Ellomay Capital LtdAMEX: ELLO

Ellomay Capital Reports Publication of Financial Statements of Dorad Energy Ltd. as of and for the Three and Six Months Ended June 30, 2025

· Issued by Ellomay Capital Ltd via GlobeNewswire

TEL-AVIV, Israel, Aug. 31, 2025 (GLOBE NEWSWIRE) -- Ellomay Capital Ltd. (NYSE American; TASE: ELLO) (“Ellomay” or the “Company”), a renewable energy and power generator and developer of renewable energy and power projects in Europe, Israel and USA, today reported the publication in Israel of financial statements as of and for the three and six months ended June 30, 2025 of Dorad Energy Ltd. (“Dorad”), in which Ellomay indirectly held, as of June 30, 2025, approximately 9.4% through its indirect 50% ownership of Ellomay Luzon Energy Infrastructures Ltd. (formerly U. Dori Energy Infrastructures Ltd.) (“Ellomay Luzon Energy”).

On August 31, 2025, Amos Luzon Entrepreneurship and Energy Group Ltd. (the “Luzon Group”), an Israeli public company that currently holds the remaining 50% of Ellomay Luzon Energy, which, in turn, held 18.75% of Dorad as of June 30, 2025, published its quarterly report in Israel based on the requirements of the Israeli Securities Law, 1968. Based on applicable regulatory requirements, the quarterly report of the Luzon Group includes the financial statements of Dorad for the same period.

The financial statements of Dorad as of and for the three and six months ended June 30, 2025 were prepared in accordance with International Financial Reporting Standards. Ellomay will include its indirect share of these results (through its holdings in Ellomay Luzon Energy) in its financial results for this period. In an effort to provide Ellomay’s shareholders with access to Dorad’s financial results (which were published in Hebrew), Ellomay hereby provides a convenience translation to English of Dorad’s financial results.

On July 22, 2025, Ellomay Luzon Energy acquired an additional 15% of Dorad’s share capital as a result of its exercise of a right of first refusal granted to it under Dorad’s articles of association and shareholders’ agreement, and therefore the Company’s current indirect share of Dorad is approximately 16.9%.

Dorad Financial Highlights

  • Dorad’s revenues for the three months ended June 30, 2025 – approximately NIS 566.8 million.

  • Dorad’s operating profit for the three months ended June 30, 2025 – approximately NIS 56.9 million.

Dorad’s loss for the three months ended June 30, 2025 mainly results from an increase of approximately NIS 72.7 million in financing expenses compared to the three months ended June 30, 2024 due to NIS/USD exchange rate differences in connection with deposits denominated in USD. Certain of Dorad’s expenses (natural gas acquisition and maintenance costs) are also denominated in USD.

Dorad notes in its financial statements that on June 13, 2025, the State of Israel launched operation “Rising Lion” against Iran, as part of the Iron Swords war, for the purpose of removing the nuclear and missile threat against Israel. As a result of this operation, and in view of the high risk to lives and property from the ballistic missile attacks and unmanned aerial vehicles that were launched against Israel by Iran in response, strict restrictions were imposed on the Israeli home front that included, inter alia, restrictions on gatherings and restrictions on movement. In addition, as a result of closing the Israeli airspace, hundreds of thousands of Israelis were delayed in returning to Israel. As part of the restrictions on gatherings and movement, the Israeli economy began operating in a state of emergency whereby only essential businesses were allowed to open and the schools and higher education system shifted to online learning, two instructions that resulted in substantial damage to the Israeli economy. On June 24, 2025, an agreement was reached regarding a ceasefire, after which the Israeli economy resumed operating in full capacity. Dorad’s revenues in June 2025 decreased by approximately 22% compared to the same month in the previous year, including due to the military operation. As this is an event beyond Dorad’s control, and factors such as the continuation or cessation of the fighting may affect Dorad’s estimates, as of the date of approval of Dorad’s financial statements (August 14, 2025), Dorad was unable to assess the extent of the impact of the war and the operation on its business activities and results in the medium and long term. Dorad continues to monitor developments on the matter on an ongoing basis and is examining the implications for its operations and the value of its assets.

