Go Pro

New Fortress Energy (NFE) Financials

New Fortress Energy logo
$0.30 0.00 (-0.40%)
As of 12:49 PM Eastern
Annual Income Statements for New Fortress Energy

Annual Income Statements for New Fortress Energy

This table shows New Fortress Energy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-32 -78 -34 -182 97 185 547 -245 -1,845
Consolidated Net Income / (Loss)
-32 -78 -204 -264 93 185 548 -245 -1,832
Net Income / (Loss) Continuing Operations
-32 -78 -204 -264 93 185 548 -245 -1,832
Total Pre-Tax Income
-31 -79 -204 -259 91 534 641 -174 -1,771
Total Operating Income
-25 -58 -187 -155 239 737 936 528 -1,120
Total Gross Profit
11 6.97 -21 125 633 1,252 1,336 1,123 367
Total Revenue
97 112 189 452 1,323 2,368 2,391 2,359 1,504
Operating Revenue
82 97 146 318 1,162 2,336 2,313 2,202 1,376
Other Revenue
15 15 44 133 161 32 78 157 128
Total Cost of Revenue
86 105 210 326 689 1,116 1,055 1,236 1,137
Operating Cost of Revenue
86 105 210 326 689 1,116 1,055 1,236 1,137
Total Operating Expenses
36 65 166 281 395 515 400 595 1,487
Selling, General & Admin Expense
33 62 153 120 252 300 249 327 334
Depreciation Expense
2.76 3.32 7.94 32 98 143 161 159 204
Impairment Charge
- - - 0.00 0.00 51 11 16 1,459
Restructuring Charge
- - 0.00 4.03 45 22 6.95 12 162
Other Special Charges / (Income)
- 0.00 5.28 - 0.00 0.00 -28 80 -671
Total Other Income / (Expense), net
-6.16 -20 -17 -104 -148 -204 -294 -703 -650
Interest Expense
6.46 21 19 99 165 252 284 586 798
Other Income / (Expense), net
0.30 0.78 2.81 -5.01 17 48 -10 -116 148
Income Tax Expense
0.53 -0.34 0.44 4.82 12 -123 103 70 61
Other Gains / (Losses), net
- - 0.00 0.00 14 -472 9.97 0.00 0.00
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- 0.00 0.22 - 0.00 0.00 1.46 0.00 0.00
Basic Earnings per Share
$0.00 $0.00 ($1.62) ($1.71) $0.49 $0.93 $2.66 ($1.25) ($6.63)
Weighted Average Basic Shares Outstanding
0.00 0.00 20.86M 106.65M 198.59M 209.50M 205.94M 217.58M 278.47M
Diluted Earnings per Share
$0.00 $0.00 ($1.62) ($1.71) $0.47 $0.93 $2.65 ($1.26) ($6.63)
Weighted Average Diluted Shares Outstanding
0.00 0.00 20.86M 106.65M 201.70M 209.85M 206.48M 218.62M 278.47M
Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 20.86M 106.65M 206.86M 208.77M 205.03M 273.77M 285.63M

Quarterly Income Statements for New Fortress Energy

This table shows New Fortress Energy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
217 57 -87 11 -245 -175 -545 -293 -799 -400 -371
Consolidated Net Income / (Loss)
215 57 -87 11 -224 -175 -546 -293 -784 -401 -373
Net Income / (Loss) Continuing Operations
215 57 -87 11 -224 -175 -546 -293 -784 -401 -373
Total Pre-Tax Income
264 78 -83 14 -182 -149 -536 -285 -759 -369 -381
Total Operating Income
335 185 44 80 230 -13 -388 -104 -611 -225 -149
Total Gross Profit
438 393 167 210 356 115 39 72 149 -21 61
Total Revenue
758 690 428 568 679 472 304 327 404 227 313
Operating Revenue
710 656 344 506 701 432 277 301 371 197 290
Other Revenue
48 34 84 62 -22 40 28 26 34 30 23
Total Cost of Revenue
320 298 261 357 323 357 266 255 256 248 251
Operating Cost of Revenue
320 298 261 357 323 357 266 255 256 248 251
Total Operating Expenses
103 208 123 131 126 127 427 176 760 204 210
Selling, General & Admin Expense
57 79 79 91 70 59 65 93 109 48 91
Depreciation Expense
62 50 37 35 39 56 53 50 47 41 46
Impairment Charge
- 0.00 4.27 1.48 - 0.25 705 10 749 62 0.00
Restructuring Charge
2.16 1.37 1.76 3.15 5.99 12 75 20 55 53 72
Other Special Charges / (Income)
-29 77 - - 0.42 - -471 - - - 0.40
Total Other Income / (Expense), net
-71 -106 -128 -65 -412 -137 -148 -182 -148 -144 -232
Interest Expense
77 87 80 71 360 201 207 211 146 187 231
Other Income / (Expense), net
5.74 -19 -47 5.84 -52 64 59 29 -1.65 43 -1.24
Income Tax Expense
46 22 3.44 2.95 41 26 10 8.25 25 32 -7.96
Basic Earnings per Share
$1.06 $0.26 ($0.44) $0.04 ($1.10) ($0.65) ($1.99) ($1.07) ($2.81) ($1.40) ($1.30)
Weighted Average Basic Shares Outstanding
205.94M 205.06M 205.07M 205.07M 217.58M 273.61M 274.37M 281.12M 278.47M 285.70M 285.61M
Diluted Earnings per Share
$1.06 $0.26 ($0.44) $0.03 ($1.10) ($0.65) ($1.99) ($1.07) ($2.81) ($1.40) ($1.30)
Weighted Average Diluted Shares Outstanding
206.48M 205.98M 205.85M 208.88M 218.62M 273.61M 274.37M 281.12M 278.47M 285.70M 285.61M
Weighted Average Basic & Diluted Shares Outstanding
205.03M 205.06M 205.07M 251.42M 273.77M 274.20M 284.55M 284.55M 285.63M 285.63M 285.63M

