Attached files

file filename
8-K - CURRENT REPORT - Genie Energy Ltd.f8k110518_genieenergy.htm

Exhibit 99.1

 

Genie Energy Ltd. Reports Third Quarter 2018 Results

 

 

NEWARK, NJ — November 5, 2018: Genie Energy Ltd. (NYSE: GNE, GNEPRA) reported third quarter 2018 net income of $0.21 per share on revenue of $71.8 million.

 

FINANCIAL AND OPERATIONAL HIGHLIGHTS

(Throughout this release, 3Q18 results are compared to 3Q17 results unless otherwise noted)

 

·Consolidated revenue increased to $71.8 million from $69.5 million primarily as a result of increased consumption per electric meter;
·GRE’s income from operations increased to $9.2 million from $4.8 million. Adjusted EBITDA* increased to $9.8 million from $5.4 million;
·Consolidated income from operations increased to $6.0 million from $1.4 million. Consolidated Adjusted EBITDA* increased to $8.0 million from $3.3 million;
·Earnings per share increased to $0.21 per basic and diluted share from $0.02;
·During the third quarter, Genie Energy divested of a majority stake in its Atid drilling services subsidiary based in Israel by contributing it to a newly formed entity owned by Genie, Atid’s management and Genie Chairman Howard Jonas;
·Following the quarter close, Genie acquired a majority stake in Prism Solar Technologies, a solar solutions and technology company and domestic manufacturer of high-efficiency bi-facial solar panels;
·Genie Energy's Board of Directors has declared a third quarter dividend of $0.075 per share.

COMMENTS OF MICHAEL STEIN, CEO OF GENIE ENERGY

“Genie Energy significantly increased its profitability compared to the year ago quarter reflecting the lower spend on oil and gas exploration activities and reduced domestic customer acquisition expense while making good progress in the effort to diversify its global revenue base.

“We divested a majority interest in Atid, our drilling services subsidiary in Israel, during the quarter. The deal reduces our financial exposure to Atid’s operations, while retaining upside potential over the longer term through our remaining stake.

“Overseas, our joint venture in the UK is adding customers at a healthy rate and in Japan, we expect to begin enrolling customers as early as the end of the year.

“Last week, we announced the acquisition of a majority stake in Prism Solar Technologies, a manufacturer of high efficiency solar panels based in New York. We will team with Prism’s second largest stakeholder to provide complete solar solutions for commercial clients and expect that Prism will be accretive to Adjusted EBITDA* in 2019.”

 

CONSOLIDATED RESULTS

$ in millions, except EPS 3Q18 2Q18 3Q17  

3Q18 -3Q17

Change (%/$)

Revenue $71.8 $56.4 $69.5   +3.4%
Gross profit $21.3 $16.1 $21.8   (2.3%)
Gross margin percentage 29.6% 28.5% 31.3%   (170) BP
SG&A expense (including stock-based compensation) $13.9 $15.4 $19.5   (28.5)%
Stock-based compensation included in SG&A $1.1 $1.3 $1.4   (23.3)%
Exploration expense** - - $0.8   $(0.8)
Equity in the loss of Orbit Energy $(0.8) $(0.7) $(0.2)   $(0.7)
Write-down of assets held for sale to fair value $0.4 $2.3 -   $0.4
Income (loss) from operations   $6.0 $(2.3) $1.4   +$4.6
Adjusted EBITDA* $8.0 $1.8 $3.3   +$4.7
Net income (loss) attributable to Genie Energy common stockholders $5.5 $(2.3) $0.4   +$5.1
Earnings (loss) per share attributable to Genie Energy common stockholders $0.21 $(0.09) $0.02   +$0.19
Capitalized exploration costs - - $2.3   $(2.3)
Net cash provided by (used in) operating activities $8.2 $3.4 $6.6   +$1.6

 

*Adjusted EBITDA for all periods 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 Measure at the end of this release for an explanation of Adjusted EBITDA and reconciliation to the most directly comparable GAAP measure.

** Genie Energy’s Afek Oil & Gas subsidiary accounts for its oil and gas exploration activities under the “successful efforts” method of accounting. Under this method, acquisition costs, costs of drilling exploratory wells, and exploratory-type stratigraphic test wells are capitalized on the balance sheet as “Capitalized exploration costs – unproved oil and gas property” pending determination of whether the well has found proved reserves. Exploration costs, other than exploration drilling costs, are charged to expense in the statement of operations as “Exploration expense”.

