On
The financial statements of Dorad as of and for the year ended
Dorad Financial Highlights
- Dorad’s revenues for the year ended
December 31, 2025 – approximatelyNIS 2,650.5 million . - Dorad’s operating profit for the year ended
December 31, 2025 – approximatelyNIS 385.4 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. 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. Due to various reasons, including the effects of the war between
The financial statements of Dorad include a note concerning the war situation in
A convenience translation to English of the financial results for Dorad as of
About
Ellomay is an Israeli based company whose shares are registered with the NYSE American and with the Tel Aviv Stock Exchange under the trading symbol “ELLO”. Since 2009, Ellomay focuses its business in the renewable energy and power sectors in
To date, Ellomay has evaluated numerous opportunities and invested significant funds in the renewable, clean energy and natural resources industries in
- Approximately 335.9 MW of operating solar power plants in
Spain (including a 300 MW solar plant in owned by Talasol, which is 51% owned by the Company) and 51% of approximately 38 MW of operating solar power plants inItaly ; - 16.875% indirect interest in
Dorad Energy Ltd. , which owns and operates one of Israel’s largest private power plants with production capacity of approximately 850 MW; Groen Gas Goor B.V. ,Groen Gas Oude-Tonge B.V. andGroen Gas Gelderland B.V. , project companies operating anaerobic digestion plants in theNetherlands , 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 ; - 51% of solar projects in
Italy with an aggregate capacity of 160 MW that are under construction; - Solar projects in
Italy with an aggregate capacity of 210 MW that have reached “ready to build” status; and - Solar projects in the
Dallas Metropolitan area,Texas, USA with an aggregate capacity of approximately 38 MW that are connected to the grid, 11 MW that are currently in the test run phase prior to commercial operation and 14 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
Contact:
Kalia Rubenbach (Weintraub)
CFO
Tel: +972 (3) 797-1111
Email: hilai@ellomay.com
| Statements of Financial Position | ||||
| 2025 | 2024 | |||
| NIS thousands | NIS thousands | |||
| Current assets | ||||
| Cash and cash equivalents | 695,247 | 846,565 | ||
| Trade receivables and accrued income | 305,139 | 185,625 | ||
| Other receivables | 51,703 | 32,400 | ||
| Total current assets | 1,052,089 | 1,064,590 | ||
| Restricted deposits | 495,192 | 531,569 | ||
| Long-term Prepaid expenses | 98,788 | 79,739 | ||
| Fixed assets | 2,578,120 | 2,697,592 | ||
| Intangible assets | 9,423 | 9,688 | ||
| Right of use assets | 51,599 | 54,199 | ||
| Total non-current assets | 3,233,122 | 3,372,787 | ||
| Total assets | 4,285,211 | 4,437,377 | ||
| Current maturities of loans from banks | 291,329 | 321,805 | ||
| Current maturities of lease liabilities | 5,298 | 4,887 | ||
| Current tax liabilities | 18,403 | 14,016 | ||
| Trade payables | 277,149 | 168,637 | ||
| Other payables | 103,604 | 14,971 | ||
| Total current liabilities | 695,783 | 524,316 | ||
| Loans from banks | 1,508,206 | 1,750,457 | ||
| Other long-term liabilities | 7,275 | 60,987 | ||
| Long-term lease liabilities | 44,441 | 46,809 | ||
| Provision for restoration and decommissioning | 38,886 | 38,102 | ||
| Deferred tax liabilities | 424,828 | 399,282 | ||
| Liabilities for employee benefits, net | 160 | 160 | ||
| Total non-current liabilities | 2,023,796 | 2,295,797 | ||
| Equity | ||||
| Share capital | 11 | 11 | ||
| Share premium | 642,199 | 642,199 | ||
| Capital reserve for activities with shareholders | 3,748 | 3,748 | ||
| Retained earnings | 919,674 | 971,306 | ||
| Total equity | 1,565,632 | 1,617,264 | ||
| Total liabilities and equity | 4,285,211 | 4,437,377 | ||
| Statements of Profit or Loss for the Year Ended | ||||||
| 2025 | 2024 | 2023 | ||||
| NIS thousands | NIS thousands | NIS thousands | ||||
| Revenues | 2,650,533 | 2,863,770 | 2,722,396 | |||
| Operating costs of the power plant | ||||||
| Energy costs | 457,218 | 574,572 | 583,112 | |||
| Purchases of electricity and infrastructure services | 1,360,728 | 1,372,618 | 1,244,646 | |||
| Depreciation and amortization | 223,701 | 106,266 | 242,104 | |||
| Other operating costs | 187,916 | 190,027 | 186,024 | |||
| Total operating costs of the power plant | 2,229,563 | 2,243,483 | 2,255,886 | |||
| Profit from operating the power plant | 420,970 | 620,287 | 466,510 | |||
| General and administrative expenses | 35,628 | 23,929 | 27,668 | |||
| Other income | 36 | 58 | 39 | |||
| Operating profit | 385,378 | 596,416 | 438,881 | |||
| Financing income | 63,434 | 184,939 | 45,286 | |||
| Financing expenses | 256,638 | 193,825 | 209,773 | |||
| Financing expenses, net | 193,204 | 8,886 | 164,487 | |||
| Profit before taxes on income | 192,174 | 587,530 | 274,394 | |||
| Taxes on income | 43,806 | 135,203 | 63,079 | |||
| Net profit for the year | 148,368 | 452,327 | 211,315 | |||
| Statements of Changes in Shareholders’ Equity | ||||||||||
| Capital | ||||||||||
| reserve for | ||||||||||
| activities with | ||||||||||
| Share | controlling | Retained | ||||||||
| Share capital | premium | shareholders | earnings | Total | ||||||
| NIS thousands | NIS thousands | NIS thousands | NIS thousands | NIS thousands | ||||||
| For the year ended | ||||||||||
| Balance as at | 11 | 642,199 | 3,748 | 971,306 | 1,617,264 | |||||
| Dividend distributed | - | - | - | (200,000 | ) | (200,000 | ) | |||
| Net profit for the year | - | - | - | 148,368 | 148,368 | |||||
| Balance as at | 11 | 642,199 | 3,748 | 919,674 | 1,565,632 | |||||
| For the year ended | ||||||||||
| Balance as at | 11 | 642,199 | 3,748 | 643,979 | 1,289,937 | |||||
| Dividend distributed | - | - | - | (125,000 | ) | (125,000 | ) | |||
| Net profit for the year | - | - | - | 452,327 | 452,327 | |||||
| Balance as at | 11 | 642,199 | 3,748 | 971,306 | 1,617,264 | |||||
| For the year ended | ||||||||||
| Balance as at | 11 | 642,199 | 3,748 | 572,664 | 1,218,622 | |||||
| Dividend distributed | - | - | - | (140,000 | ) | (140,000 | ) | |||
| Net profit for the year | - | - | - | 211,315 | 211,315 | |||||
| Balance as at | 11 | 642,199 | 3,748 | 643,979 | 1,289,937 | |||||
| Statements of Cash Flows for the Year Ended | ||||||
| 2025 | 2024 | 2023 | ||||
| NIS thousands | NIS thousands | NIS thousands | ||||
| Cash flows from operating activities: | ||||||
| Net profit for the year | 148,368 | 452,327 | 211,315 | |||
| Adjustments to profit or loss items: | ||||||
| Depreciation, amortization, and diesel consumption | 257,015 | 121,664 | 245,566 | |||
| Taxes on income | 43,806 | 135,203 | 63,079 | |||
| Financing expenses, net | 193,204 | 8,886 | 164,487 | |||
| 494,025 | 265,753 | 473,132 | ||||
| Changes in asset and liability items: | ||||||
| Change in trade receivables and accrued income | (119,514 | ) | 26,241 | 26,715 | ||
| Change in other receivables | (19,304 | ) | (20,951 | ) | 20,714 | |
| Change in trade payables | 121,033 | (10,361 | ) | (115,976 | ) | |
| Change in other payables | 22,464 | (3,481 | ) | 2,507 | ||
| Change in other long-term liabilities | (27,664 | ) | (3,661 | ) | (4,586 | ) |
| (22,985 | ) | (12,213 | ) | (70,626 | ) | |
| Cash paid during the year for: | ||||||
| Taxes paid | (14,016 | ) | - | - | ||
| Net cash from operating activities | 605,392 | 705,867 | 613,821 | |||
| Cash flows from investing activities: | ||||||
| Proceeds (payment) from settlement of financial derivatives, net | (5,781 | ) | 1,548 | 8,884 | ||
| Changes in restricted deposits | 27,350 | 17,500 | 40,887 | |||
| Investment in fixed assets | (103,262 | ) | (44,132 | ) | (102,082 | ) |
| Proceeds from arbitration | - | 337,905 | - | |||
| Proceeds from insurance for damages to fixed assets | - | 5,148 | - | |||
| Investment in intangible assets | (4,668 | ) | (4,054 | ) | (3,162 | ) |
| Interest received | 59,519 | 42,221 | 33,501 | |||
| Net cash from (used in) investing activities | (26,842 | ) | 356,136 | (21,972 | ) | |
| Cash flows from financing activities: | ||||||
| Repayment of lease liability | (4,998 | ) | (4,984 | ) | (4,817 | ) |
| Repayment of loans from banks | (320,012 | ) | (284,570 | ) | (253,382 | ) |
| Dividends paid | (200,000 | ) | (142,500 | ) | (122,500 | ) |
| Interest paid | (105,341 | ) | (129,957 | ) | (151,220 | ) |
| Proceeds from arbitration | - | 127,195 | - | |||
| Net cash used in financing activities | (630,351 | ) | (434,816 | ) | (531,919 | ) |
| Net increase (decrease) in cash and cash equivalents | (51,801 | ) | 627,187 | 59,930 | ||
| Effect of exchange rate fluctuations on cash and | ||||||
| cash equivalents | (99,517 | ) | 132 | 7,835 | ||
| Cash and cash equivalents at beginning of year | 846,565 | 219,246 | 151,481 | |||
| Cash and cash equivalents at end of year | 695,247 | 846,565 | 219,246 | |||
| (a) Significant non-cash activity | ||||||
| Liability for gas agreements | 44,615 | 56,208 | - | |||
Source: 