Annual Cash Flow Statements for New Fortress Energy

This table details how cash moves in and out of New Fortress Energy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-71 -17 -7.82 536 -365 591 -544 655 -609
Net Cash From Operating Activities
-55 -93 -234 -126 85 355 819 602 -583
Net Cash From Continuing Operating Activities
-55 -93 -234 -126 85 355 819 602 -583
Net Income / (Loss) Continuing Operations
-32 -78 -204 -264 93 185 548 -245 -1,832
Consolidated Net Income / (Loss)
-32 -78 -204 -264 93 185 548 -245 -1,832
Depreciation Expense
3.21 4.03 8.64 33 100 144 161 159 242
Amortization Expense
0.70 4.02 5.87 11 14 2.54 6.59 31 54
Non-Cash Adjustments To Reconcile Net Income
1.34 3.63 45 69 44 409 -95 488 774
Changes in Operating Assets and Liabilities, net
-28 -27 -90 25 -165 -384 198 168 178
Net Cash From Investing Activities
-30 -184 -376 -158 -2,274 -83 -2,794 -1,584 466
Net Cash From Continuing Investing Activities
-30 -184 -376 -158 -2,274 -83 -2,794 -1,584 466
Purchase of Property, Plant & Equipment
-29 -181 -377 -157 -669 -1,174 -2,920 -2,131 -651
Sale of Property, Plant & Equipment
- - - - 0.00 0.00 16 387 0.00
Divestitures
- - - 0.00 0.00 500 100 136 962
Other Investing Activities, net
0.54 0.72 0.89 -0.64 -9.35 -1.79 9.23 23 155
Net Cash From Financing Activities
14 260 603 819 1,817 322 1,425 1,719 -544
Net Cash From Continuing Financing Activities
14 260 603 819 1,817 322 1,425 1,719 -544
Repayment of Debt
-5.95 -91 -13 -1,527 -499 -1,611 -762 -3,962 -1,658
Payment of Dividends
- 0.00 0.00 -34 -89 -99 -724 -65 -3.47
Issuance of Debt
0.00 281 348 2,095 2,435 2,032 3,015 5,865 1,375
Issuance of Common Equity
0.00 0.00 275 292 - 0.00 0.00 387 0.00
Other Financing Activities, net
20 70 0.00 -6.41 -30 - -104 -506 -258
Effect of Exchange Rate Changes
- - - 0.00 6.54 -3.29 6.17 -82 53
Cash Interest Paid
5.73 7.52 6.77 27 154 161 106 90 352

Quarterly Cash Flow Statements for New Fortress Energy

This table details how cash moves in and out of New Fortress Energy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
59 4.12 -17 -61 729 -129 -15 -432 -32 -167 310
Net Cash From Operating Activities
288 70 93 -17 441 -7.24 -352 -191 -8.20 -119 -159
Net Cash From Continuing Operating Activities
288 70 93 -17 441 -7.24 -352 -191 -8.20 -119 -159
Net Income / (Loss) Continuing Operations
215 57 -87 11 -224 -175 -557 -293 -784 -401 -373
Consolidated Net Income / (Loss)
215 57 -87 11 -224 -175 -557 -293 -784 -401 -373
Depreciation Expense
61 50 38 36 39 67 61 59 59 51 56
Amortization Expense
- - - - - 31 - - 6.53 7.27 14
Non-Cash Adjustments To Reconcile Net Income
-40 100 1.87 35 340 -47 275 -10 529 61 19
Changes in Operating Assets and Liabilities, net
44 -137 140 -99 252 118 -132 6.14 181 162 123
Net Cash From Investing Activities
-839 -220 -663 -426 -766 -251 637 -106 270 -44 -40
Net Cash From Continuing Investing Activities
-855 -220 -663 -426 -766 -251 637 -106 270 -44 -40
Purchase of Property, Plant & Equipment
-838 -683 -663 -435 -840 -255 -312 -106 108 -44 -40
Net Cash From Financing Activities
605 158 578 365 1,124 95 -315 -144 -289 -11 508
Net Cash From Continuing Financing Activities
605 158 578 365 1,124 95 -315 -144 -289 -11 508
Repayment of Debt
-608 -1,975 -271 -186 -1,530 -694 -730 -202 -31 -5.97 -682
Issuance of Debt
1,237 2,165 872 557 2,271 902 415 59 - 0.00 1,201
Other Financing Activities, net
- - - - - -110 - - - -5.03 -11
Effect of Exchange Rate Changes
5.25 -3.77 -25 16 -69 34 15 8.60 -4.94 6.42 1.49

Annual Balance Sheets for New Fortress Energy

This table presents New Fortress Energy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
699 1,124 1,908 6,876 7,705 10,513 12,923 10,556
Total Current Assets
154 211 762 585 1,387 983 1,613 1,329
Cash & Equivalents
78 27 602 188 675 155 493 226
Restricted Cash
0.03 31 13 69 165 155 473 130
Accounts Receivable
29 50 77 208 280 343 331 452
Inventories, net
16 63 23 37 39 116 103 119
Prepaid Expenses
30 40 48 83 227 213 212 400
Plant, Property, & Equipment, net
0.00 467 234 1,044 2,419 5,342 3,527 3,594
Plant, Property & Equipment, gross
- 467 234 1,044 2,419 5,342 3,527 3,594
Total Noncurrent Assets
546 446 912 5,248 3,899 4,050 7,784 5,633
Intangible Assets
43 44 46 143 86 52 180 188
Other Noncurrent Operating Assets
407 311 857 2,554 2,636 3,196 6,818 5,445
Total Liabilities & Shareholders' Equity
699 1,124 1,908 6,876 7,705 10,513 12,923 10,556
Total Liabilities
417 736 1,533 4,882 6,263 8,736 10,832 10,246
Total Current Liabilities
405 102 191 563 1,409 1,703 1,753 8,653
Short-Term Debt
272 - 0.00 97 65 0.00 539 7,073
Accounts Payable
43 12 21 68 80 546 482 732
Accrued Expenses
68 55 90 244 1,162 486 435 598
Other Current Liabilities
22 36 79 153 102 378 298 250
Total Noncurrent Liabilities
12 634 1,342 4,320 4,854 7,033 9,079 1,593
Long-Term Debt
0.00 619 1,240 3,758 4,477 6,511 8,362 1,105
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 0.24 2.33 270 26 60 75 77
Other Noncurrent Operating Liabilities
12 15 100 293 351 462 642 411
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
283 387 375 1,994 1,442 1,778 2,001 310
Total Preferred & Common Equity
0.00 85 367 1,792 1,290 1,640 1,878 183
Total Common Equity
268 85 367 1,792 1,288 1,640 1,878 183
Common Stock
427 131 596 1,926 1,170 1,041 1,677 1,779
Retained Earnings
-158 -46 -230 -132 62 527 194 -1,651
Accumulated Other Comprehensive Income / (Loss)
-0.01 -0.03 0.18 -2.09 55 72 7.50 54
Noncontrolling Interest
14 303 8.13 202 152 138 123 127

Quarterly Balance Sheets for New Fortress Energy

This table presents New Fortress Energy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
8,224 9,135 9,796 10,880 11,408 11,970 13,028 11,957 11,906 10,394 10,729
Total Current Assets
1,154 714 866 1,039 1,124 1,034 1,474 1,482 1,334 1,159 1,409
Cash & Equivalents
297 104 171 143 133 91 448 551 145 92 161
Restricted Cash
325 101 66 171 165 146 380 270 244 97 339
Accounts Receivable
353 275 361 335 407 436 273 269 420 370 277
Inventories, net
77 128 103 187 142 88 67 74 109 153 120
Prepaid Expenses
102 105 165 202 278 273 202 318 415 446 513
Plant, Property, & Equipment, net
3,357 4,593 4,790 5,798 6,301 7,051 3,901 4,072 4,223 3,824 3,557
Plant, Property & Equipment, gross
3,357 4,593 4,790 5,798 6,301 7,051 3,901 4,072 4,223 3,824 3,557
Total Noncurrent Assets
3,712 3,828 4,140 4,044 3,983 3,885 7,653 6,403 6,349 5,412 5,762
Intangible Assets
80 75 67 212 208 206 188 195 196 192 190
Other Noncurrent Operating Assets
2,711 2,830 3,149 3,028 2,955 2,888 6,230 6,192 6,131 5,219 5,572
Total Liabilities & Shareholders' Equity
8,224 9,135 9,796 10,880 11,408 11,970 13,028 11,957 11,906 10,394 10,729
Total Liabilities
6,774 7,584 8,218 8,984 9,623 10,183 11,116 10,564 10,782 10,449 11,161
Total Current Liabilities
1,396 2,068 1,911 1,567 1,565 2,709 1,474 2,201 7,954 8,927 8,699
Short-Term Debt
277 367 271 292 236 1,146 261 1,182 6,579 7,181 6,727
Accounts Payable
310 603 893 525 573 820 655 579 633 635 608
Accrued Expenses
603 821 436 418 384 374 268 253 489 844 1,033
Other Current Liabilities
206 277 312 333 371 370 254 188 253 267 331
Total Noncurrent Liabilities
5,378 5,516 6,307 7,417 8,058 7,474 9,642 8,363 2,828 1,523 2,462
Long-Term Debt
4,952 5,064 5,898 6,735 7,393 6,863 8,932 7,805 2,336 1,106 2,131
Noncurrent Deferred & Payable Income Tax Liabilities
26 27 27 93 98 66 51 62 53 74 70
Other Noncurrent Operating Liabilities
400 425 382 589 568 544 524 496 439 343 261
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,449 1,551 1,579 1,800 1,687 1,690 1,872 1,352 1,124 -55 -432
Total Preferred & Common Equity
1,299 1,406 1,436 1,671 1,560 1,564 1,748 1,230 995 -180 -554
Total Common Equity
1,297 1,404 1,436 1,671 1,560 1,562 1,748 1,230 995 -180 -554
Common Stock
1,048 1,039 1,041 1,046 1,065 1,086 1,726 1,729 1,775 1,782 1,776
Retained Earnings
192 291 331 561 451 439 -3.77 -558 -858 -2,051 -2,422
Accumulated Other Comprehensive Income / (Loss)
57 74 63 64 44 37 27 59 78 88 92
Noncontrolling Interest
151 145 142 128 127 127 123 122 129 125 121

Annual Metrics And Ratios for New Fortress Energy

This table displays calculated financial ratios and metrics derived from New Fortress Energy's official financial filings.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - 284,552,811.00
DEI Adjusted Shares Outstanding
- - - - - - - - 284,552,811.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -6.48
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 15.46% 68.41% 138.81% 192.88% 79.03% 1.90% -2.01% -36.24%
EBITDA Growth
0.00% -138.93% -242.32% 31.43% 417.22% 151.98% 20.89% -44.83% -212.23%
EBIT Growth
0.00% -133.72% -219.68% 13.07% 259.66% 206.77% 18.70% -54.35% -336.02%
NOPAT Growth
0.00% -134.05% -220.19% 17.04% 289.49% 340.61% -14.50% -51.43% -312.01%
Net Income Growth
0.00% -146.86% -161.34% -29.19% 135.12% 99.31% 197.03% -144.16% -649.15%
EPS Growth
0.00% 0.00% 0.00% -5.56% 127.49% 97.87% 184.95% -147.17% -426.19%
Operating Cash Flow Growth
0.00% -69.84% -151.28% 46.40% 167.51% 318.91% 132.25% -28.86% -196.87%
Free Cash Flow Firm Growth
0.00% 0.00% -18.05% 73.50% -1,893.67% 117.75% -558.18% 42.07% 172.86%
Invested Capital Growth
0.00% 0.00% 100.55% 5.48% 340.97% 7.69% 71.20% 23.20% -18.90%
Revenue Q/Q Growth
0.00% 0.00% 25.46% 20.21% 61.34% -4.14% 9.63% -3.25% -15.44%
EBITDA Q/Q Growth
0.00% 0.00% -7.52% 32.90% 165.38% 5.93% 10.32% -19.71% -767.33%
EBIT Q/Q Growth
0.00% 0.00% -7.11% 23.93% 412.24% 5.90% 8.58% -27.67% -433.54%
NOPAT Q/Q Growth
0.00% 0.00% -8.26% 25.87% 688.24% 4.02% 3.40% -19.55% -301.40%
Net Income Q/Q Growth
0.00% 0.00% -1.80% 12.53% 255.65% -31.74% 37.28% -223.67% -44.13%
EPS Q/Q Growth
0.00% 0.00% -5.19% 43.19% -49.46% -32.12% 38.74% -237.36% -34.76%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -20.24% 35.68% 156.69% 12.53% 2.94% 35.27% -333.27%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 38.75% 1.10% 2,000.37% -66.32% 12.27% 488.13%
Invested Capital Q/Q Growth
0.00% 0.00% 15.00% 6.38% 4.86% -5.98% 10.34% 4.81% -15.74%
Profitability Metrics
- - - - - - - - -
Gross Margin
11.43% 6.21% -11.17% 27.74% 47.89% 52.87% 56.73% 47.61% 24.40%
EBITDA Margin
-21.36% -44.21% -89.86% -25.80% 27.95% 39.33% 46.67% 26.27% -44.98%
Operating Margin
-25.69% -52.08% -99.02% -34.40% 18.06% 31.14% 39.06% 22.78% -74.49%
EBIT Margin
-25.38% -51.38% -97.54% -35.51% 19.35% 33.16% 38.63% 18.00% -64.68%
Profit (Net Income) Margin
-32.56% -69.62% -108.03% -58.44% 7.01% 7.80% 22.74% -10.25% -121.80%
Tax Burden Percent
101.69% 99.57% 100.22% 101.86% 102.18% 34.63% 83.87% 140.21% 103.46%
Interest Burden Percent
126.15% 136.07% 110.52% 161.60% 35.44% 67.93% 70.20% -40.62% 182.01%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 13.73% -23.13% 17.65% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -17.32% -18.45% -11.16% 7.62% 19.82% 12.05% 4.15% -8.64%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -56.48% -37.94% -37.33% 0.16% -5.44% 7.34% -4.52% -21.94%
Return on Net Nonoperating Assets (RNNOA)
0.00% -38.00% -42.54% -58.08% 0.21% -9.07% 22.04% -16.69% -143.97%
Return on Equity (ROE)
0.00% -55.32% -60.99% -69.24% 7.83% 10.76% 34.09% -12.53% -152.61%
Cash Return on Invested Capital (CROIC)
0.00% -217.32% -85.36% -16.50% -118.44% 12.42% -40.45% -16.63% 12.23%
Operating Return on Assets (OROA)
0.00% -8.25% -20.24% -10.58% 5.83% 10.77% 10.24% 3.64% -8.29%
Return on Assets (ROA)
0.00% -11.18% -22.41% -17.41% 2.11% 2.53% 6.03% -2.07% -15.61%
Return on Common Equity (ROCE)
0.00% -52.51% -32.15% -41.03% 7.13% 9.64% 31.00% -11.40% -130.98%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -240.93% -71.93% 5.17% 14.33% 33.47% -12.92% 0.00%
Net Operating Profit after Tax (NOPAT)
-17 -41 -131 -109 206 908 776 377 -784
NOPAT Margin
-17.99% -36.46% -69.32% -24.08% 15.58% 38.34% 32.17% 15.94% -52.15%
Net Nonoperating Expense Percent (NNEP)
0.00% 39.16% 19.50% 26.17% 7.45% 25.26% 4.71% 8.67% 13.30%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - 15.17% 9.05% 3.46% -9.24%
Cost of Revenue to Revenue
88.57% 93.79% 111.17% 72.26% 52.11% 47.13% 43.27% 52.39% 75.60%
SG&A Expenses to Revenue
34.28% 55.33% 80.86% 26.60% 19.02% 12.65% 10.38% 13.48% 22.21%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
37.12% 58.29% 87.85% 62.14% 29.83% 21.73% 17.67% 24.83% 98.89%
Earnings before Interest and Taxes (EBIT)
-25 -58 -184 -160 256 785 932 426 -973
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-21 -50 -170 -117 370 932 1,126 621 -676
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 1.04 27.12 21.66 2.48 6.12 4.64 2.03 1.78
Price to Tangible Book Value (P/TBV)
0.00 1.24 55.74 24.78 5.00 18.54 9.37 4.09 0.00
Price to Revenue (P/Rev)
2.88 2.49 12.16 17.60 3.36 3.33 3.15 1.61 0.22
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 45.74 42.64 13.88 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.42% 1.86% 1.06% 10.64% 2.65% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 2.19% 2.35% 7.20% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.02 3.34 8.58 1.60 2.39 1.73 1.19 1.02
Enterprise Value to Revenue (EV/Rev)
0.00 4.31 16.73 19.00 5.34 4.79 5.84 5.05 5.50
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 19.10 12.17 12.52 19.23 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 27.58 14.44 15.12 28.07 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 34.27 12.49 18.16 31.68 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 83.30 31.93 17.09 20.36 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 19.94 0.00 0.00 7.45
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.96 1.60 3.30 1.93 3.15 3.83 4.26 26.42
Long-Term Debt to Equity
0.00 0.00 1.60 3.30 1.88 3.10 3.66 4.00 3.57
Financial Leverage
0.00 0.67 1.12 1.56 1.28 1.67 3.00 3.69 6.56
Leverage Ratio
0.00 2.47 2.72 3.98 3.71 4.24 5.65 6.04 9.78
Compound Leverage Factor
0.00 3.37 3.01 6.43 1.31 2.88 3.97 -2.45 17.80
Debt to Total Capital
0.00% 49.06% 61.51% 76.77% 65.91% 75.90% 79.28% 80.98% 96.35%
Short-Term Debt to Total Capital
0.00% 49.06% 0.00% 0.00% 1.66% 1.08% 3.41% 4.91% 83.33%
Long-Term Debt to Total Capital
0.00% 0.00% 61.51% 76.77% 64.25% 74.82% 75.87% 76.07% 13.02%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 2.58% 30.06% 0.50% 3.46% 2.54% 1.61% 1.94% 1.50%
Common Equity to Total Capital
0.00% 48.36% 8.43% 22.73% 30.63% 21.52% 19.11% 17.08% 2.15%
Debt to EBITDA
0.00 -5.48 -3.64 -10.64 10.43 4.88 6.04 14.32 -12.09
Net Debt to EBITDA
0.00 -3.83 -3.30 -5.36 6.54 3.55 5.64 12.76 -11.56
Long-Term Debt to EBITDA
0.00 0.00 -3.64 -10.64 10.17 4.81 5.78 13.45 -1.63
Debt to NOPAT
0.00 -6.65 -4.72 -11.40 18.71 5.00 8.76 23.59 -10.43
Net Debt to NOPAT
0.00 -4.65 -4.28 -5.75 11.73 3.64 8.19 21.03 -9.97
Long-Term Debt to NOPAT
0.00 0.00 -4.72 -11.40 18.24 4.93 8.39 22.16 -1.41
Altman Z-Score
0.00 -0.46 1.56 3.26 0.84 1.41 1.03 0.52 -1.19
Noncontrolling Interest Sharing Ratio
0.00% 5.07% 47.29% 40.75% 8.89% 10.38% 9.07% 9.08% 14.17%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 0.38 2.06 3.99 1.04 0.98 0.57 0.94 0.15
Quick Ratio
0.00 0.27 0.75 3.55 0.70 0.68 0.29 0.49 0.08
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -514 -607 -161 -3,205 569 -2,606 -1,509 1,111
Operating Cash Flow to CapEx
-191.08% -51.46% -62.13% -79.98% 12.66% 30.25% 27.22% 26.27% -89.64%
Free Cash Flow to Firm to Interest Expense
0.00 -24.68 -31.25 -1.63 -19.39 2.26 -9.38 -2.52 1.39
Operating Cash Flow to Interest Expense
-8.50 -4.48 -12.07 -1.27 0.51 1.41 2.97 0.98 -0.73
Operating Cash Flow Less CapEx to Interest Expense
-12.95 -13.18 -31.49 -2.86 -3.54 -3.25 -7.94 -2.75 -1.55
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.16 0.21 0.30 0.30 0.32 0.27 0.20 0.13
Accounts Receivable Turnover
0.00 3.94 4.82 7.14 9.28 9.69 7.75 6.97 3.84
Inventory Turnover
0.00 6.60 5.30 7.56 22.96 29.28 13.67 11.42 10.21
Fixed Asset Turnover
0.00 0.00 0.00 1.29 2.07 1.37 0.62 0.53 0.42
Accounts Payable Turnover
0.00 2.44 7.68 19.82 15.42 15.04 3.32 2.42 1.87
Days Sales Outstanding (DSO)
0.00 92.73 75.67 51.09 39.33 37.67 47.09 52.34 95.06
Days Inventory Outstanding (DIO)
0.00 55.30 68.91 48.26 15.90 12.47 26.70 31.95 35.74
Days Payable Outstanding (DPO)
0.00 149.62 47.54 18.41 23.67 24.27 110.08 150.72 194.70
Cash Conversion Cycle (CCC)
0.00 -1.59 97.04 80.93 31.55 25.86 -36.30 -66.43 -63.91
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 473 948 1,000 4,411 4,750 8,132 10,019 8,132
Invested Capital Turnover
0.00 0.48 0.27 0.46 0.49 0.52 0.37 0.26 0.17
Increase / (Decrease) in Invested Capital
0.00 473 475 52 3,411 339 3,382 1,887 -1,895
Enterprise Value (EV)
0.00 485 3,164 8,583 7,061 11,340 14,098 11,944 8,273
Market Capitalization
280 280 2,300 7,949 4,442 7,880 7,606 3,801 324
Book Value per Share
$0.00 $13.42 $0.50 $2.17 $8.66 $6.17 $8.00 $7.46 $0.64
Tangible Book Value per Share
$0.00 $11.26 $0.25 $1.90 $4.30 $2.04 $3.96 $3.70 ($0.02)
Total Capital
0.00 555 1,006 1,615 5,849 5,984 8,581 10,984 8,489
Total Debt
0.00 272 619 1,240 3,855 4,542 6,803 8,895 8,179
Total Long-Term Debt
0.00 0.00 619 1,240 3,758 4,477 6,511 8,356 1,105
Net Debt
0.00 190 561 625 2,417 3,308 6,355 7,929 7,822
Capital Expenditures (CapEx)
29 181 377 157 669 1,174 3,030 2,234 651
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -57 51 -43 -136 -798 -745 -524 -608
Debt-free Net Working Capital (DFNWC)
0.00 21 109 571 120 43 -434 442 -251
Net Working Capital (NWC)
0.00 -251 109 571 22 -22 -726 -97 -7,324
Net Nonoperating Expense (NNE)
14 37 73 155 113 723 227 619 1,048
Net Nonoperating Obligations (NNO)
0.00 190 561 625 2,417 3,308 6,355 7,929 7,822
Total Depreciation and Amortization (D&A)
3.91 8.06 15 44 114 146 194 196 296
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -50.86% 26.86% -9.63% -10.32% -33.70% -30.85% -22.15% -40.40%
Debt-free Net Working Capital to Revenue
0.00% 18.89% 57.56% 126.39% 9.04% 1.80% -17.97% 18.68% -16.67%
Net Working Capital to Revenue
0.00% -223.48% 57.56% 126.39% 1.69% -0.93% -30.10% -4.11% -486.97%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($1.62) ($1.71) $0.49 $0.93 $2.66 ($1.24) ($6.63)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 167.95M 175.96M 198.59M 209.50M 205.94M 217.58M 278.47M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($1.62) ($1.71) $0.47 $0.93 $2.65 ($1.25) ($6.63)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 167.95M 175.96M 201.70M 209.85M 206.48M 218.62M 278.47M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($1.62) ($1.71) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 20.86M 106.65M 206.86M 208.77M 205.03M 273.77M 285.63M
Normalized Net Operating Profit after Tax (NOPAT)
-17 -41 -127 -106 245 567 767 451 -119
Normalized NOPAT Margin
-17.99% -36.46% -67.36% -23.45% 18.49% 23.94% 31.78% 19.09% -7.94%
Pre Tax Income Margin
-32.02% -69.92% -107.80% -57.38% 6.86% 22.53% 27.12% -7.31% -117.72%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
-3.82 -2.77 -9.50 -1.62 1.55 3.12 3.36 0.71 -1.22
NOPAT to Interest Expense
-2.71 -1.97 -6.75 -1.10 1.25 3.61 2.79 0.63 -0.98
EBIT Less CapEx to Interest Expense
-8.27 -11.47 -28.93 -3.21 -2.50 -1.54 -7.55 -3.02 -2.04
NOPAT Less CapEx to Interest Expense
-7.16 -10.67 -26.18 -2.69 -2.80 -1.06 -8.11 -3.10 -1.80
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% -12.78% 95.73% 53.60% 131.90% -26.94% -0.19%
Augmented Payout Ratio
-0.61% 0.00% -3.40% -13.20% 95.73% 53.60% 131.90% -26.94% -0.19%

Quarterly Metrics And Ratios for New Fortress Energy

This table displays calculated financial ratios and metrics derived from New Fortress Energy's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - 547,543,622.00 274,198,296.00 284,552,811.00 284,552,811.00 285,634,650.00 285,634,650.00
DEI Adjusted Shares Outstanding
- - - - - 547,543,622.00 274,198,296.00 284,552,811.00 284,552,811.00 285,634,650.00 285,634,650.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - -0.32 -2.02 -1.03 -2.81 -1.40 -1.30
Growth Metrics
- - - - - - - - - - -
Revenue Growth
38.80% 19.20% -23.75% 10.32% -10.46% -31.59% -29.51% -42.32% -39.91% -51.95% 2.76%
EBITDA Growth
32.56% -22.02% -85.46% -39.75% -46.19% -30.87% -873.69% -112.98% -357.82% -182.74% 69.13%
EBIT Growth
27.61% -31.72% -101.53% -43.78% -47.80% -68.91% -10,840.71% -187.32% -472.60% -454.32% 54.47%
NOPAT Growth
12.04% -39.80% -81.64% -40.66% -41.69% -106.56% -973.78% -214.97% -377.60% -1,700.26% 61.71%
Net Income Growth
226.53% -62.61% -172.32% -81.85% -204.02% -409.56% -541.06% -2,693.09% -247.60% -128.36% 31.75%
EPS Growth
231.25% -63.38% -175.86% -90.00% -203.77% -350.00% -359.09% -3,666.67% -153.15% -115.38% 34.67%
Operating Cash Flow Growth
8.93% -65.00% -69.41% -150.34% 53.19% -110.33% -479.31% -1,039.26% -101.80% -1,542.97% 51.56%
Free Cash Flow Firm Growth
-3,256.33% -155.24% -75.36% 3.85% 44.45% 56.50% 70.83% 92.32% 184.32% 235.90% 314.01%
Invested Capital Growth
71.20% 45.41% 37.32% 29.70% 23.20% 12.81% 4.85% 0.95% -18.90% -17.18% -17.08%
Revenue Q/Q Growth
47.41% -8.97% -38.00% 32.60% 19.64% -29.83% -35.88% 8.51% 23.54% -43.88% 37.69%
EBITDA Q/Q Growth
100.28% -46.31% -83.84% 246.74% 78.88% -29.67% -348.03% 94.18% -3,384.91% 77.43% 35.91%
EBIT Q/Q Growth
124.30% -51.44% -101.83% 2,921.32% 108.29% -68.73% -828.29% 77.48% -721.85% 70.26% 17.69%
NOPAT Q/Q Growth
160.04% -51.69% -76.76% 103.27% 155.56% -105.69% -1,996.04% 73.26% -489.85% 63.11% 34.01%
Net Income Q/Q Growth
244.69% -73.63% -253.27% 113.02% -2,075.69% 22.26% -182.12% 47.32% -167.39% 48.93% 6.90%
EPS Q/Q Growth
253.33% -75.47% -269.23% 106.82% -3,766.67% 41.44% -176.71% 47.03% -162.62% 50.18% 7.14%
Operating Cash Flow Q/Q Growth
763.40% -75.64% 32.65% -118.05% 2,727.28% -101.59% -1,011.66% 45.80% 95.71% -1,350.91% -34.01%
Free Cash Flow Firm Q/Q Growth
-40.45% 17.74% 4.23% 13.10% 18.85% 36.14% 36.02% 77.12% 998.54% 2.93% 1.23%
Invested Capital Q/Q Growth
10.34% 5.84% 5.91% 4.86% 4.81% -3.15% -1.56% 0.96% -15.74% -1.10% -1.45%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
57.75% 56.88% 38.98% 37.03% 52.46% 24.34% 10.95% 21.98% 36.78% -9.25% 19.54%
EBITDA Margin
53.02% 31.27% 8.15% 21.31% 31.87% 31.60% -89.46% -4.80% -135.29% -54.41% -25.32%
Operating Margin
44.16% 26.73% 10.36% 14.01% 33.91% -2.65% -128.39% -31.64% -151.08% -99.30% -47.59%
EBIT Margin
44.92% 23.96% -0.71% 15.04% 26.19% 10.89% -109.74% -22.77% -151.48% -80.27% -47.99%
Profit (Net Income) Margin
28.33% 8.21% -20.29% 1.99% -32.92% -37.14% -184.57% -89.61% -193.95% -176.51% -119.34%
Tax Burden Percent
81.49% 72.38% 104.12% 79.30% 122.80% 117.45% 99.83% 102.89% 103.35% 108.55% 97.91%
Interest Burden Percent
77.41% 47.34% 2,756.94% 16.71% -102.36% -290.48% 168.48% 382.46% 123.88% 202.58% 254.02%
Effective Tax Rate
17.46% 27.62% 0.00% 20.70% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
13.66% 6.72% 2.20% 3.21% 6.19% -0.43% -19.43% -4.10% -17.52% -9.86% -4.83%
ROIC Less NNEP Spread (ROIC-NNEP)
12.38% 5.35% 0.30% 2.45% 0.80% -2.73% -23.12% -6.81% -22.05% -12.91% -8.08%
Return on Net Nonoperating Assets (RNNOA)
37.16% 17.88% 1.12% 9.86% 2.95% -10.40% -112.71% -38.14% -144.69% -110.52% -138.99%
Return on Equity (ROE)
50.82% 24.60% 3.33% 13.07% 9.14% -10.84% -132.14% -42.24% -162.21% -120.38% -143.81%
Cash Return on Invested Capital (CROIC)
-40.45% -27.45% -24.92% -20.33% -16.63% -9.50% -5.46% -2.98% 12.23% 8.28% 9.92%
Operating Return on Assets (OROA)
11.91% 6.33% -0.16% 3.38% 5.30% 1.95% -18.96% -3.39% -19.41% -8.63% -5.36%
Return on Assets (ROA)
7.51% 2.17% -4.72% 0.45% -6.66% -6.65% -31.89% -13.35% -24.85% -18.97% -13.33%
Return on Common Equity (ROCE)
46.21% 21.82% 2.95% 11.64% 8.31% -9.73% -115.98% -37.10% -139.23% -101.65% -101.19%
Return on Equity Simple (ROE_SIMPLE)
0.00% 27.16% 15.83% 12.53% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
276 134 31 63 161 -8.76 -271 -73 -428 -158 -104
NOPAT Margin
36.45% 19.35% 7.25% 11.11% 23.74% -1.86% -89.87% -22.15% -105.75% -69.51% -33.31%
Net Nonoperating Expense Percent (NNEP)
1.27% 1.38% 1.90% 0.76% 5.39% 2.30% 3.69% 2.71% 4.53% 3.06% 3.25%
Return On Investment Capital (ROIC_SIMPLE)
3.22% - - - 1.48% -0.08% -2.62% -0.72% -5.04% -1.92% -1.24%
Cost of Revenue to Revenue
42.25% 43.12% 61.02% 62.97% 47.54% 75.66% 89.05% 78.03% 63.22% 109.25% 80.46%
SG&A Expenses to Revenue
7.54% 11.47% 18.48% 15.97% 10.31% 12.49% 21.65% 28.51% 26.93% 21.22% 29.22%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
13.59% 30.15% 28.63% 23.02% 18.54% 26.99% 139.33% 53.62% 187.86% 90.05% 67.13%
Earnings before Interest and Taxes (EBIT)
341 165 -3.03 85 178 51 -331 -75 -613 -182 -150
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
402 216 35 121 216 149 -270 -16 -547 -123 -79
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.64 3.74 2.89 1.19 2.03 1.30 0.74 0.63 1.78 0.00 0.00
Price to Tangible Book Value (P/TBV)
9.37 9.14 7.83 3.22 4.09 2.35 0.89 0.80 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.15 2.47 1.89 0.76 1.61 1.06 0.45 0.35 0.22 0.13 0.08
Price to Earnings (P/E)
13.88 13.82 18.50 9.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
10.64% 1.31% 1.82% 4.40% 2.65% 4.81% 12.05% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.20% 7.24% 5.41% 10.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.73 1.53 1.32 1.03 1.19 1.11 0.97 0.96 1.02 1.04 1.08
Enterprise Value to Revenue (EV/Rev)
5.84 5.22 5.05 4.03 5.05 5.05 4.58 5.22 5.50 6.67 6.77
Enterprise Value to EBITDA (EV/EBITDA)
12.52 12.45 14.13 12.74 19.23 22.81 52.42 91.58 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
15.12 15.41 18.42 16.76 28.07 36.23 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
18.16 18.98 23.44 21.04 31.68 46.56 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
17.09 18.97 24.93 22.73 20.36 20.58 233.21 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.45 11.42 9.89
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.83 3.71 4.27 4.48 4.26 4.81 6.45 7.93 26.42 -150.58 -20.48
Long-Term Debt to Equity
3.66 3.55 4.14 3.84 4.00 4.67 5.60 2.08 3.57 -20.09 -4.93
Financial Leverage
3.00 3.34 3.72 4.03 3.69 3.81 4.88 5.60 6.56 8.56 17.20
Leverage Ratio
5.65 5.71 6.16 6.47 6.04 6.28 7.35 8.20 9.78 12.61 23.61
Compound Leverage Factor
4.38 2.70 169.78 1.08 -6.18 -18.24 12.39 31.37 12.11 25.55 59.97
Debt to Total Capital
79.28% 78.75% 81.04% 81.76% 80.98% 82.78% 86.58% 88.80% 96.35% 100.67% 105.13%
Short-Term Debt to Total Capital
3.41% 3.27% 2.51% 11.70% 4.91% 2.35% 11.38% 65.54% 83.33% 87.24% 79.84%
Long-Term Debt to Total Capital
75.87% 75.48% 78.53% 70.06% 76.07% 80.43% 75.19% 23.27% 13.02% 13.43% 25.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.61% 2.52% 2.39% 2.28% 1.94% 1.47% 1.58% 1.28% 1.50% 1.52% 1.44%
Common Equity to Total Capital
19.11% 18.73% 16.57% 15.94% 17.08% 15.75% 11.85% 9.91% 2.15% -2.19% -6.57%
Debt to EBITDA
6.04 6.64 8.94 10.35 14.32 19.41 50.99 87.95 -12.09 -8.73 -11.47
Net Debt to EBITDA
5.64 6.34 8.59 10.04 12.76 17.66 46.33 84.11 -11.56 -8.53 -10.83
Long-Term Debt to EBITDA
5.78 6.36 8.66 8.87 13.45 18.86 44.29 23.04 -1.63 -1.17 -2.76
Debt to NOPAT
8.76 10.12 14.83 17.09 23.59 39.62 -133.73 -45.63 -10.43 -8.88 -11.57
Net Debt to NOPAT
8.19 9.66 14.25 16.58 21.03 36.05 -121.51 -43.64 -9.97 -8.68 -10.92
Long-Term Debt to NOPAT
8.39 9.70 14.37 14.64 22.16 38.49 -116.15 -11.96 -1.41 -1.18 -2.78
Altman Z-Score
0.85 0.71 0.50 0.22 0.45 0.30 -0.01 -0.60 -1.08 -1.10 -1.05
Noncontrolling Interest Sharing Ratio
9.07% 11.29% 11.15% 10.93% 9.08% 10.21% 12.23% 12.16% 14.17% 15.56% 29.64%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.57 0.66 0.72 0.38 0.94 1.00 0.67 0.17 0.15 0.13 0.16
Quick Ratio
0.29 0.31 0.34 0.19 0.49 0.49 0.37 0.07 0.08 0.05 0.05
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,106 -2,555 -2,447 -2,126 -1,725 -1,111 -714 -163 1,467 1,510 1,529
Operating Cash Flow to CapEx
34.31% 19.76% 14.02% -3.86% 56.36% -2.84% -112.85% -180.80% 0.00% -272.92% -395.56%
Free Cash Flow to Firm to Interest Expense
-40.36 -29.33 -30.43 -29.90 -4.79 -5.54 -3.15 -0.78 10.03 8.08 6.62
Operating Cash Flow to Interest Expense
3.74 0.80 1.16 -0.24 1.22 -0.04 -1.55 -0.91 -0.06 -0.64 -0.69
Operating Cash Flow Less CapEx to Interest Expense
-7.16 -3.27 -7.09 -6.35 -0.95 -1.31 -2.93 -1.41 0.68 -0.87 -0.86
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.27 0.26 0.23 0.22 0.20 0.18 0.17 0.15 0.13 0.11 0.11
Accounts Receivable Turnover
7.75 7.33 7.01 6.14 6.97 7.04 5.97 4.16 3.84 3.91 4.64
Inventory Turnover
13.67 8.59 8.38 12.92 11.42 10.23 12.11 12.20 10.21 9.36 10.46
Fixed Asset Turnover
0.62 0.55 0.44 0.41 0.53 0.44 0.39 0.32 0.42 0.33 0.33
Accounts Payable Turnover
3.32 2.71 1.93 1.44 2.42 2.20 2.27 1.66 1.87 1.59 1.71
Days Sales Outstanding (DSO)
47.09 49.77 52.06 59.49 52.34 51.87 61.13 87.80 95.06 93.29 78.65
Days Inventory Outstanding (DIO)
26.70 42.48 43.55 28.25 31.95 35.68 30.14 29.91 35.74 39.00 34.90
Days Payable Outstanding (DPO)
110.08 134.79 189.52 252.73 150.72 166.16 160.90 220.10 194.70 229.03 213.76
Cash Conversion Cycle (CCC)
-36.30 -42.53 -93.91 -164.99 -66.43 -78.62 -69.63 -102.39 -63.91 -96.73 -100.21
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
8,132 8,608 9,116 9,559 10,019 9,710 9,559 9,650 8,132 8,042 7,926
Invested Capital Turnover
0.37 0.35 0.30 0.29 0.26 0.23 0.22 0.19 0.17 0.14 0.14
Increase / (Decrease) in Invested Capital
3,382 2,688 2,478 2,189 1,887 1,103 443 91 -1,895 -1,668 -1,633
Enterprise Value (EV)
14,098 13,180 12,064 9,860 11,944 10,804 9,239 9,284 8,273 8,390 8,583
Market Capitalization
7,606 6,243 4,507 1,864 3,801 2,275 910 629 324 168 104
Book Value per Share
$8.00 $8.15 $7.61 $7.62 $7.46 $6.39 $4.48 $3.50 $0.64 ($0.63) ($1.94)
Tangible Book Value per Share
$3.96 $3.33 $2.81 $2.82 $3.70 $3.53 $3.72 $2.75 ($0.02) ($1.31) ($2.60)
Total Capital
8,581 8,923 9,414 9,796 10,984 11,105 10,380 10,039 8,489 8,232 8,426
Total Debt
6,803 7,026 7,629 8,009 8,895 9,192 8,987 8,915 8,179 8,287 8,858
Total Long-Term Debt
6,511 6,735 7,393 6,863 8,356 8,932 7,805 2,336 1,105 1,106 2,131
Net Debt
6,355 6,711 7,331 7,772 7,929 8,365 8,165 8,526 7,822 8,097 8,358
Capital Expenditures (CapEx)
838 354 663 435 782 255 312 106 -108 44 40
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-745 -552 -502 -766 -524 -567 -359 -430 -608 -777 -1,063
Debt-free Net Working Capital (DFNWC)
-434 -237 -204 -529 442 261 463 -41 -251 -587 -563
Net Working Capital (NWC)
-726 -528 -440 -1,675 -97 0.03 -719 -6,620 -7,324 -7,768 -7,290
Net Nonoperating Expense (NNE)
62 77 118 52 385 167 286 221 357 243 269
Net Nonoperating Obligations (NNO)
6,355 6,711 7,331 7,772 7,929 7,798 8,165 8,526 7,822 8,097 8,358
Total Depreciation and Amortization (D&A)
61 50 38 36 39 98 61 59 66 59 71
Debt-free, Cash-free Net Working Capital to Revenue
-30.85% -21.85% -21.00% -31.34% -22.15% -26.46% -17.77% -24.18% -40.40% -61.70% -83.89%
Debt-free Net Working Capital to Revenue
-17.97% -9.37% -8.54% -21.65% 18.68% 12.19% 22.92% -2.28% -16.67% -46.62% -44.42%
Net Working Capital to Revenue
-30.10% -20.92% -18.42% -68.53% -4.11% 0.00% -35.61% -372.20% -486.97% -617.14% -575.33%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.06 $0.26 ($0.44) $0.04 ($1.10) ($0.73) ($2.02) ($1.07) ($2.81) ($1.40) ($1.30)
Adjusted Weighted Average Basic Shares Outstanding
205.94M 205.06M 205.07M 205.07M 217.58M 273.61M 274.37M 281.12M 278.47M 285.70M 285.61M
Adjusted Diluted Earnings per Share
$1.06 $0.26 ($0.44) $0.03 ($1.10) ($0.73) ($2.02) ($1.07) ($2.81) ($1.40) ($1.30)
Adjusted Weighted Average Diluted Shares Outstanding
206.48M 205.98M 205.85M 208.88M 218.62M 273.61M 274.37M 281.12M 278.47M 285.70M 285.61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
205.03M 205.06M 205.07M 251.42M 273.77M 274.20M 284.55M 284.55M 285.63M 285.63M 285.63M
Normalized Net Operating Profit after Tax (NOPAT)
254 190 35 67 166 -0.24 271 -52 135 -77 -53
Normalized NOPAT Margin
33.49% 27.58% 8.24% 11.76% 24.40% -0.05% 89.92% -15.73% 33.35% -34.00% -16.99%
Pre Tax Income Margin
34.77% 11.34% -19.49% 2.51% -26.81% -31.62% -184.89% -87.09% -187.67% -162.62% -121.89%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.43 1.90 -0.04 1.20 0.49 0.26 -1.46 -0.35 -4.19 -0.97 -0.65
NOPAT to Interest Expense
3.59 1.53 0.39 0.89 0.45 -0.04 -1.20 -0.34 -2.92 -0.84 -0.45
EBIT Less CapEx to Interest Expense
-6.47 -2.17 -8.28 -4.92 -1.68 -1.01 -2.84 -0.86 -3.45 -1.21 -0.82
NOPAT Less CapEx to Interest Expense
-7.30 -2.54 -7.86 -5.23 -1.72 -1.31 -2.57 -0.85 -2.19 -1.08 -0.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
131.90% 23.46% 41.60% 43.29% -26.94% -7.65% -1.31% -0.55% -0.19% 0.00% -0.02%
Augmented Payout Ratio
131.90% 23.46% 41.60% 43.29% -26.94% -7.65% -1.31% -0.55% -0.19% 0.00% -0.02%