*** Genie Energy accounts for its investment in Orbit Energy, its joint venture operating in the UK, under the equity method of accounting. Under this method Genie Energy records its share in the net income or loss of the joint venture. Therefore, revenue generated, and expenses incurred by the joint venture are not reflected in Genie Energy’s consolidated revenue and expenses.

 

Consolidated results include corporate overhead and results of Genie’s oil and gas exploration businesses.

Corporate overhead totaled $2.0 million in 3Q18 including $0.9 million in non-cash compensation. The corresponding 3Q17 results total were $2.2 million and $1.2 million, respectively.

Genie Energy’s Afek oil and gas exploration subsidiary is awaiting permitting required for final testing on an existing well. Afek incurred no exploration costs, no capitalized exploration costs and $54 thousand in SG&A expense in 3Q18 compared to $754 thousand in exploration expense, $2.3 million in capitalized exploration costs and $257 thousand in SG&A expense in 3Q17.

2
 

Genie Energy’s GOGAS subsidiary includes the full impact of its Atid drilling services company in Israel prior to the divestiture of a majority stake, as well as the Company’s portion of results subsequent to the transaction. GOGAS generated $170 thousand in drilling services revenue and incurred $688 thousand in SG&A expense in 3Q18. In 3Q17, GOGAS had no revenue and $158 thousand in SG&A expense.

BALANCE SHEET HIGHLIGHTS

At September 30, 2018, Genie Energy had $131.5 million in total assets, including $46.9 million in cash, cash equivalents and restricted cash. Liabilities totaled $52.5 million and working capital (current assets less current liabilities) totaled $52.2 million.

DIVIDEND ON GENIE ENERGY COMMON STOCK

Genie Energy's Board of Directors has declared a 3Q18 dividend of $0.075 per share of Class A and Class B common stock with a record date of November 19, 2018. The dividend will be paid on or about November 30, 2018. The distribution will be treated as an ordinary dividend for income tax purposes.

GENIE RETAIL ENERGY

The Genie Retail Energy (GRE) segment includes results of Genie’s retail provider businesses including results of operations from the operations of its joint venture in the UK.

 

$ in millions 3Q18 2Q18 3Q17  

3Q18-3Q17

Change (%/$)

Genie Retail Energy          
Total revenue $71.7 $56.5 $69.5   +3.2%
   Electricity revenue $67.3 $48.5 $66.2   +1.7%
   Natural gas revenue $3.7 $7.4 $2.8   +32.8%
   Other revenue $0.7 $0.6 $0.5   +36.4%
Gross profit $21.1 $16.1 $21.8   (3.1)%
Gross margin percentage 29.4% 28.5% 31.3%   (190) BP
SG&A expense $11.1 $12.1 $16.8   (34.0)%
Equity in the loss of Orbit Energy $(0.8) $(0.7) $(0.2)   $(0.6)
Income from operations $9.2 $3.3 $4.8   +$4.4
Adjusted EBITDA $9.8 $3.8 $5.4   +$4.4

 

Accruals and a reversal of an accrual pertaining to legal matters within Genie Retail Energy (GRE) in 3Q18 decreased revenue by $3.0 million and SG&A by $1.5 million. In 3Q17, a legal accrual reduced revenue by $1.3 million and increased SG&A expense by $0.2 million. Income from operations and Adjusted EBITDA* were reduced by $1.5 million, net, in both 3Q18 and 3Q17 as a result.

 

Genie Retail Energy’s customer base as measured in residential customer equivalents (RCEs) and meters served decreased (see chart) year over year reflecting the regulatorily mandated relinquishment of certain low-income customers in New York served by retail energy providers (REPs) to the incumbent utilities as well as GRE’s strategic decision to focus on higher value customers, reduce regulatory risk in certain jurisdictions, and reduce customer acquisition expense in order to increase liquidity and enhance strategic flexibility. Gross meter acquisitions during 3Q18 totaled 45,000 compared to 111,000 in 3Q17 and 57,000 in 2Q18.

3
 

 

RCEs and Meters at End of Quarter (in thousands)

 

September 30, 2018 June 30, 2018 March 31, 2018

 

December 31, 2017

 

September 30, 2017

Electricity RCEs 216 219 218 228 243
Natural gas RCEs 59 64 67 73 82
Total RCEs 275 283 285 301 325
           
Electricity meters 269 282 284 307 330
Natural gas meters 73 81 89 105 116
Total meters 342 363 373 412 446

 

GRE’s average monthly customer churn in 3Q18 was 5.7%, unchanged compared to the prior quarter and a decrease from 6.9% in the year ago quarter. The year over year decline primarily reflects lower rates of new customer acquisitions in recent periods – new customers exhibit higher churn rates than longer tenured customers - and the impact of customer retention programs.

 

Meters enrolled in offerings with fixed rate characteristics constituted approximately 36% of GRE’s total load during September 2018 the same level as in September 2017.

 

GRE’s revenue increased to $71.7 million from $69.5 million driven by a strong increase in electricity consumption per meter and increased commercial gas sales partially offset by the impact of the larger legal accrual in 3Q18 compared to 3Q17 and a decrease in revenue per kilowatt hour sold.

GRE’s gross margin percentage decreased to 29.4% from 31.3% and gross profit decreased to $21.1 million from $21.8 million predominantly as the result of the reduction in revenue resulting from the larger accrual in 3Q18 compared to 3Q17.

GRE’s SG&A expense decreased to $11.1 million from $16.8 million as a result of the reduction in gross meter ads compared to the year ago quarter and the reversal of an accrual for legal matters.

GRE’s income from operations increased to $9.2 million from $4.8 million and Adjusted EBITDA* increased to $9.8 million from $5.4 million. The improvements were primarily attributable to the decrease in customer acquisition expense.

GENIE ENERGY EARNINGS CONFERENCE CALL

This earnings press release is available for download in the “Investors” section of the Genie Energy website (www.genie.com/investor-relations) and has been filed on a current report (Form 8-K) with the SEC.

 

At 5:30 PM Eastern time today, November 5, 2018, 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 toll-free 1-888-348-6472 (from the US) or 1-412-902-4240 (international) and request the Genie Energy conference call.

 

4
 

 

The call replay will be available at 1-844-512-2921 (US toll-free) or 1-412-317-6671 (international) through November 12, 2018. The replay PIN is 10125910. A recording of the call - in MP3 format - will also be available for playback on the “Investors” section of the Genie Energy website.

 

Investors can sign up through the Genie Energy website to have earnings releases and other press releases e-mailed directly to them.

 

ABOUT GENIE ENERGY LTD.

Genie Energy Ltd. (NYSE: GNE, GNEPRA), is a global provider of energy services. Genie’s Retail division supplies electricity and natural gas primarily to residential and small business customers in the United States. Genie’s International division supplies customers in Europe and Asia. Genie's Energy Services division includes Diversegy, a commercial brokerage and marketing services company, and Genie Solar Energy, a provider of solar generation systems. 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:

Genie Energy Investor Relations

Bill Ulrey

P: (973) 438-3848

E-mail: invest@genie.com

 

5
 

GENIE ENERGY LTD.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

  September 30,
2018
   December 31,
2017
 
  (Unaudited)   (Audited) 
         
Assets        
Current assets:          
Cash and cash equivalents   $45,916   $29,913 
Trade accounts receivable, net of allowance for doubtful accounts of $1,709 and $1,099 at September 30, 2018 and December 31, 2017, respectively    37,371    44,629 
Inventory    7,912    3,986 
Prepaid expenses    5,984    6,131 
Other current assets    3,810    5,503 
Total current assets    100,993    90,162 
Property and equipment, net    739    4,020 
Goodwill    9,998    9,998 
Other intangibles, net    4,556    4,859 
Investment in equity method investees    2,969    3,450 
Restricted cash—long-term    997    1,496 
Deferred income tax assets, net    2,028    2,141 
Other assets    9,183    9,652 
Total assets   $131,463   $125,778 
Liabilities and equity          
Current liabilities:          
Trade accounts payable   $17,286   $21,068 
Accrued expenses    27,597    28,069 
Income taxes payable    1,976    2,204 
Due to IDT Corporation    90    228 
Other current liabilities    1,880    3,172 
Total current liabilities    48,829    54,741 
Revolving line of credit    2,514    2,513 
Other liabilities    1,170    1,396 
Total liabilities    52,513    58,650 
Commitments and contingencies          
Equity:          
Genie Energy Ltd. stockholders’ equity:          
Preferred stock, $.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 September 30, 2018 and December 31, 2017    19,743    19,743 
Class A common stock, $.01 par value; authorized shares—35,000; 1,574 shares issued and outstanding at September 30, 2018 and December 31, 2017    16    16 
Class B common stock, $.01 par value; authorized shares—200,000; 25,547 and 23,601 shares issued and 25,318 and 23,270 shares outstanding at September 30, 2018 and December 31, 2017, respectively    255    236 
Additional paid-in capital    135,793    130,870 
Treasury stock, at cost, consisting of 229 and 331 shares of Class B common stock at September 30, 2018 and December 31, 2017, respectively    (1,518)   (2,428)
Accumulated other comprehensive income    2,437    3,045 
Accumulated deficit    (64,186)   (67,469)
Total Genie Energy Ltd. stockholders’ equity    92,540    84,013 
Noncontrolling interests    (13,590)   (16,885)
Total equity    78,950    67,128 
Total liabilities and equity   $131,463   $125,778 

 

6
 

 

GENIE ENERGY LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

  Three Months Ended
September 30,
   Nine Months Ended
September 30,
 
   2018   2017   2018   2017 
  (in thousands, except per share data) 
Revenue:                
     Electricity   $67,292   $66,189   $181,141   $163,636 
     Natural gas    3,702    2,787    34,492    26,045 
     Other    848    497    1,911    1,445 
Total revenue    71,842    69,473    217,544    191,126 
Cost of revenue    50,572    47,694    155,743    132,371 
Gross profit    21,270    21,779    61,801    58,755 
Operating expenses and losses:                    
Selling, general and administrative (i)    13,912    19,464    46,379    63,008 
Write-down of assets held for sale to fair value    451    -    2,742    - 
Exploration    -    753    244    2,556 
Equity in the net loss of equity method investees    861    159    2,082    159 
Income (loss) from operations    6,046    1,403    10,354    (6,968)
Interest income    195    51    384    207 
Interest expense    (89)   (67)   (261)   (199)
Gain on extinguishment of liability    164    -    164    - 
Other income (loss), net    25    9    93    (421)
Income (loss) before income taxes    6,341    1,396    10,764    (7,381)
(Provision for income taxes    (675)   (421)   (1,733)   (453)
Net income (loss)    5,666    975    9,031    (7,834)
Net loss (income) attributable to noncontrolling interests    251    (197)   1,122    626 
Net income (loss) attributable to Genie Energy Ltd.    5,917    778    10,153    (7,208)
Dividends on preferred stock    (370)   (370)   (1,111)   (1,111)
Net income (loss) attributable to Genie Energy Ltd. common stockholders.   $5,547   $408   $9,042   $(8,319)
Earnings (loss) per share attributable to Genie Energy Ltd. common stockholders:                    
Basic   $0.21   $0.02   $0.36   $(0.35)
Diluted   $0.21   $0.02   $0.36   $(0.35)
 Weighted-average number of shares used in calculation of earnings (loss) per share:                    
Basic    25,805    23,567    24,895    23,495 
Diluted    26,442    24,158    25,225    23,495 
Dividends declared per common share   $0.075   $0.075   $0.225   $0.225 
(i) Stock-based compensation included in selling, general and administrative expenses   $1,082   $1,411   $3,686   $3,796 

 

 

7
 

 

GENIE ENERGY LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

  Nine Months Ended
September 30,
 
   2018   2017 
  (in thousands) 
Operating activities          
Net income (loss)   $9,031   $(7,834)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Depreciation and amortization    1,645    1,528 
Write-down of assets held for sale to fair value    2,742    - 
Deferred income taxes    113    (543)
Provision for doubtful accounts receivable    610    392 
Gain on sale of property and equipment    (18)   - 
Stock-based compensation    3,686    3,796 
Equity in the net loss of equity method investees    2,082    159 
Gain on extinguishment of liability    (164)   - 
Change in assets and liabilities:          
Trade accounts receivable    6,648    2,275 
Inventory    (3,926)   1,128 
Prepaid expenses    143    (3,150)
Other current assets and other assets    2,417    (2,127)
Trade accounts payable, accrued expenses and other current liabilities    (4,404)   8,840 
Due to IDT Corporation    (138)   52 
Income taxes payable    (228)   (1,320)
Net cash provided by (used in) operating activities    20,239    3,196 
Investing activities          
Capital expenditures    (575)   (3,248)
Proceeds from sale of property and equipment    62    - 
Payments for business acquisition, net of cash acquired    -    (3,717)
Payments for intangible acquisition    (745)   - 
Investment in joint venture    (658)   (1,275)
Investments in capitalized exploration costs—unproved oil and gas property    -    (5,531)
Investments in notes receivable    (1,225)   - 
Cash divested from Atid    (209)   - 
Repayment of notes receivable    80    446 
Net cash used in investing activities    (3,270)   (13,325)
Financing activities          
Dividends paid    (6,870)   (6,674)
Purchase of equity of subsidiary    -    (312)
Proceeds from sales of Class B common stock and warrants    6,000    - 
Proceeds from revolving line of credit    -    14,450 
Repayment of revolving line of credit    -    (12,655)
Exercise of stock options    -    109 
Repurchases of Class B common stock from employees    (783)   (829)
Net cash used in financing activities    (1,653)   (5,911)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash    (36)   75 
Net increase (decrease) in cash, cash equivalents, and restricted cash    15,280    (15,965)
Cash, cash equivalents, and restricted cash at beginning of period    31,927    47,052 
Cash, cash equivalents, and restricted cash at end of period   $47,207   $31,087 

 

8
 

 

Reconciliation of Non-GAAP Financial Measure for the Third Quarter 2018 and 2017

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 also disclosed for the third quarter of 2018, as well as for comparable periods, Adjusted EBITDA, which 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 Adjusted EBITDA consists of gross profit less selling, general and administrative expense, exploration expense and equity in the net loss of joint venture, plus depreciation, amortization and stock-based compensation (which are included in selling, general and administrative expense). Another way of calculating Adjusted EBITDA is to start with income (loss) from operations and add depreciation, amortization, stock-based compensation, and write-down of assets held for sale to fair value.

Management believes that Genie Energy’s Adjusted EBITDA provides useful information to both management and investors by excluding certain expenses that may not be indicative of Genie Energy’s or the relevant segment’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. In addition, management uses Adjusted EBITDA to evaluate operating performance in relation to Genie Energy’s competitors. Disclosure of this 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 gross profit, income (loss) from operations and net income (loss), on a segment and/or consolidated level to facilitate internal and external comparisons to the segments’ and 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. While Genie Energy’s oil and gas exploration business may be capital intensive, Genie Energy does not expect to incur significant depreciation or depletion expense for the foreseeable future. Genie Energy’s operating results exclusive of depreciation and amortization is therefore a useful indicator of its current performance.

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.

Write-down of assets held for sale to fair value is a component of (loss) income from operations that is excluded from the calculation of Adjusted EBITDA. From time-to-time, Genie Energy may determine that a line of business is outside of its core business and therefore decide to dispose of the related assets and liabilities. However, such disposals do not occur each quarter. Genie Energy does not believe the losses or gains from asset disposals or sales are components of its or the relevant segment’s core operating results.

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

Following is the reconciliation of Adjusted EBITDA to the most directly comparable GAAP measure, which is income (loss) from operations for Genie Energy’s reportable segments and net income (loss) for Genie Energy on a consolidated basis.

9
 

Genie Energy Ltd.

Reconciliation of Adjusted EBITDA to Net Income (loss)

(unaudited)

$ in thousands

 

  Consolidated  Genie Retail Energy 

Three Months Ended September 30, 2018

(3Q18)

          
Adjusted EBITDA  $8,042   $9,781 
Subtract:          
Write-down of assets held for sale to fair value   451    - 
Stock-based compensation   1,082    136 
Depreciation and amortization   463    437 
Income from operations   6,046   $9,208 
Interest income   195      
Interest expense   (89)     
Gain on extinguishment of liability   164      
Other income, net   25      
Provision for income taxes   (675)     
Net income   5,666      
Net loss attributable to noncontrolling interests   251      
Net income attributable to Genie Energy Ltd.  $5,917      

   Consolidated  Genie Retail Energy 

Three Months Ended June 30, 2018

(2Q18)

          
Adjusted EBITDA  $1,817   $3,825 
Subtract:
Write-down of assets held for sale to fair
value
   2,291    - 
Stock-based compensation   1,257    118 
Depreciation and amortization   590    438 
(Loss) income from operations   (2,321)  $3,269 
Interest income   108      
Interest expense   (81)     
Other income, net   58      
Provision for income taxes   (258)     
Net loss   (2,494)     
Net loss attributable to noncontrolling interests   575      
Net loss attributable to Genie Energy Ltd.  $(1,919)     

   Consolidated  Genie Retail Energy

Three Months Ended September 30, 2017

(3Q17)

          
Adjusted EBITDA  $3,301   $5,382 
Subtract:          
Stock-based compensation   1,411    176 
Depreciation and amortization   487    434 
Income from operations   1,403   $4,772 
Interest income   51      
Interest expense   (67)     
Other income, net   9      
Provision for income taxes   (421)     
Net income   975      
Net income attributable to noncontrolling interests   (197)     
Net income attributable to Genie Energy Ltd.  $778      

 

10