2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $292M | $256M | $420M | $425M | $416M |
Cost of Revenue | $233M | $261M | $362M | $389M | $0 |
Gross Profit | $59M | -$5.1M | $58M | $36M | $416M |
Gross Profit % | 20% | -2% | 14% | 8.4% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$12M | -$94M | -$60M | -$99M | -$84M |
Dep. & Amort. | $48M | $45M | $55M | $46M | $45M |
Def. Tax | $120K | $69K | $173K | -$515K | $2.6M |
Stock Comp. | $3M | $99M | $51M | $84M | $11M |
Chg. in WC | $22M | -$16M | $9.2M | -$8.7M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $109M | $99M | $126M | $105M | $90M |
ST Investments | $30M | $130M | $140M | $158M | $128M |
Cash & ST Inv. | $139M | $229M | $266M | $263M | $220M |
Receivables | $85M | $112M | $108M | $118M | $122M |
Inventory | $28M | $31M | $37M | $45M | $43M |
Clean Energy reported strong results for Q4 2024, with 62 million gallons of RNG sold (9% YoY increase), $109 million in revenue, and $24 million in adjusted EBITDA. For the full year, RNG sales reached 237 million gallons (5% YoY increase) with $77 million in adjusted EBITDA.
The company provided a 2025 adjusted EBITDA outlook of $50-$55 million, reflecting the absence of the Alternative Fuel Tax Credit (AFTC) and lower RIN prices, which together account for a $34 million reduction compared to 2024.
RNG volumes for 2025 are projected at 246 million gallons, representing a 7.5% growth rate when excluding wholesale RNG gallons from 2024. RNG production from six operating projects is expected to contribute 4-6 million gallons in 2025.
Capital expenditures for 2025 are estimated at $30 million for downstream projects and $104 million for RNG upstream projects, with approximately 60% of the upstream CapEx being contributions to joint ventures.
The company remains optimistic about the adoption of the Cummins X15N engine, projecting 3-5 million gallons of fuel demand in 2025 from over 25 fleets, with significant growth expected in subsequent years.