Genie Energy Ltd. logo

Genie Energy Ltd.

GNE | NYSE
Chart Builder DCF Calculator
$16.20
-$0.02 (-0.12%)
Sep 22, 2026, 12:15 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
31.79M 20.65M 28.15M 6.36M 10.18M 17.12M 15.23M 3.11M 7.39M 9.8M 13.05M 54.71M 58.98M 51.97M 57.33M 68.78M 47.73M 51.13M 33.52M 7.46M 16.47M 9.87M
Depreciation & Amortization
1.31M 843K 722K 960K 939K 900K 884K 823K 687K 586K 463K 383K 385K 385K 573K 569K 119K 339K 435K 1.67M 2.7M 3.1M
Stock-Based Compensation
2.66M 1.92M 1.94M 1.94M 1.35M 739K 749K 749K 1.36M 2.1M 1.36M 2.09M 2.2M 1.45M 2.29M 2.89M 2.68M 2.68M 1.84M 307K 250K 250K
Other Working Capital
-25.88M -10.82M -2.91M -5.84M -4.27M 7.51M 3.16M -4.59M -3.01M -25.48M -21.49M -6.22M -10.53M -400K 1.83M 10.19M 3.45M 8.97M -202K -13.17M -7.72M 3.69M
Other Non-Cash Items
688K 3.98M 5.36M 37.68M 40.37M 43.38M 45.08M 52.03M 53.33M 43.24M 50.41M 27.31M 34.47M 47.23M 37.11M 30.27M 52.42M 36.03M 31.2M 15.91M -12.16M -302K
Deferred Income Tax
3.31M 3.31M 3.31M -1.86M -1.86M -1.86M -1.86M 599K 599K 13.56M 13.56M 12.96M 12.96M n/a -87K -87K -87K 2.66M 2.97M 5.41M 5.41M 2.85M
Change in Working Capital
-26.33M -6.24M 6.85M -1.68M 2.89M 12.88M 10.66M 10.89M 12.21M -5.11M -16.36M -17.85M -35.73M -27.57M -16.64M 18.86M -1.05M -366K -1.58M -31.58M -9.06M 4.33M
Operating Cash Flow
13.43M 24.48M 46.34M 43.4M 53.87M 73.17M 70.74M 68.2M 75.57M 64.17M 62.48M 79.61M 73.37M 73.58M 80.68M 121.39M 101.81M 92.47M 68.38M -833K 3.61M 20.09M
Capital Expenditures
-8.94M -7.29M -8.17M -8.43M -8.82M -7.26M -8.04M -13.52M -11.37M -11.48M -9.03M -839K -1.52M -1.06M -1.02M -1.03M -106K -165K -126K -158K -106K -140K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a -1.2M -1.2M -883K -4.08M -2.88M -2.88M -3.2M n/a n/a n/a n/a 4.55M 4.55M 5.51M 5.51M 963K
Purchase of Investments
-15.3M -12.32M -6.65M -6.5M -6.77M -4.05M -4.05M -3.05M -2.66M -6.46M -11.02M -9.91M -9.31M -5.16M -800K -800K -1.55M -950K -1.75M -1.75M -1M -2.5M
Sales Maturities Of Investments
42K 1.17M 1.2M 1.76M 1.76M 632K 582K n/a 2.01M 9.96M 10.44M 10.44M 8.42M 476K n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
10.66M -760K -1.72M -1.69M -2.31M -1.61M -3.33M 18.04M 20.95M 24.01M 26.13M 3.48M 6.39M -24.28M -47.5M -45.93M -50.82M -23.2M 13K -2.11M -2.06M -2.05M
Investing Cash Flow
-13.54M -19.2M -15.35M -14.88M -16.14M -12.29M -16.04M 266K 8.06M 11.96M 13.64M 292K 790K -30.02M -49.32M -47.75M -52.47M -19.77M 2.69M 1.49M 2.34M -4.03M
Debt Repayment
-4.15M -2.17M -333K 7.29M 7.29M 7.29M 7.29M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -842K 80K -2.98M
Common Stock Repurchased
-7.4M -8.96M -10.33M -10.8M -11.27M -11.1M -14.83M -12.88M -9.62M -8.37M -3.93M -3.5M -2.97M -8.08M -6.98M -6.94M -8.25M -4.27M -4.2M -4.15M -2.86M -1.88M
Dividend Paid
-9.99M -8.02M -8.02M -8.07M -8.09M -8.12M -8.21M -8.23M -8.26M -8.89M -8.87M -9.08M -9.25M -8.96M -9.16M -7.26M -5.41M -3.41M -1.48M -3.71M -5.93M -10.14M
Other Financial Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -8.38M -9.38M -9.38M -9.38M -1M n/a n/a n/a -187K -1.1M -1.1M
Financial Cash Flow
-21.54M -19.14M -19.14M -12.06M -12.54M -12.4M -15.75M -21.1M -17.89M -19.61M -15.16M -23.32M -23.97M -26.42M -25.52M -15.2M -13.65M -7.68M -5.68M -8.89M -9.8M -16.1M
Net Cash Flow
47.77M 55.5M 81.16M -7.74M -423K 23.39M 14.01M 1.58M 21.47M 11.68M 16.69M 57.32M 50.94M 17.76M 5.86M 52.22M 29.19M 63.48M 58.97M -8.72M -4.19M -5.19M
Free Cash Flow
4.49M 17.19M 38.16M 34.96M 45.06M 65.9M 62.7M 54.68M 64.2M 52.69M 53.45M 78.77M 71.85M 72.52M 79.67M 120.37M 101.7M 92.3M 68.26M -735K 3.76M 20.21M
Adj. Free Cash Flow
1.83M 15.27M 36.22M 33.02M 43.71M 65.16M 61.95M 53.93M 62.85M 50.59M 52.1M 76.68M 69.66M 71.07M 77.38M 117.48M 99.02M 89.62M 66.42M -1.04M 3.51M 19.96M
Maintenance CapEx
-4.16M -4.92M -5.81M -6.64M -7.84M -6.74M -7.7M -12.83M -10.37M -10.08M -7.86M 12.58K -985.42K -921K -980K -1.03M -106K -158.19K -99.19K -131.19K -53.19K n/a
Growth CapEx
-4.78M -2.37M -2.37M -1.79M -975.88K -527.44K -337.67K -690.42K -1.01M -1.4M -1.17M -851.58K -534.58K -137K -39K n/a n/a -6.81K -26.81K -26.81K -52.81K -140K
Owner Earnings
9.27M 19.56M 40.53M 36.75M 46.03M 66.43M 63.04M 55.37M 65.21M 54.09M 54.62M 79.62M 72.39M 72.66M 79.7M 120.37M 101.7M 92.31M 68.28M -964.19K 3.55M 20.09M

© 2026 bestshares.com. All rights reserved.