Based on the information provided by Dorad, the demand for electricity by Dorad’s customers is seasonal and is affected by, inter alia, the climate prevailing in that season. The months of the year are split into three seasons as follows: summer – June-September; winter – December-February; and intermediate (spring and autumn) – March-May and October-November. There is a higher demand for electricity during the winter and summer seasons, and the average electricity consumption is higher in these seasons than in the intermediate seasons and is even characterized by peak demands due to extreme climate conditions of heat or cold. In addition, Dorad’s revenues are affected by the change in load and time tariffs – TAOZ (an electricity tariff that varies across seasons and across the day in accordance with demand hour clusters), as, on average, TAOZ tariffs are higher in the summer season than in the intermediate and winter seasons. Therefore, the results presented for the quarter ended June 30, 2025, which include the intermediate months of April and May and the summer month of June, are not indicative of full year results. In addition, due to various reasons, including the effects of the increase in the Israeli CPI impacting interest payments by Dorad on its credit facility, the results included herein may not be indicative of second quarter results in the future or comparable to second quarter results in the past.

A convenience translation of the financial results for Dorad as of and for the year ended December 31, 2024 and as of and for each of the three and six month periods ended June 30, 2025 and 2024 is included at the end of this press release. Ellomay does not undertake to separately report Dorad’s financial results in a press release in the future. Neither Ellomay nor its independent public accountants have reviewed or consulted with the Luzon Group, Ellomay Luzon Energy or Dorad with respect to the financial results included in this press release.

About Ellomay Capital Ltd.

Ellomay is an Israeli based company whose shares are registered with the NYSE American and with the Tel Aviv Stock Exchange under the trading symbol “ELLO”. Since 2009, Ellomay focuses its business in the renewable energy and power sectors in Europe, the USA and Israel.

To date, Ellomay has evaluated numerous opportunities and invested significant funds in the renewable, clean energy and natural resources industries in Israel, Italy, Spain, the Netherlands and Texas, USA, including:

  • Approximately 335.9 MW of operating solar power plants in Spain (including a 300 MW solar plant in owned by Talasol, which is 51% owned by the Company) and 51% of approximately 38 MW of operating solar power plants in Italy;

  • 16.875% indirect interest in Dorad Energy Ltd., which owns and operates one of Israel’s largest private power plants with production capacity of approximately 850MW;

  • Groen Gas Goor B.V., Groen Gas Oude-Tonge B.V. and Groen Gas Gelderland B.V., project companies operating anaerobic digestion plants in the Netherlands, with a green gas production capacity of approximately 3 million, 3.8 million and 9.5 million Nm3 per year, respectively;

  • 83.333% of Ellomay Pumped Storage (2014) Ltd., which is involved in a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel;

  • 51% of solar projects in Italy with an aggregate capacity of 160 MW that commenced construction processes;

  • Solar projects in Italy with an aggregate capacity of 134 MW that have reached “ready to build” status; and

  • Solar projects in the Dallas Metropolitan area, Texas, USA with an aggregate capacity of approximately 27 MW that are connected to the grid and additional 22 MW that are awaiting connection to the grid.

For more information about Ellomay, visit http://www.ellomay.com.

Information Relating to Forward-Looking Statements

This press release contains forward-looking statements that involve substantial risks and uncertainties, including statements that are based on the current expectations and assumptions of the Company’s management. All statements, other than statements of historical facts, included in this press release regarding the Company’s plans and objectives, expectations and assumptions of management are forward-looking statements. The use of certain words, including the words “estimate,” “project,” “intend,” “expect,” “believe” and similar expressions are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company may not actually achieve the plans, intentions or expectations disclosed in the forward-looking statements and you should not place undue reliance on the Company’s forward-looking statements. Various important factors could cause actual results or events to differ materially from those that may be expressed or implied by the Company’s forward-looking statements, including changes in electricity prices and demand, continued war and hostilities and political and economic conditions generally in Israel, regulatory changes, the outcome of legal proceedings in connection with the holdings in Dorad, the decisions of the Israeli Electricity Authority, changes in demand, technical and other disruptions in the operations of the power plant operated by Dorad, competition, changes in the supply and prices of resources required for the operation of the Dorad’s facilities and in the price of oil and electricity, changes in the Israeli CPI, changes in interest rates, seasonality, failure to obtain financing for the expansion of Dorad and other risks applicable to projects under development and construction, and other risks applicable to projects under development and construction, in addition to other risks and uncertainties associated with the Company’s and Dorad’s business that are described in greater detail in the filings the Company makes from time to time with Securities and Exchange Commission, including its Annual Report on Form 20-F. The forward-looking statements are made as of this date and the Company does not undertake any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

Contact:
Kalia Rubenbach (Weintraub)
CFO
Tel: +972 (3) 797-1111
Email: hilai@ellomay.com

Dorad Energy Ltd.

Interim Condensed Statements of Financial Position

June 30

June 30

December 31

2025

2024

2024

(Unaudited)

(Unaudited)

(Audited)

NIS thousands

NIS thousands

NIS thousands

Current assets

Cash and cash equivalents

758,981

218,067

846,565

Trade receivables and accrued income

293,670

316,374

185,625

Other receivables

35,695

50,867

32,400

Financial derivatives

-

2,785

-

Total current assets

1,088,346

588,093

1,064,590

Non-current assets

Restricted deposit

524,205

526,392

531,569

Long- term Prepaid expenses

79,161

29,043

79,739

Fixed assets

2,659,760

3,017,054

2,697,592

Intangible assets

10,604

8,114

9,688

Right of use assets

52,963

54,403

54,199

Total non-current assets

3,326,693

3,635,006

3,372,787

Total assets

4,415,039

4,223,099

4,437,377

Current liabilities

Current maturities of loans from banks

311,734

308,069

321,805

Current maturities of lease liabilities

5,055

4,870

4,887

Current tax liabilities

14,016

-

14,016

Trade payables

278,617

236,691

168,637

Other payables

16,339

10,005

14,971

Financial derivatives

4,499

-

-

Total current liabilities

630,260

559,635

524,316

Non-current liabilities

Loans from banks

1,627,853

1,874,385

1,750,457

Other Long-term liabilities

37,707

10,826

60,987

Long-term lease liabilities

48,042

49,023

46,809

Provision for dismantling and restoration

37,408

36,002

38,102

Deferred tax liabilities

403,406

306,840

399,282

Liabilities for employee benefits, net

160

160

160

Total non-current liabilities

2,154,576

2,277,236

2,295,797

Equity

Share capital

11

11

11

Share premium

642,199

642,199

642,199

Capital reserve from activities with shareholders

3,748

3,748

3,748

Retained earnings

984,245

740,270

971,306

Total equity

1,630,203

1,386,228

1,617,264

Total liabilities and equity

4,415,039

4,223,099

4,437,377

Dorad Energy Ltd.

Interim Condensed Statements of Profit or Loss

For the six months ended

For the three months ended

Year ended

June 30

June 30

December 31

2025

2024

2025

2024

2024

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Audited)

NIS thousands

NIS thousands

NIS thousands

NIS thousands

NIS thousands

Revenues

1,177,336

1,269,902

566,782

659,020

2,863,770

Operating costs of the

Power Plant

Energy costs

180,520

290,785

75,300

159,701

574,572

Electricity purchase and

infrastructure services

654,719

567,671

329,404

304,480

1,372,618

Depreciation and

amortization

102,848

115,719

51,430

60,205

106,266

Other operating costs

88,956

82,766

45,481

40,297

190,027

Total operating costs

of Power Plant

1,027,043

1,056,941

501,615

564,683

2,243,483

Profit from operating

the Power Plant

150,293

212,961

65,167

94,337

620,287

General and administrative

administrative expenses

16,489

16,727

8,303

6,853

23,929

Other income

-

- 

-

- 

58

Operating profit

133,804

196,234

56,864

87,484

596,416

Financing income

32,145

31,884

3,693

19,005

184,939

Financing expenses

148,886

103,082

116,143

66,686

193,825

Financing expenses, net

116,741

71,198

112,450

47,681

8,886

Profit (Loss) before

taxes on income

17,063

125,036

(55,586)

39,803

587,530

Tax on Income (Tax Benefit)

4,124

28,745

(12,535)

9,149

135,203

Net Profit (Loss) for the period

12,939

96,291

(43,051)

30,654

452,327

Dorad Energy Ltd.

Interim Condensed Statements of Changes in Shareholders’ Equity

Capital reserve

Total Equity

for activities

Share

Share

with

Retained

capital

premium

shareholders

earnings

NIS thousands

NIS thousands

NIS thousands

NIS thousands

NIS thousands

For the six months

ended June 30, 2025

(Unaudited)

Balance as at

January 1, 2025 (Audited)

11

642,199

3,748

971,306

1,617,264

Net profit for the period

-

-

-

12,939

12,939

Balance as at

June 30, 2025 (Unaudited)

11

642,199

3,748

984,245

1,630,203

For the six months

ended June 30, 2024

(Unaudited)

Balance as at

January 1, 2024 (Audited)

11

642,199

3,748

643,979

1,289,937

Net profit for the period

-

-

-

96,291

96,291

Balance as at

June 30, 2024 (Unaudited)

11

642,199

3,748

740,270

1,386,228

For the three months

ended June 30, 2025

(Unaudited)

Balance as at

April 1, 2025 (Unaudited)

11

642,199

3,748

1,027,296

1,673,254

Loss for the period

-

-

-

43,051

43,051

Balance as at

June 30, 2025 (Unaudited)

11

642,199

3,748

984,245

1,630,203

For the three months

ended June 30, 2024

(Unaudited)

Balance as at

April 1, 2024 (Unaudited)

11

642,199

3,748

709,616

1,355,574

Net profit for the period

-

-

-

30,654

30,654

Balance as at

June 30, 2024 (Unaudited)

11

642,199

3,748

740,270

1,386,228

Dorad Energy Ltd.

Interim Condensed Statements of Changes in Shareholders’ Equity (cont’d)

Capital reserve

for activities

Share

Share

with

Retained

capital

premium

shareholders

earnings

Total Equity

NIS thousands

NIS thousands

NIS thousands

NIS thousands

NIS thousands

For the year ended

December 31, 2024 (Audited)

Balance as at

January 1, 2024 (Audited)

11

642,199

3,748

643,979

1,289,937

Dividend distributed

-

-

-

(125,000)

(125,000)

Net profit for the year

-

-

-

452,327

452,327

Balance as at

December 31, 2024 (Audited)

11

642,199

3,748

971,306

1,617,264

Dorad Energy Ltd.

Interim Condensed Statements of Cash Flows

For the six months ended

For the three months ended

Year ended

June 30

June 30

December 31

2025

2024

2025

2024

2024

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Audited)

NIS thousands

NIS thousands

NIS thousands

NIS thousands

NIS thousands

Net cash flows from operating activities:

Net Profit (Loss) for the period

12,939

96,291

(43,051)

30,654

452,327

Adjustments:

Depreciation and amortization

and fuel consumption

110,284

122,342

57,248

62,964

121,664

Taxes on income (Tax Benefit)

4,124

28,745

(12,535)

9,149

135,203

Financing expenses, net

116,741

71,198

112,450

47,681

8,886

231,149

222,285

157,163

119,794

265,753

Change in trade receivables

(108,045)

(104,508)

(45,858)

(135,191)

26,241

Change in other receivables

(3,296)

(43,921)

(8,767)

(39,428)

(20,951)

Change in trade payables

119,029

58,122

2,352

67,028

(10,361)

Change in other payables

1,677

(3,942)

1,783

(9,896)

(3,481)

Change in other long-term liabilities

(20,686)

(2,117)

(21,001)

(736)

(3,661)

(11,321)

(96,366)

(71,491)

(118,223)

(12,213)

Net cash flows from

operating activities

232,767

222,210

42,621

32,225

705,867

Cash flows from investing

activities:

Proceeds (used in) for settlement of

financial derivatives, net

502

(1,050)

213

346

1,548

Proceeds from insurance for

damages to fixed assets

-

5,148

  -

2,411

5,148

Proceeds from arbitration

-

 -

-

-

337,905

Decrease in restricted deposits

-

17,500

-

-

17,500

Investment in fixed assets

(70,297)

(32,136)

(36,048)

(15,067)

(44,132)

Investment in intangible assets

(1,943)

(1,469)

(828)

(1,057)

(4,054)

Interest received

29,678

19,578

14,831

10,020

42,221

Net cash flows from (used in)

investing activities

(42,060)

7,571

(21,832)

(3,347)

356,136

Net cash flows from financing activities:

Repayment of lease liability

(113)

(218)

(113)

(119)

(4,984)

Repayment of loans from banks

(164,899)

(141,966)

(164,899)

(141,966)

(284,570)

Dividends paid

-

(17,500)

-

-

(142,500)

Interest paid

(53,656)

(72,755)

(53,466)

(72,559)

(129,957)

Proceeds from arbitration

-

-

-

-

127,195

Net cash flows used in

financing activities

(218,668)

(232,439)

(218,478)

(214,644)

(434,816)

Net increase (decrease) in cash

and cash equivalents

(27,961)

(2,658)

(197,689)

(185,766)

627,187

Effect of exchange rate fluctuations

on cash and cash equivalents

(59,623)

1,479

(73,703)

4,237

132

Cash and cash equivalents at

beginning of period

846,565

219,246

1,030,373

399,596

219,246

Cash and cash equivalents at end

of period

758,981

218,067

758,981

218,067

846,565

(a) significant non- cash activity

Liability for gas agreements

-

-

-

-

56,208

Company analysis