NRG Energy, Inc.
NRG Energy, Inc.
NRG
Valuace
48
Růst
30
Zdraví
63
Cena
$ 149.92
Dnes
-6.45 (-4.07%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues30.7130.7128.1328.8231.5426.999.099.829.4810.6312.3514.6715.8711.308.429.088.85
Cost of Revenues24.0024.0022.1026.5327.4520.486.547.307.117.548.5610.7611.788.126.096.686.07
Gross Profit6.716.716.032.304.106.512.552.522.373.093.803.924.093.172.342.402.78
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues7.757.646.748.596.827.226.667.436.727.95
Cost of Revenues5.216.605.636.564.877.244.335.665.706.42
Gross Profit2.541.031.112.021.95-0.022.331.771.021.53
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.010.010.010.070.090.150.090.080.040.050.06
Selling General & Admin Expenses0.000.000.001.971.231.290.930.830.800.911.101.221.040.900.890.670.60
Depreciation & Amortization1.961.961.401.341.111.410.720.550.551.221.511.691.631.341.141.060.88
Total Operating Expenses4.864.863.611.911.872.781.381.211.232.032.562.942.662.241.881.611.49
Operating Income1.851.852.420.382.023.341.111.290.98-0.590.53-4.041.270.340.350.641.31
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.630.64
Depreciation & Amortization0.930.360.340.330.360.350.360.330.360.33
Total Operating Expenses2.290.611.070.890.990.800.920.900.630.95
Operating Income0.250.420.041.130.95-0.811.410.870.390.56
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense0.770.770.650.670.420.490.400.410.480.891.061.131.120.850.660.670.63
Other Expense-0.77-0.77-0.98-0.60-0.36-0.48-0.34-0.50-0.19-1.71-1.05-4.95-0.18-0.720.46-0.780.08
IBT1.081.081.45-0.211.662.860.760.790.47-1.54-0.88-5.090.14-0.630.25-0.650.75
Income Tax Expense0.210.210.32-0.010.440.670.25-3.330.010.010.021.340.00-0.28-0.33-0.840.28
Net Income0.860.861.13-0.201.222.190.514.440.27-2.15-0.77-6.380.13-0.390.560.200.48
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.17
Interest Expense0.280.190.140.160.120.210.160.150.170.17
Other Expense-0.24-0.18-0.20-0.15-0.24-0.20-0.36-0.18-0.18-0.15
IBT0.010.24-0.150.990.72-1.011.050.700.650.41
Income Tax Expense-0.060.09-0.050.240.07-0.250.310.180.170.07
Net Income0.070.15-0.100.750.64-0.770.740.510.480.34
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$-1.12$4.98$8.93$2.08$16.94$0.88$-6.79$-2.45$-19.40$0.23$-1.20$1.23$0.78$1.86
EPS Diluted$0.00$0.00$0.00$-1.12$4.98$8.93$2.07$16.81$0.87$-6.79$-2.45$-19.40$0.23$-1.20$1.22$0.78$1.84
Shares Outstanding0.190.200.210.230.250.250.250.260.300.320.320.330.330.320.230.240.25
Diluted Shares Outstanding0.190.200.210.230.250.250.250.260.310.320.320.330.340.320.230.240.25
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.24$1.42
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.24$1.41
Shares Outstanding0.190.190.200.200.210.210.210.210.210.23
Diluted Shares Outstanding0.190.200.200.200.210.210.210.210.210.23
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.390.970.540.430.253.910.350.560.991.971.522.122.252.091.112.95
Short Term Investments0.000.00-0.010.000.000.000.000.000.000.000.000.000.060.000.260.41
Total Cash & ST Investments0.390.970.540.430.253.910.350.560.991.971.522.122.252.091.363.36
Accounts Receivable3.403.493.544.773.930.901.031.021.181.181.221.531.831.070.830.76
Inventory0.620.480.610.750.500.330.380.410.531.111.251.250.900.930.310.45
Other Current Assets5.394.035.0410.280.400.260.250.300.260.420.440.450.500.540.310.32
Total Current Assets9.818.969.7316.2310.846.033.093.604.426.417.448.657.678.047.607.14
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.760.180.690.971.100.380.280.540.400.42
Short Term Investments1.930.000.000.000.000.000.000.000.020.02
Total Cash & ST Investments2.690.180.690.971.100.380.280.540.400.42
Accounts Receivable3.333.423.513.493.263.403.333.543.583.27
Inventory0.450.450.370.480.540.620.580.610.630.69
Other Current Assets1.654.145.304.033.715.415.085.044.855.71
Total Current Assets8.128.209.888.968.619.819.279.739.4710.12
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment1.992.171.941.921.962.853.063.0513.9117.9118.7322.3719.8520.2713.6212.52
Goodwill5.065.015.081.651.800.580.580.570.540.661.002.571.991.961.891.87
Intangible Assets3.412.913.932.132.510.670.790.591.752.042.312.571.141.201.421.78
Long-Term Investments2.670.050.050.971.171.241.181.081.731.731.611.361.001.151.060.95
Other Long-Term Assets0.982.863.064.362.760.480.551.700.841.381.621.741.051.261.002.54
Total Long-Term Assets15.9615.0616.3112.9212.348.879.447.0318.9023.9425.4432.0126.2327.0919.1219.76
Total Assets25.7624.0226.0429.1523.1814.9012.5310.6323.3230.3632.8840.6733.9035.1326.7226.90
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment3.543.332.362.171.991.991.951.941.991.93
Goodwill5.025.025.015.015.025.065.085.085.145.14
Intangible Assets2.432.512.852.913.093.413.733.934.214.34
Long-Term Investments1.530.050.050.050.050.050.040.040.150.14
Other Long-Term Assets1.483.062.922.862.873.613.243.074.424.61
Total Long-Term Assets15.8515.8915.1215.0615.1115.9616.1316.3118.4418.87
Total Assets23.9724.0924.9924.0223.7225.7625.4026.0427.9128.99
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable2.112.512.333.642.270.650.720.860.880.900.871.061.041.170.810.78
Short-Term Debt0.351.060.800.150.090.070.160.070.691.220.480.471.050.150.090.46
Other Current Liabilities5.064.535.669.064.230.520.810.780.661.502.222.521.452.604.202.37
Current Liabilities8.308.819.5012.987.921.922.362.403.324.384.384.864.204.685.674.22
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable2.322.542.362.511.992.112.032.332.202.11
Short-Term Debt0.811.171.051.060.340.351.200.801.101.41
Other Current Liabilities3.874.355.214.534.265.065.245.664.905.63
Current Liabilities7.718.789.308.817.358.309.189.508.939.88
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt10.439.9310.398.168.208.976.296.4515.7218.0118.9819.9015.7715.739.758.75
Capital Leases0.140.180.220.260.320.350.560.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.010.010.020.130.070.020.020.070.020.020.020.020.020.061.391.99
Total Liabilities22.1421.5423.1325.3219.5813.2210.8511.8421.2725.8627.1228.6823.1824.3519.0518.82
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt11.309.959.949.9310.5510.579.6810.3910.8910.90
Capital Leases0.180.170.180.180.200.240.220.220.240.26
Def. Tax Liability0.010.010.010.010.010.010.010.020.130.13
Total Liabilities22.0021.8022.2121.5421.2022.1422.1023.1324.3925.66
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings1.861.540.821.410.46-1.40-1.62-6.02-6.27-3.79-3.013.593.704.493.993.80
Comprehensive Income-0.10-0.12-0.09-0.18-0.13-0.21-0.19-0.09-0.07-0.14-0.17-0.170.01-0.150.070.43
Total Common Equity3.622.482.913.833.601.681.66-1.23-0.352.043.0110.059.8510.267.498.06
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings2.001.972.161.540.981.861.210.820.430.21
Comprehensive Income-0.11-0.10-0.12-0.12-0.11-0.10-0.10-0.09-0.18-0.17
Total Common Equity1.972.292.782.482.523.623.302.913.523.33
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt10.9210.9910.978.308.299.046.456.5216.4019.2319.4620.3716.8215.889.839.21
Book Value3.622.482.913.833.601.681.68-1.222.054.495.7711.9910.7210.787.678.07
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value1.972.292.782.482.523.623.302.913.523.33
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income2.070.861.13-0.201.222.190.514.120.46-1.55-0.89-6.440.13-0.350.580.200.48
Depreciation & Amortization1.451.411.071.130.850.940.560.460.551.221.511.691.631.341.141.060.88
Stock-Based Compensation0.100.130.100.100.030.020.020.020.030.040.010.040.040.040.040.030.03
Change Working Capital-0.72-1.58-1.04-0.22-2.62-3.120.39-3.53-0.25-0.290.310.92-0.52-0.42-0.14-0.01-0.07
Change In Accounts Receivable0.84-0.76-0.370.84-1.56-1.23-0.040.01-0.08-0.10-0.010.140.00-0.22-0.13-0.120.14
Change In Accounts Payable-1.030.190.17-1.461.300.48-0.06-0.180.110.08-0.03-0.22-0.010.28-0.130.01-0.26
Change In Inventories0.190.030.110.19-0.25-0.060.030.020.030.140.13-0.03-0.250.01-0.170.150.09
Other Non-cash Items-0.020.871.04-1.030.89-0.150.133.690.591.891.183.770.370.73-0.11-0.980.05
Cash from Operations2.130.000.00-0.220.360.491.841.411.381.392.071.311.511.271.151.171.62
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.070.15-0.100.750.64-0.770.740.510.480.34
Depreciation & Amortization0.380.220.230.220.260.260.290.270.360.46
Stock-Based Compensation0.050.020.030.030.020.030.030.030.010.03
Change Working Capital-0.490.190.17-0.25-0.340.49-0.35-0.840.21-0.22
Change In Accounts Receivable0.000.000.000.000.000.000.000.000.840.00
Change In Accounts Payable0.000.000.000.000.000.000.000.00-1.030.00
Change In Inventories0.000.000.000.000.000.000.000.000.190.00
Other Non-cash Items0.11-0.100.130.110.370.030.350.30-0.96-0.09
Cash from Operations0.000.000.000.000.000.000.000.000.240.57
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.43-1.15-0.49-0.62-0.37-0.27-0.23-0.23-0.39-1.11-1.25-1.28-0.93-1.99-3.40-2.33-0.78
Acquisitions1.73-0.600.46-2.520.000.270.00-0.45-0.28-0.08-0.24-0.43-3.04-0.490.88-0.38-1.01
Investments-0.180.000.00-0.37-0.45-0.75-0.49-0.42-0.57-0.51-0.55-0.63-0.62-0.51-0.44-0.47-0.36
Sales of Investment0.180.000.000.360.450.710.440.380.510.500.510.630.600.490.400.390.31
Other Investing Activities0.110.000.002.250.05-3.00-0.211.270.520.140.710.221.08-0.020.30-0.250.22
Cash from Investing1.390.000.00-0.91-0.33-3.04-0.490.56-0.21-1.07-0.82-1.49-2.90-2.53-2.26-3.05-1.62
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.31-0.25-0.38-0.22-0.19-0.12-0.11-0.08-0.10-0.14
Acquisitions-1.180.58-0.57-0.010.000.480.00-0.021.760.00
Investments0.000.000.000.000.000.000.000.00-0.07-0.11
Sales of Investment0.000.000.000.000.000.000.000.000.080.10
Other Investing Activities0.000.000.000.000.000.000.000.000.070.03
Cash from Investing0.000.000.000.000.000.000.000.001.72-0.13
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.310.000.000.21-0.01-1.86-0.42-2.57-1.73-2.35-5.91-1.60-3.83-0.94-1.26-6.79-2.03
Debt Issued-0.0810.990.022.880.021.113.012.50-8.15-0.475.680.697.381.877.317.4111.24
Issuance of Common Stock0.020.000.000.000.000.000.001.960.020.000.000.000.020.020.000.030.05
Repurchase of Common Stock-1.25-1.40-0.94-1.17-0.61-0.05-0.23-1.44-1.250.00-0.23-0.44-0.04-0.030.00-0.43-0.18
Dividends Paid-0.410.000.00-0.38-0.33-0.32-0.30-0.03-0.04-0.04-0.08-0.20-0.20-0.15-0.05-0.01-0.01
Other Financing Activities-0.290.000.000.311.991.963.15-0.071.471.915.421.805.312.533.417.232.81
Cash from Financing-3.250.000.00-0.401.04-0.272.20-2.15-1.53-0.49-0.79-0.431.271.432.100.030.65
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.81-0.41
Debt Issued12.111.000.13-0.010.11-0.040.04-0.09-0.12-0.01
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.270.68-0.33-0.35-0.62-0.23-0.07-0.02-1.10-0.05
Dividends Paid0.000.000.000.000.000.000.000.00-0.09-0.12
Other Financing Activities0.000.000.000.000.000.000.000.000.010.01
Cash from Financing0.000.000.000.000.000.000.000.00-1.99-0.57
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.163.760.41-1.531.07-2.823.55-0.23-0.470.150.46-0.60-0.140.170.98-1.850.65
Closing Cash Balance0.394.740.970.652.181.113.930.390.611.541.971.522.122.252.091.112.95
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash3.980.89-0.51-0.27-0.140.720.10-0.270.15-0.14
Closing Cash Balance4.741.090.200.710.971.110.390.290.570.68
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.700.771.83-0.84-0.010.221.611.190.990.280.830.030.59-0.72-2.25-1.160.85
Real Free Cash Flow1.600.631.73-0.94-0.040.201.591.170.960.240.82-0.020.54-0.76-2.29-1.190.82
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.180.230.070.640.77-0.080.950.200.140.42
Real Free Cash Flow-0.230.210.040.610.75-0.110.930.170.120.40
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader