Excelerate Energy Inc
NYSE:EE
Excelerate Energy Inc
NYSE:EE
Price:
41.78
USD
-0.14%
Market Closed
Market Cap:
$4.8B
Income Statement
Earnings Waterfall
Excelerate Energy Inc
Excelerate Energy Inc
Income Statement
Excelerate Energy Inc
Excelerate Energy Inc
Currency: USD
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
38
|
51
|
65
|
60
|
56
|
60
|
63
|
67
|
67
|
65
|
63
|
61
|
60
|
68
|
81
|
|
| Revenue |
931
N/A
|
1 553
+67%
|
2 357
+52%
|
2 473
+5%
|
2 092
-15%
|
1 902
-9%
|
1 374
-28%
|
1 159
-16%
|
1 148
-1%
|
899
-22%
|
817
-9%
|
851
+4%
|
966
+14%
|
988
+2%
|
1 185
+20%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(784)
|
(1 328)
|
(2 037)
|
(2 116)
|
(1 717)
|
(1 499)
|
(946)
|
(747)
|
(743)
|
(494)
|
(426)
|
(443)
|
(535)
|
(544)
|
(704)
|
|
| Gross Profit |
146
N/A
|
225
+54%
|
320
+42%
|
357
+12%
|
376
+5%
|
403
+7%
|
428
+6%
|
412
-4%
|
405
-2%
|
405
0%
|
391
-3%
|
408
+4%
|
431
+6%
|
443
+3%
|
481
+9%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(76)
|
(113)
|
(157)
|
(163)
|
(175)
|
(190)
|
(199)
|
(202)
|
(199)
|
(202)
|
(196)
|
(193)
|
(192)
|
(183)
|
(191)
|
|
| Selling, General & Administrative |
(26)
|
(39)
|
(58)
|
(66)
|
(76)
|
(84)
|
(85)
|
(87)
|
(87)
|
(90)
|
(95)
|
(94)
|
(94)
|
(90)
|
(89)
|
|
| Depreciation & Amortization |
(50)
|
(75)
|
(99)
|
(97)
|
(99)
|
(105)
|
(114)
|
(114)
|
(112)
|
(112)
|
(102)
|
(99)
|
(98)
|
(93)
|
(102)
|
|
| Operating Income |
70
N/A
|
112
+60%
|
163
+46%
|
194
+18%
|
201
+4%
|
213
+6%
|
229
+8%
|
211
-8%
|
206
-2%
|
202
-2%
|
195
-4%
|
215
+10%
|
239
+11%
|
260
+9%
|
290
+11%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(36)
|
(49)
|
(62)
|
(57)
|
(54)
|
(58)
|
(63)
|
(66)
|
(66)
|
(64)
|
(61)
|
(59)
|
(57)
|
(66)
|
(79)
|
|
| Non-Reccuring Items |
(8)
|
(33)
|
(34)
|
(29)
|
(26)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(31)
|
(34)
|
|
| Total Other Income |
(4)
|
(5)
|
(4)
|
0
|
8
|
12
|
16
|
16
|
17
|
20
|
21
|
23
|
24
|
25
|
22
|
|
| Pre-Tax Income |
22
N/A
|
26
+17%
|
63
+146%
|
108
+72%
|
130
+20%
|
166
+27%
|
183
+10%
|
160
-12%
|
157
-2%
|
158
+1%
|
156
-2%
|
179
+15%
|
203
+13%
|
188
-7%
|
199
+6%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(11)
|
(19)
|
(19)
|
(28)
|
(32)
|
(34)
|
(42)
|
(33)
|
(33)
|
(30)
|
(28)
|
(26)
|
(25)
|
(23)
|
(25)
|
|
| Income from Continuing Operations |
11
|
7
|
44
|
80
|
98
|
132
|
141
|
127
|
124
|
128
|
127
|
153
|
177
|
165
|
174
|
|
| Income to Minority Interest |
(2)
|
(1)
|
(30)
|
(54)
|
(79)
|
(103)
|
(107)
|
(96)
|
(94)
|
(97)
|
(102)
|
(120)
|
(139)
|
(129)
|
(133)
|
|
| Net Income (Common) |
(5)
N/A
|
(7)
-39%
|
2
N/A
|
13
+682%
|
20
+51%
|
28
+40%
|
33
+18%
|
30
-8%
|
30
-2%
|
31
+2%
|
26
-16%
|
33
+28%
|
38
+16%
|
36
-5%
|
41
+14%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.27
-575%
|
0.07
N/A
|
0.51
+629%
|
0.77
+51%
|
1.08
+40%
|
0.3
-72%
|
0.28
-7%
|
1.14
+307%
|
1.2
+5%
|
1.02
-15%
|
1.27
+25%
|
1.53
+20%
|
1.12
-27%
|
1.25
+12%
|
|
Switch to:
Switch to:
See Also
Discover More
