Ellomay Capital LtdAMEX: ELLO

Ellomay Capital Reports Publication of Financial Statements of Dorad Energy Ltd. as of and for the Three Months Ended March 31, 2025

· Issued by Ellomay Capital Ltd via GlobeNewswire

TEL-AVIV, Israel, May 30, 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 months ended March 31, 2025 of Dorad Energy Ltd. (“Dorad”), in which Ellomay currently indirectly holds approximately 9.4% through its indirect 50% ownership of Ellomay Luzon Energy Infrastructures Ltd. (formerly U. Dori Energy Infrastructures Ltd.) (“Ellomay Luzon Energy”).

On May 29, 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, holds 18.75% of Dorad, 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 months ended March 31, 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.

Dorad Financial Highlights

  • Dorad’s revenues for the three months ended March 31, 2025 – approximately NIS 610.6 million.

  • Dorad’s operating profit for the three months ended March 31, 2025 – approximately NIS 76.9 million.

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 March 31, 2025, which include winter months of January and February and the intermediate month of March, 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 first quarter results in the future or comparable to first 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-month periods ended March 31, 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, 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 approximately 38 MW of operating solar power plants in Italy;

  • 9.375% indirect interest in Dorad Energy Ltd., which owns and operates one of Israel’s largest private power plants with production capacity of approximately 850MW, representing about 6%-8% of Israel’s total current electricity consumption;

  • 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;

  • Solar projects in Italy with an aggregate capacity of 294 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 placed in service and in process of connection to the grid and additional 22 MW are under construction.

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 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

March 31

March 31

December 31

2025

2024

2024

(Unaudited)

(Unaudited)

(Audited)

NIS thousands

NIS thousands

NIS thousands

Current assets

Cash and cash equivalents

1,030,373

399,596

846,565

Trade receivables and accrued income

247,812

181,182

185,625

Other receivables

26,929

13,850

32,400

Financial derivatives

803

-

-

Total current assets

1,305,917

594,628

1,064,590

Non-current assets

Restricted deposit

541,855

514,770

531,569

Long-term Prepaid expenses

79,666

29,548

79,739

Fixed assets

2,678,973

3,065,103

2,697,592

Intangible assets

10,215

7,573

9,688

Right of use assets

53,332

54,544

54,199

Total non-current assets

3,364,041

3,671,538

3,372,787

Total assets

4,669,958

4,266,166

4,437,377

Current liabilities

Current maturities of loans from banks

347,509

329,137

321,805

Current maturities of lease liabilities

4,991

4,787

4,887

Current tax liabilities

24,119

-

14,016

Trade payables

297,164

158,545

168,637

Other payables

14,865

19,897

14,971

Financial derivatives

-

1,125

-

Total current liabilities

688,648

513,491

524,316

Non-current liabilities

Loans from banks

1,756,777

2,001,668

1,750,457

Other long-term liabilities

60,872

11,562

60,987

Long-term lease liabilities

47,198

48,007

46,809

Provision for dismantling and restoration

37,212

38,013

38,102

Deferred tax liabilities

405,837

297,691

399,282

Liabilities for employee benefits, net

160

160

160

Total non-current liabilities

2,308,056

2,397,101

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

1,027,296

709,616

971,306

Total equity

1,673,254

1,355,574

1,617,264

Total liabilities and equity

4,669,958

4,266,166

4,437,377

Dorad Energy Ltd.

Interim Condensed Statements of Profit or Loss

For the three months ended

Year ended

March 31

December 31

2025

2024

2024

(Unaudited)

(Unaudited)

(Audited)

NIS thousands

NIS thousands

NIS thousands

Revenues

610,554

610,882

 2,863,770 

Operating costs of the Power Plant

Energy costs

105,220

131,084

 574,572 

Electricity purchase and
infrastructure services

325,315

263,191

 1,372,618 

Depreciation and
amortization

51,418

55,514

106,266 

Other operating costs

43,475

42,469

 190,027 

Total operating costs of Power Plant

525,428

492,258

 2,243,483 

Profit from operating the Power Plant

85,126

118,624

 620,287 

General and administrative expenses

8,186

9,874

 23,929 

Other income

-

-

 58 

Operating profit

76,940

108,750

 596,416 

Financing income

28,452

12,879

 184,939 

Financing expenses

32,743

36,396

 193,825 

Financing expenses, net

4,291

23,517

 8,886 

Profit before taxes on income

72,649

85,233

 587,530 

Taxes on income

16,659

19,596

 135,203 

Net profit for the period

55,990

65,637

 452,327

Dorad Energy Ltd.

Interim Condensed Statements of Changes in Shareholders’ Equity

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 three months

 ended March 31, 2025

 (Unaudited)

Balance as at

January 1, 2025 (Audited)

11

642,199

3,748

971,306

1,617,264

Net profit for the period

- 

 - 

 - 

55,990

55,990

Balance as at 
 March 31, 2025 (Unaudited)

 11

 642,199

 3,748

1,027,296

1,673,254

For the three months

 ended March 31, 2024

 (Unaudited)

Balance as at

 January 1, 2024 (Audited)

11

642,199

3,748

643,979

1,289,937

Net profit for the period

-

-

-

65,637

65,637

Balance as at

 March 31, 2024 (Unaudited)

11

642,199

3,748

709,616

1,355,574

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 three months ended

Year ended

March 31

December 31

2025

2024

2024

(Unaudited)

(Unaudited)

(Audited)

NIS thousands

NIS thousands

NIS thousands

Cash flows from operating activities:

Net Profit for the period

55,990

65,637

452,327

Adjustments:

Depreciation and amortization

and fuel consumption

53,036

59,379

121,664

Taxes on income

16,659

19,596

135,203

Financing expenses, net

4,291

23,517

8,886

73,986

102,492

265,753

Change in trade receivables

(62,187

)

30,684

26,241

Change in other receivables

5,471

(4,493

)

(20,951

)

Change in trade payables

116,677

(8,906

)

(10,361

)

Change in other payables

(106

)

5,954

(3,481

)

Change in other long-term liabilities

315

(1,381

)

(3,661

)

60,170

21,858

(12,213

)

Net cash from operating activities

190,146

189,987

705,867

Cash flows from investing activities:

Proceeds (used in) for settlement of financial derivatives, net

289

(1,395

)

1,548

Decrease in long-term restricted deposits

-

17,500

17,500

Investment in fixed assets

(34,249

)

(17,069

)

(44,132

)

Proceeds from arbitration

- 

-

337,905

Proceeds from insurance for damages to fixed assets

- 

2,737

5,148

Investment in intangible assets

(1,115

)

(412

)

(4,054

)

Interest received

14,847

9,577

42,221

Net cash from )used in) investing activities

(20,228

)

10,918

356,136

Cash flows from financing activities:

Repayment of lease liability

- 

(100

)

(4,984

)

Repayment of loans from banks

- 

-

(284,570

)

Dividends paid

- 

(17,500

)

(142,500

)

Interest paid

(190

)

(196

)

(129,957

)

Proceeds from arbitration

- 

-

127,195

Net cash used in financing activities

(190

)

(17,796

)

(434,816

)

Net increase in cash and cash equivalents

169,728

183,109

627,187

Effect of exchange rate fluctuations

on cash and cash equivalents

14,080

(2,759

)

132

Cash and cash equivalents at

beginning of period

846,565

219,246

219,246

Cash and cash equivalents at end

of period

1,030,373

399,596

846,565

(a) Significant non-cash activity

Liability for gas agreements

432

-

56,208

Company analysis