||||||||||
| Interim Condensed Statements of Changes in Shareholders’ Equity (cont’d) | ||||||||||
| Capital reserve | ||||||||||
| for activities | ||||||||||
| Share | Share | with | Retained | |||||||
| capital | premium | shareholders | earnings | Total Equity | ||||||
| NIS thousands | NIS thousands | NIS thousands | NIS thousands | NIS thousands | ||||||
| For the year ended | ||||||||||
| December 31, 2023 (Audited) | ||||||||||
| Balance as at | ||||||||||
| January 1, 2023 (Audited) | 11 | 642,199 | 3,748 | 572,664 | 1,218,622 | |||||
| Net profit for the year | – | – | – | 211,315 | 211,315 | |||||
| Dividend distributed | – | – | – | (140,000) | (140,000) | |||||
| Balance as at | ||||||||||
| December 31, 2023 (Audited) | 11 | 642,199 | 3,748 | 643,979 | 1,289,937 | |||||
| Dorad Energy Ltd. | |||||||||
| Interim Condensed Statements of Cash Flows | |||||||||
| For the nine months ended | For the three months ended | Year ended | |||||||
|
September 30 |
September 30 |
December 31 | |||||||
| 2024 | 2023 | 2024 | 2023 | 2023 | |||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |||||
| NIS thousands | NIS thousands | NIS thousands | NIS thousands | NIS thousands | |||||
|
Net cash flows provided by operating activities |
|||||||||
| Profit for the period | 255,774 | 215,689 | 159,483 | 140,843 | 211,315 | ||||
| Adjustments: | |||||||||
| Depreciation and amortization | |||||||||
| and fuel consumption | 190,559 | 183,707 | 68,217 | 64,221 | 245,566 | ||||
| Taxes on income | 76,408 | 64,187 | 47,664 | 42,077 | 63,079 | ||||
| Financing expenses, net | 125,836 | 121,038 | 54,638 | 31,509 | 164,487 | ||||
| 392,803 | 368,932 | 170,519 | 137,807 | 473,132 | |||||
| Change in trade receivables | (285,664) | (67,197) | (181,157) | (63,108) | 26,715 | ||||
| Change in other receivables | (36,467) | 16,817 | 7,454 | (1,811) | 20,714 | ||||
| Change in trade payables | 266,099 | (48,393) | 207,978 | 29,915 | (115,976) | ||||
| Change in other payables | (3,033) | (3,560) | 909 | (1,006) | 2,507 | ||||
| Change in other long-term liabilities | (3,115) | 14,373 | (999) | 13,102 | (4,586) | ||||
| (62,180) | (87,960) | 34,185 | (22,908) | (70,626) | |||||
| Net cash flows provided | |||||||||
| by operating activities | 586,397 | 496,661 | 364,187 | 255,742 | 613,821 | ||||
|
Net cash flows provided by investing activities |
|||||||||
| Proceeds from (investment in) settlement of financial derivatives, net | (2,653) | 5,714 | (1,603) | 2,640 | 8,884 | ||||
| Insurance proceeds in respect of damage to fixed asset | 5,148 | – | – | – | – | ||||
| Decrease in long-term restricted deposits | 17,500 | – | – | – | 40,887 | ||||
| Investment in fixed assets | (34,782) | (56,712) | (2,646) | (20,555) | (102,082) | ||||
| Investment in intangible assets | (1,974) | (2,744) | (505) | (427) | (3,162) | ||||
| Interest received | 29,673 | 22,081 | 10,096 | 8,285 | 33,501 | ||||
| Net cash flows provided by | |||||||||
| (used in) investing activities | 12,912 | (31,661) | 5,342 | (10,057) | (21,972) | ||||
|
Net cash flows provided by financing activities |
|||||||||
| Repayment of lease liability principal | (329) | (320) | (111) | (108) | (4,817) | ||||
| Repayment of loans from banks | (141,966) | (130,987) | – | – | (253,382) | ||||
| Dividends paid | (67,500) | (70,000) | (50,000) | (70,000) | (122,500) | ||||
| Interest paid | (72,910) | (77,099) | (155) | (114) | (151,220) | ||||
| Net cash flows used in | |||||||||
| financing activities | (282,705) | (278,406) | (50,266) | (70,222) | (531,919) | ||||
| Net increase in cash | |||||||||
| and cash equivalents for | |||||||||
| the period | 316,604 | 186,594 | 319,263 | 175,463 | 59,930 | ||||
| Effect of exchange rate fluctuations | |||||||||
| on cash and cash equivalents | (4,640) | 24,979 | (6,120) | 10,812 | 7,835 | ||||
| Cash and cash equivalents at | |||||||||
| beginning of period | 219,246 | 151,481 | 218,067 | 176,779 | 151,481 | ||||
| Cash and cash equivalents at | |||||||||
| end of period | 531,210 | 363,054 | 531,210 | 363,054 | 219,246 | ||||