Financials Breakdown Chart

Key Financial Trends

New Fortress Energy (NASDAQ: NFE) has seen a sharp deterioration in financial quality over the last several quarters. Revenue has become more volatile, profitability has weakened badly, and the balance sheet remains heavily leveraged. While the company still generated substantial revenue in Q1 2026, it posted a large net loss and negative operating cash flow, which raises questions about near-term financial flexibility.

What stands out most: NFE’s business no longer looks consistently cash-generative at the operating level, and debt remains the central issue. The company ended Q1 2026 with only $92 million in cash and equivalents, versus $7.2 billion of short-term debt and $1.1 billion of long-term debt. That means liquidity and refinancing risk remain key concerns for investors.

  • Revenue is still meaningful: Q1 2026 total revenue was $227.0 million, showing the company continues to generate material sales despite operational challenges.
  • Gross margin improved from the most recent quarter: Gross profit was negative in Q1 2026, but that was still a step down from the much stronger gross profit seen in late 2025 and early 2025, suggesting operating mix remains volatile rather than structurally stable.
  • Cash and restricted cash provide some near-term liquidity: NFE reported $92.4 million in cash and $97.5 million in restricted cash at Q1 2026.
  • Operating assets and liabilities helped offset losses in Q1 2026: Changes in operating assets and liabilities contributed positively to cash flow, partially cushioning the quarter’s weak earnings.
  • Asset base remains large: Total assets were $10.4 billion in Q1 2026, supported by $3.8 billion in property, plant and equipment and more than $5.2 billion in other noncurrent operating assets.
  • Quarterly results are highly uneven: Over the past year, NFE has swung from profitable quarters to severe losses, making trend forecasting difficult.
  • Share count has risen over time: Weighted average shares outstanding were 285.7 million in Q1 2026 versus 273.6 million in Q1 2025, diluting per-share results.
  • Q1 2026 net loss was large: The company lost $400.6 million, or $1.40 per share.
  • Operating cash flow turned negative again: Q1 2026 operating cash flow was negative $118.9 million, after a similarly weak Q4 2025.
  • The balance sheet is highly leveraged: Total liabilities of $10.4 billion exceeded total assets of $10.4 billion, and common equity was negative at quarter-end.
  • Short-term debt is extremely high: NFE reported $7.18 billion of short-term debt in Q1 2026, far above its cash balance.
  • Interest expense remains a major burden: Q1 2026 interest expense was $186.9 million, which continues to weigh heavily on earnings.
  • Impairment and restructuring charges remain significant: Q1 2026 included $61.9 million of impairment charges and $53.3 million of restructuring charges.

Trend analysis: Compared with 2024, when NFE had several periods of positive operating income and even positive net income, the last four quarters show a more stressed picture. Revenue has generally been lower year over year, operating income has turned sharply negative, and net losses have widened dramatically. The business also experienced large swings in cash flow, with heavy investing needs and recurring debt activity.

Balance sheet trend: NFE’s debt load surged over the period, especially short-term debt. In Q1 2025, total liabilities were already high at $11.1 billion, but the company still had positive equity. By Q1 2026, common equity had turned negative, which is a clear warning sign for investors. Even though the company still controls a large asset base, leverage appears to be overwhelming the equity cushion.

Bottom line: NFE remains a high-risk, highly levered stock. The company still has revenue scale and asset value, but the combination of negative operating cash flow, recurring losses, and very heavy debt makes the equity story fragile. Investors should watch for any signs of margin recovery, debt reduction, or asset monetization, because those will likely determine whether the stock stabilizes or remains under pressure.

08/20/26 10:31 AM ETAI Generated. May Contain Errors.

New Fortress Energy Financials - Frequently Asked Questions

According to the most recent income statement we have on file, New Fortress Energy's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

New Fortress Energy's net income appears to be on an upward trend, with a most recent value of -$1.83 billion in 2025, rising from -$31.67 million in 2017. The previous period was -$244.54 million in 2024. See New Fortress Energy's forecast for analyst expectations on what's next for the company.

New Fortress Energy's total operating income in 2025 was -$1.12 billion, based on the following breakdown:
  • Total Gross Profit: $366.92 million
  • Total Operating Expenses: $1.49 billion

Over the last 8 years, New Fortress Energy's total revenue changed from $97.26 million in 2017 to $1.50 billion in 2025, a change of 1,446.4%.

New Fortress Energy's total liabilities were at $10.25 billion at the end of 2025, a 5.4% decrease from 2024, and a 2,358.5% increase since 2018.

In the past 7 years, New Fortress Energy's cash and equivalents has ranged from $27.10 million in 2019 to $675.49 million in 2022, and is currently $226.45 million as of their latest financial filing in 2025.

Over the last 8 years, New Fortress Energy's book value per share changed from 0.00 in 2017 to 0.64 in 2025, a change of 64.2%.



Financial statements for NASDAQ:NFE last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners