These write-offs are primarily related to geothermal exploration projects that the Company decided to no longer pursue, as well as costs related to a number of battery energy storage projects that the Company decided to no longer pursue and develop.
These write-offs are primarily related to geothermal exploration projects that the Company decided to no longer pursue, as well as costs related to a number of battery energy storage projects that the Company decided to no longer develop and pursue.
In connection with this transaction, the Company entered into a guarantee in favor of the administrative agent for the benefit of the banks, pursuant to which the Company agreed to guarantee Ormat Nevada’s obligations under the credit agreement. Ormat Nevada’s obligations under the credit agreement are otherwise unsecured.
In connection with this transaction, the Company entered into a guarantee in favor of the administrative agent for the benefit of the banks, pursuant to which the Company agreed to guarantee Ormat Nevada’s obligations under the credit agreement. Ormat Nevada’s obligations under the credit agreement are otherwise unsecured.
Net cash provided by operating activities for the year ended December 31, 2024, was primarily attributable to net income of $131.2 million adjusted for certain non-cash items such as depreciation and amortization, stock-based compensation, and income attributable to sale of tax benefits, among others, as well as primarily by: (i) cash inflow related to the net decrease in trade receivables of $27.2 million, due to the timing of collection from our customers; (ii) a net increase in accounts payable and accrued expenses of $11.4 million as a result of timing of payments to our suppliers, and a payment related to recovery of damages received from a third-party battery systems supplier as part of a settlement agreement; (iii) a net increase in prepaid expenses and other of $8.5 million, primarily as a result of timing of prepayments to our suppliers and governmental authorities; and (iv) a net decrease of $6.9 million in inventory, primarily related to the progress of our Product projects and timing of allocating costs to such projects.
Net cash provided by operating activities for the year ended December 31, 2024, was primarily attributable to net income of $131.2 million adjusted for certain non-cash items such as depreciation and amortization, 91 stock-based compensation, and income attributable to sale of tax benefits, among others, as well as primarily by: (i) cash inflow related to the net decrease in trade receivables of $27.2 million, due to the timing of collection from our customers; (ii) a net increase in accounts payable and accrued expenses of $11.4 million as a result of timing of payments to our suppliers, and a payment related to recovery of damages received from a third-party battery systems supplier as part of a settlement agreement; (iii) a net increase in prepaid expenses and other of $8.5 million, primarily as a result of timing of prepayments to our suppliers and governmental authorities; and (iv) a net decrease of $6.9 million in inventory, primarily related to the progress of our Product projects and timing of allocating costs to such projects.
The principal factors that affected the decrease in net cash provided by financing activities during the year ended December 31, 2024 were: (i) net proceeds of $514.6 million from long-term loans entered into during the period such as the Hapoalim 2024 Loan, the HSBC 2024 Loan, the Mammoth Senior Secured Notes, the DEG 4 Loan, the Discount 2024 Loan, the Discount 2024 II Loan, and the Bottleneck Loan; (ii) net proceeds of $44.0 million related to proceeds from issuance of the Additional Notes; and (iii) cash received from noncontrolling interest in the amount of $12.3 million.
The principal factors that affected net cash provided by financing activities during the year ended December 31, 2024 were: (i) net proceeds of $514.6 million from long-term loans entered into during the period such as the Hapoalim 2024 Loan, the HSBC 2024 Loan, the Mammoth Senior Secured Notes, the DEG 4 Loan, the Discount 2024 Loan, the Discount 2024 II Loan, and the Bottleneck Loan; (ii) net proceeds of $44.0 million related to proceeds from issuance of the Additional Notes; and (iii) cash received from noncontrolling interest in the amount of $12.3 million.
Breakdown of Cost of Revenues Electricity Segment The principal cost of revenues attributable to our operating power plants are operation and maintenance expenses comprised of salaries and related employee benefits, equipment expenses, costs of parts and chemicals, costs related to third-party services, lease expenses, royalties, startup and auxiliary electricity purchases, property taxes, insurance, depreciation and amortization and, for some of our projects, purchases of make-up water for use in our cooling towers.
Breakdown of Cost of Revenues Electricity Segment The principal cost of revenues attributable to our operating power plants are operation and maintenance expenses comprised of salaries and related employee benefits, equipment expenses, costs of parts and chemicals, costs related to 77 third-party services, lease expenses, royalties, startup and auxiliary electricity purchases, property taxes, insurance, depreciation and amortization and, for some of our projects, purchases of make-up water for use in our cooling towers.
These include, among other things, a prohibition on: (i) creating any floating charge or any permanent pledge, charge or lien over our assets without obtaining the prior written approval of the lender; (ii) 89 guaranteeing the liabilities of any third-party without obtaining the prior written approval of the lender; and (iii) selling, assigning, transferring, conveying or disposing of all or substantially all of our assets, or a change of control in our ownership structure.
These include, among other things, a prohibition on: (i) creating any floating charge or any permanent pledge, charge or lien over our assets without obtaining the prior written approval of the lender; (ii) guaranteeing the liabilities of any third-party without obtaining the prior written approval of the lender; and (iii) selling, assigning, transferring, conveying or disposing of all or substantially all of our assets, or a change of control in our ownership structure.
Other operating income represents the non-refundable portion of the recovery of damages received from a third-party battery systems supplier as part of a settlement agreement entered into in August 2024 for which all contingency conditions have been met, as further described under Note 1 to the consolidated financial statements.
Other operating income primarily represents the non-refundable portion of the recovery of damages received from a third-party battery systems supplier as part of a settlement agreement entered into in August 2024 for which all contingency conditions have been met, as further described under Note 1 to the consolidated financial statements.
Such cost estimates are made by management based on prior operations and specific project characteristics and designs. If management’s estimates of total estimated costs with respect to our Product segment are inaccurate, then the percentage of completion is inaccurate resulting in an 80 over- or under-estimate of revenue and gross margin.
Such cost estimates are made by management based on prior operations and specific project characteristics and designs. If management’s estimates of total estimated costs with respect to our Product segment are inaccurate, then the percentage of completion is inaccurate resulting in an over- or under-estimate of revenue and gross margin.
Lease payments are generally fixed, while royalty payments are generally calculated as a percentage of revenues and therefore are not significantly impacted by inflation. In our Product segment, inflation may directly impact fixed and variable costs incurred in the construction of third-party power plants, thereby lowering our profit margins at the Product segment.
Lease 95 payments are generally fixed, while royalty payments are generally calculated as a percentage of revenues and therefore are not significantly impacted by inflation. In our Product segment, inflation may directly impact fixed and variable costs incurred in the construction of third-party power plants, thereby lowering our profit margins at the Product segment.
Our critical accounting policies include: Revenues and Cost of Revenues Revenues generated from the construction of geothermal and recovered energy-based power plant equipment and other equipment on behalf of third parties (Product revenues) are recognized using the percentage of completion method, which requires estimates of future costs over the full term of product delivery.
Our critical accounting estimates include: Revenues and Cost of Revenues Revenues generated from the construction of geothermal and recovered energy-based power plant equipment and other equipment on behalf of third parties (Product revenues) are recognized using the percentage of completion method, which requires estimates of future costs over the full term of product delivery.
Such estimates are made by management based on factors such as prior operations, the terms of the underlying PPAs, geothermal resources, the location of the assets and specific power plant characteristics and designs. Changes in such estimates could result in useful lives which are either longer or shorter than the depreciable lives of such assets.
Such estimates are made by management based on factors such as prior operations, the terms of the underlying PPAs, geothermal resources, the location of the assets and 78 specific power plant characteristics and designs. Changes in such estimates could result in useful lives which are either longer or shorter than the depreciable lives of such assets.
Property, Plant and Equipment We capitalize all costs associated with the acquisition, development and construction of power plant facilities. Major improvements are capitalized and repairs and maintenance (including major maintenance) costs are expensed. We estimate the useful life of our power plants to range between 15 and 30 years.
Electricity Property, Plant and Equipment We capitalize all costs associated with the acquisition, development and construction of power plant facilities. Major improvements are capitalized and repairs and maintenance (including major maintenance) costs are expensed. We estimate the useful life of our power plants to range between 15 and 30 years.
The prices paid for electricity under the PPAs for the Mammoth Complex 79 and the North Brawley power plant in California, the Raft River power plant in Idaho, the Neal Hot Springs power plant in Oregon and Dixie Valley power plant in Nevada, are higher in the months of June through September.
The prices paid for electricity under the PPAs for the Mammoth Complex and the North Brawley power plant in California, the Raft River power plant in Idaho, the Neal Hot Springs power plant in Oregon and Dixie Valley power plant in Nevada, are higher in the months of June through September.
We test for impairment of our operating plants which are not operated as a complex, as well as our projects 81 under exploration, development or construction that are not part of an existing complex, at the plant or project level.
We test for impairment of our operating plants which are not operated as a complex, as well as our projects under exploration, development or construction that are not part of an existing complex, at the plant or project level.
Derivatives and foreign currency transaction losses primarily includes losses from foreign currency forward contracts which were not accounted for as hedge transactions, and the impact of changes in foreign currency exchange rates against the U.S. Dollar.
Derivatives and foreign currency transaction gains (losses) primarily includes gains and losses from foreign currency forward contracts which were not accounted for as hedge transactions, and the impact of changes in foreign currency exchange rates against the U.S. Dollar.
Product segment revenues fluctuate between periods, primarily based on our ability to receive customer orders, the status and timing of such orders, delivery of raw materials and the completion of manufacturing.
Product segment revenues fluctuate between periods, primarily based on our ability to receive customer orders, the status and timing of such orders, delivery of raw 75 materials and the completion of manufacturing.
Some of the credit agreements, the term loan agreements, and the trust instrument contain cross-default provisions with respect to other material indebtedness owed by us to any third-party.
Some of the credit agreements, the 87 term loan agreements, and the trust instrument contain cross-default provisions with respect to other material indebtedness owed by us to any third-party.
These cash inflows were partially offset by: (i) scheduled repayments of long-term debt in the amount of $209.3 million; (ii) cash dividend payments of $29.1 million; (iii) cash paid persuant to a transaction with noncontrolling interest of $9.8 million; and (iv) net repayments of revolving credit lines with banks of $20.0 million.
These cash inflows were partially offset by: (i) scheduled repayments of long-term debt in the amount of $209.3 million; (ii) cash dividend payments of $29.1 million; (iii) cash paid pursuant to a transaction with noncontrolling interest of $9.8 million; and (iv) net repayments of revolving credit lines with banks of $20.0 million.
This liability is included in long-term liabilities in our consolidated balance sheet, because we generally do not anticipate that settlement of the liability will require payment of cash within the 93 next 12 months. We are not able to reasonably estimate when we will make any cash payments required to settle this liability.
This liability is included in long-term liabilities in our consolidated balance sheet, because we generally do not anticipate that settlement of the liability will require payment of cash within the 90 next 12 months. We are not able to reasonably estimate when we will make any cash payments required to settle this liability.
However, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do. 95 This information should not be considered in isolation from, or as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP or other non-GAAP financial measures.
However, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do. 92 This information should not be considered in isolation from, or as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP or other non-GAAP financial measures.
This Form 10-K for the fiscal year ended December 31, 2023 is available free of charge on the SECs website at www.sec.gov and at www.Ormat.com, by clicking “Investors” located at the top of the home page.
This Form 10-K for the fiscal year ended December 31, 2024 is available free of charge on the SECs website at www.sec.gov and at www.Ormat.com, by clicking “Investors” located at the top of the home page.
We believe that for the year ended December 31, 2024, no impairment exists for any of our long-lived assets; however, estimates as to the recoverability of such assets may change based on revised circumstances. Estimates of the fair value of assets require estimating useful lives and selecting a discount rate that reflects the risk inherent in future cash flows.
We believe that for the year ended December 31, 2025, no impairment exists for any of our long-lived assets; however, estimates as to the recoverability of such assets may change based on revised circumstances. 79 Estimates of the fair value of assets require estimating useful lives and selecting a discount rate that reflects the risk inherent in future cash flows.
Liquidity and Capital Resources Overview of Sources and Uses of Cash Our principal sources of liquidity have been derived from cash flows from operations, proceeds from third-party debt such as borrowings under our credit facilities and issuances of debt securities, equity offerings, project financing and tax monetization transactions, short term borrowing under our lines of credit, and proceeds from the sale of equity interests in 88 one or more of our projects.
Liquidity and Capital Resources Overview of Sources and Uses of Cash Our principal sources of liquidity have been derived from cash flows from operations, proceeds from third-party debt such as borrowings under our credit facilities and issuances of debt securities, equity offerings, project financing and tax monetization transactions, short term borrowing under our lines of credit, proceeds from the sale of equity interests in one or more of our projects and sale of transferable PTCs.
The current expiration date of the facility under this credit agreement is October 31, 2025. On December 31, 2024, the aggregate amount available under the credit agreement was $35.0 million. This credit line is limited to the issuance, extension, modification or amendment of letters of credit.
The current expiration date of the facility under this credit agreement is October 31, 2026. On December 31, 2025, the aggregate amount available under the credit agreement was $35.0 million. This credit line is limited to the issuance, extension, modification or amendment of letters of credit.
For the Year Ended December 31, 2023 A discussion of changes in our cash flows in 2023 compared to 2022 has been omitted from this Form10-K, but may be found in “Item 7.
For the Year Ended December 31, 2024 A discussion of changes in our cash flows in 2024 compared to 2023 has been omitted from this Form10-K, but may be found in “Item 7.
Royalty payments, included in cost of revenues, are made as compensation for the right to use certain geothermal resources and are paid as a percentage of the revenues derived from the associated geothermal rights. Royalties constituted approximately 4.6% and 4.6% of Electricity segment revenues for the years ended December 31, 2024 and 2023, respectively.
Royalty payments, included in cost of revenues, are made as compensation for the right to use certain geothermal resources and are paid as a percentage of the revenues derived from the associated geothermal rights. Royalties constituted approximately 4.5% and 4.6% of Electricity segment revenues for the years ended December 31, 2025 and 2024, respectively.
Inflation may directly impact an expense we incur for the operation of our projects, thereby increasing our overall operating costs and reducing our profit and gross margin. The negative impact of inflation would be partially offset by price adjustments built into some of our PPAs that could be triggered upon such occurrences.
Inflation may directly impact the expenses we incur for the operation of our projects, thereby increasing our overall operating costs and reducing our profit and gross margin. The negative impact of inflation would be partially offset by price adjustments built into some of our PPAs that could be triggered upon such occurrences.
The contribution to combined pre-tax income of our domestic and foreign operations within our Electricity segment and Product segment differ in a number of ways, as summarized below. Electricity Segment Our Electricity segment domestic revenues were approximately 73%, 71% and 71% of our total Electricity segment for the years ended December 31, 2024, 2023 and 2022, respectively.
The contribution to combined pre-tax income of our domestic and foreign operations within our Electricity segment and Product segment differ in a number of ways, as summarized below. Electricity Segment Our Electricity segment domestic revenues were approximately 72%, 73% and 71% of our total Electricity segment for the years ended December 31, 2025, 2024 and 2023, respectively.
The tax benefit of lower effective tax rate is reflected in the 2021 net income. 100
The tax benefit of lower effective tax rate is reflected in the 2021 net income.
In addition, Ormat Nevada has an uncommitted discretionary demand line of credit in the aggregate amount of $65.0 million available for letters of credit including up to $20 million of credit.
In addition, Ormat Nevada has an uncommitted discretionary demand line of credit in the aggregate amount of $65.0 million available for letters of credit including up to $40 million of credit.
Campbell Senior Secured Notes 92.5 52.2 4.03 September, 2033 Don A. Campbell Complex United States Idaho Refinancing Note (1) 61.6 55.9 6.26 March, 2038 Neal Hot Springs, Raft River United States U.S.
Campbell Senior Secured Notes 92.5 46.9 4.03 September, 2033 Don A. Campbell Complex United States Idaho Refinancing Note (1) 61.6 52.4 6.26 March, 2038 Neal Hot Springs, Raft River United States U.S.
In applying these critical accounting estimates and assumptions, our management uses its judgment to determine the appropriate assumptions to be used in making certain estimates.
In applying critical accounting estimates and assumptions to our policies, our management uses its judgment to determine the appropriate assumptions to be used in making certain estimates.
We calculate Adjusted EBITDA as net income before interest, taxes, depreciation, amortization and accretion, adjusted for (i) mark-to-market gains or losses from accounting for derivatives not designated as hedging instruments; (ii) stock-based compensation; (iii) merger and acquisition transaction costs; (iv) gain or loss from extinguishment of liabilities; (v) costs related to a settlement agreement; (vi) non-cash impairment charges; (vii) write-off of unsuccessful exploration and storage activities; and (viii) other unusual or non-recurring items.
We calculate Adjusted EBITDA as net income before interest, taxes, depreciation, amortization and accretion, adjusted for (i) mark-to-market gains or losses from accounting for derivatives not designated as hedging instruments; (ii) stock-based compensation; (iii) merger and acquisition transaction costs; (iv) gain or loss from extinguishment of liabilities; (v) costs related to settlement agreements; (vi) non-cash impairment charges; (vii) write-off of unsuccessful exploration and storage activities; (viii) allowance for bad debts; and (ix) other unusual or non-recurring items.
The decrease in this line item is primarily related to a decrease in net income generated by the Ijen project in 2024, compared to 2023. In the second quarter of 2022, Sarulla agreed with its banks on a framework that will enable it to perform remediation works that are aimed to restore the power plants' performance.
The increase in this line item is primarily related to an increase in net income generated by the Ijen project in 2025, compared to 2024. In the second quarter of 2022, Sarulla agreed with its banks on a framework that will enable it to perform remediation works that are aimed to restore the power plants' performance.
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 23, 2024, which is incorporated by reference herein .
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 27, 2025, which is incorporated by reference herein .
Other Third-Party Debt Balance as of Annual Maturity Loan December 31, 2024 Interest Rate Date (Dollar in millions) Financing Liability - Dixie Valley (1) $ 220.6 6.11% June 2038 Convertible Senior Notes (2) 476.4 2.50 July 2027 Commercial Paper (3) 100.0 * (3) * (3) (1) Final maturity date of the financing liability is assuming execution of the buy-out option in June 2038.
Other Third-Party Debt Balance as of Annual Maturity Loan December 31, 2025 Interest Rate Date (Dollar in millions) Financing Liability - Dixie Valley (1) $ 216.4 6.01% June 2038 Convertible Senior Notes (2) 476.4 2.50 July 2027 Commercial Paper (3) 100.0 * (3) * (3) (1) Final maturity date of the financing liability is assuming execution of the buy-out option in June 2038.
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 23, 2024, which is incorporated by reference herein .
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 27, 2025, which is incorporated by reference herein .
Third-Party Debt Our third-party debt consists of (i) non-recourse and limited-recourse project finance debt or acquisition financing that we or our subsidiaries have obtained for the purpose of developing and constructing, refinancing or acquiring our various projects; (ii) full-recourse debt incurred by us or our subsidiaries for general corporate purposes; (iii) convertible senior notes; (iv) commercial paper; (iv) financing liability assumed as part of the TG Geothermal Portfolio, LLC acquisition; and (v) short term revolving credit lines with banks.
Third-Party Debt Our third-party debt consists of (i) non-recourse and limited-recourse project finance debt or acquisition financing that we or our subsidiaries have obtained for the purpose of developing and constructing, refinancing or acquiring our various projects; (ii) full-recourse debt incurred by us or our subsidiaries for general corporate purposes; (iii) convertible senior notes; (iv) commercial paper; (iv) financing liability; and (v) short term revolving credit lines with banks.
The sensitivity analysis involved increasing and decreasing forward rates at December 31, 2024 and 2023 by a hypothetical 10% and calculating the resulting change in the fair values. At this time, the development of our strategic plan has not exposed us to any additional market risk.
The sensitivity analysis involved increasing and decreasing forward rates at December 31, 2025 and 2024 by a hypothetical 10% and calculating the resulting change in the fair values. Currently, the development of our strategic plan has not exposed us to any additional market risk.
Interest Income Interest Income for the year ended December 31, 2024 was $7.9 million, compared to $12.0 million for the year ended December 31, 2023. Interest income is primarily related to interest earned on cash and cash equivalents held by the Company during the period.
Interest Income Interest Income for the year ended December 31, 2025 was $6.0 million, compared to $7.9 million for the year ended December 31, 2024. Interest income is primarily related to interest earned on cash and cash equivalents held by the Company during the period.
Liquidity Impact of Uncertain Tax Positions As discussed in Note 16 - Income Taxes, to our consolidated financial statements set forth in Item 8 of this Annual Report, we have a liability associated with unrecognized tax benefits and related interest and penalties in the amount of approximately $6.3 million as of December 31, 2024.
Liquidity Impact of Uncertain Tax Positions As discussed in Note 16 - Income Taxes, to our consolidated financial statements set forth in Item 8 of this Annual Report, we have a liability associated with unrecognized tax benefits and related interest and penalties in the amount of approximately $10.4 million as of December 31, 2025.
Additionally, our short-term commercial paper, which was issued on October 23, 2023, bears an annual interest of three months SOFR +1.1%, and therefore presents an exposure to interest rate volatility. The outstanding amount of the short-term commercial paper as of December 31, 2024 was $100.0 million. Our cash equivalents are subject to interest rate risk.
Additionally, our short-term commercial paper, which was issued on October 23, 2023, bears an annual interest of 3-months SOFR+1.1%, and therefore present an exposure to interest rate volatility. The outstanding amount of the short-term commercial paper as of December 31, 2025 was $100.0 million. Our cash equivalents are subject to interest rate risk.
We will continue to analyze this new provision under the IRA and determine if an election is appropriate as it relates to our business needs. The new presidential administration may take action to revise, repeal, or otherwise modify existing rules and regulations, including various tax incentives, and the potential impact on the Company remains uncertain at this time.
We will continue to analyze the current provision under the OBBBA and determine if an election is appropriate as it relates to our business needs. Future presidential administrations may take action to revise, repeal, or otherwise modify existing rules and regulations, including various tax incentives, and the potential impact on the Company remains uncertain at this time.
While approximately 81.3% of our Electricity revenues for the year ended December 31, 2024 were derived from PPAs with fixed price components, we have a variable price PPA in Hawaii, which provide for payments based on the local utilities’ avoided cost.
While approximately 93.8% of our Electricity revenues for the year ended December 31, 2025 were derived from PPAs with fixed price components, we have a variable price PPA in Hawaii, which provide for payments based on the local utilities’ avoided cost.
Product Segment Our Product segment foreign revenues were 94%, 94% and 90% of our total Product segment revenues for the years ended December 31, 2024, 2023 and 2022, respectively. Energy Storage Segment Our Energy Storage segment domestic revenues were 100.0% of our total Energy storage segment revenues for years ended December 31, 2024, 2023 and 2022, respectively.
Product Segment Our Product segment foreign revenues were 95%, 94% and 94% of our total Product segment revenues for the years ended December 31, 2025, 2024 and 2023, respectively. Energy Storage Segment Our Energy Storage segment domestic revenues were 100.0% of our total Energy storage segment revenues for years ended December 31, 2025, 2024 and 2023, respectively.
In 2024, the HPUC approved a new PPA related to Puna with fixed prices, increased capacity and an 77 extension of the term until 2052. Accordingly, our revenues from this power plant may fluctuate. Our Electricity segment revenues are also subject to seasonal variations, as more fully described in “Seasonality” below.
Accordingly, our revenues from this power plant may fluctuate. In 2024, the HPUC approved a new PPA related to Puna with fixed prices, increased capacity and an extension of the term until 2052, which we expect to be in effect in early 2027. Our Electricity segment revenues are also subject to seasonal variations, as more fully described in “Seasonality” below.
As of December 31, 2024, letters of credit in the aggregate amount of $86.7 million were issued and outstanding under this credit agreement. Credit Agreement with HSBC Bank USA N.A. Ormat Nevada has a credit agreement with HSBC Bank USA, N.A for one year with annual renewals.
As of December 31, 2025, letters of credit in the aggregate amount of $80.0 million were issued and outstanding under this credit agreement. Credit Agreement with HSBC Bank USA N.A. Ormat Nevada has a credit agreement with HSBC Bank USA, N.A for one year with annual renewals.
Our capital expenditures primarily relate to the enhancement of our existing power plants and the construction of new power plants. We have budgeted approximately $460.0 million in capital expenditures for construction of new projects and enhancements to our existing power plants, of which we had invested $135.0 million as of December 31, 2024.
Our capital expenditures primarily relate to the enhancement of our existing power plants and the construction of new power plants. We have budgeted approximately $808.0 million in capital expenditures for construction of new projects and enhancements to our existing power plants, of which we had invested $208.0 million as of December 31, 2025.
To address the possibility of rising inflation, some of our contracts include certain provisions that mitigate inflation risk. In connection with the Electricity segment, none of our U.S. PPAs, including the SCPPA Portfolio PPA, are directly linked to the Consumer Price Index ("CPI").
To address the possibility of rising inflation, some of our contracts include certain provisions that mitigate inflation risk. In connection with the Electricity segment, none of our U.S. PPAs, including the SCPPA Portfolio PPA, are directly linked to the Consumer Price Index ("CPI"), although some of them have a fixed annual indexation.
General and administrative expenses for the year ended December 31, 2024 constituted 9.1% of total revenues for such period, compared to 8.2%, for the year ended December 31, 2023. Other Operating Income Other operating income for the year ended December 31, 2024 was $9.4 million compared to none for the year ended December 31, 2023.
General and administrative expenses for the year ended December 31, 2025 constituted 8.0% of total revenues for such period, compared to 9.1%, for the year ended December 31, 2024. Other Operating Income Other operating income for the year ended December 31, 2025 was $14.8 million compared to $9.4 million for the year ended December 31, 2024.
As a percentage of total Electricity revenues, the total cost of revenues attributable to our Electricity segment for the year ended December 31, 2024 was 65.4%, compared to 63.4% for the year ended December 31, 2023.
As a percentage of total Electricity revenues, the total cost of revenues attributable to our Electricity segment for the year ended December 31, 2025 was 71.5%, compared to 65.4% for the year ended December 31, 2024.
Impairment of long-lived assets Impairment of long-lived assets for the year ended December 31, 2024 was $1.3 million compared to none for the year ended December 31, 2023.
Impairment of long-lived assets Impairment of long-lived assets for the year ended December 31, 2025 was $12.1 million compared to $1.3 million for the year ended December 31, 2024.
In some cases, we have agreed to maintain certain financial ratios, which are measured quarterly, such as: (i) equity of at least $750 million and in no event less than 25% of total assets; and (ii) 12-month debt, net of cash, cash equivalents, and short-term bank deposits to Adjusted EBITDA ratio not to exceed 6.
In some cases, including the credit agreements with MUFG Union Bank and with HSBC Bank USA N.A., we have agreed to maintain certain financial ratios, which are measured quarterly, such as: (i) equity of at least $750 million and in no event less than 25% of total assets; and (ii) 12-month debt, net of cash, cash equivalents, and short-term bank deposits to Adjusted EBITDA ratio not to exceed 6.
As of December 31, 2024: (i) total equity was $2,550.9 million and the actual equity to total assets ratio was 45.0%; and (ii) the 12-month debt, net of cash and cash equivalents to Adjusted EBITDA ratio was 4.03. During the year ended December 31, 2024, we distributed interim dividends in an aggregate amount of $29.1 million.
As of December 31, 2025: (i) total equity was $2,680.9 million and the actual equity to total assets ratio was 42.9%; and (ii) the 12-month debt, net of cash and cash equivalents to Adjusted EBITDA ratio was 4.36. During the year ended December 31, 2025, we distributed interim dividends in an aggregate amount of $29.1 million.
The cost of revenues attributable to our international power plants was 18.3% of our Electricity segment cost of revenues for the year ended December 31, 2024, compared to 18.0% for the year ended December 31, 2023.
The cost of revenues attributable to our international power plants was 17.8% of our Electricity segment cost of revenues for the year ended December 31, 2025, compared to 18.3% for the year ended December 31, 2024.
As of December 31, 2024, $286.6 million in the aggregate was outstanding under credit agreements with several banks as detailed below under “Letters of Credits under the Credit Agreements”.
As of December 31, 2025, $286.0 million in the aggregate was outstanding under different credit agreements with several banks as detailed below under “Letters of Credits under the Credit Agreements”.
As of December 31, 2024, we had access to: (i) $94.4 million in cash and cash equivalents, of which $73.9 million was held by our foreign subsidiaries; and (ii) $374.1 million of unused corporate borrowing capacity under existing committed lines for credit and letters of credit with different commercial banks.
As of December 31, 2025, we had access to: (i) $147.4 million in cash and cash equivalents, of which $75.4 million was held by our foreign subsidiaries; and (ii) $388.9 million of unused corporate borrowing capacity under existing committed lines for credit and letters of credit with different commercial banks.
Adjusted EBITDA for the year ended December 31, 2024 was $550.5 million, compared to $481.7 million for the year ended December 31, 2023 and $435.5 million for the year ended December 31, 2022.
Adjusted EBITDA for the year ended December 31, 2025 was $582.0 million, compared to $550.5 million for the year ended December 31, 2024 and $481.7 million for the year ended December 31, 2023.
Our estimated capital needs for 2025 include approximately $570.0 million for capital expenditures on new projects under development or construction including storage projects, exploration activity and maintenance capital expenditures for our existing projects. In addition, we expect $235.7 million for long-term debt repayments.
Our estimated capital needs for 2026 include approximately $675.0 million for capital expenditures on new projects under development or construction including storage projects, exploration activity, investment in EGS pilot and maintenance capital expenditures for our existing projects. In addition, we expect $303.7 million for long-term debt repayments.
For the year ended December 31, 2024, our Electricity segment generated 79.8% of our total revenues, compared to 80.4% in the previous year, while our Product segment generated 15.9% of our total revenues, compared to 16.1% in the previous year, and our Energy Storage segment generated 4.3% of our total revenues, compared to 3.5% in the previous year.
For the year ended December 31, 2025, our Electricity segment generated 70.1% of our total revenues, compared to 79.8% in the previous year, while our Product segment generated 21.9% of our total revenues, compared to 15.9% in the previous year, and our Energy Storage segment generated 8.0% of our total revenues, compared to 4.3% in the previous year.
Energy Storage Segment The principal cost of revenues attributable to our Energy Storage segment are direct costs of the BESS that we own, and depreciation and amortization. Direct costs include the labor associated with operations and maintenance of owned BESS.
Energy Storage Segment The principal cost of revenues attributable to our Energy Storage segment are direct costs of the BESS that we own, and depreciation and amortization. Direct costs include the labor associated with operations and maintenance of owned BESS. In addition, the cost of revenue includes insurance and property tax expenses.
Included in construction-in-process are costs related to projects in exploration and development of $193.7 million and $162.5 million at December 31, 2024 and 2023, respectively.
Included in construction-in-process are costs related to projects in exploration and development of $286.9 million and $193.7 million at December 31, 2025 and 2024, respectively.
The following are the dividends declared by us during the past two years, as of December 31, 2024: Date Declared Dividend Amount per Share Record Date Payment Date February 22, 2023 $ 0.12 March 8, 2023 March 22, 2023 May 9, 2023 $ 0.12 May 23, 2023 June 6, 2023 August 2, 2023 $ 0.12 August 16, 2023 August 30, 2023 November 8, 2023 $ 0.12 November 22, 2023 December 6, 2023 February 21, 2024 $ 0.12 March 6, 2024 March 20, 2024 May 8, 2024 $ 0.12 May 22, 2024 June 5, 2024 August 6, 2024 $ 0.12 August 20, 2024 September 3, 2024 November 6, 2024 $ 0.12 November 20, 2024 December 4, 2024 February 26, 2025 $ 0.12 March 12, 2025 March 26, 2025 Historical Cash Flows The following table sets forth the components of our cash flows for the relevant periods indicated: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Net cash provided by operating activities $ 410,919 $ 309,401 $ 280,974 Net cash used in investing activities (780,254) (628,343) (523,406) Net cash provided by financing activities 287,916 379,964 126,273 Translation adjustments on cash and cash equivalents (579) 72 (609) Net change in cash and cash equivalents and restricted cash and cash equivalents $ (81,998) $ 61,094 $ (116,768) For the Year Ended December 31, 2024 Net cash provided by operating activities for the year ended December 31, 2024 was $410.9 million, compared to $309.4 million for the year ended December 31, 2023, representing a net increase of $101.5 million.
The following are the dividends declared by us during the past two years, as of December 31, 2025 : Date Declared Dividend Amount per Share Record Date Payment Date February 21, 2024 $ 0.12 March 6, 2024 March 20, 2024 May 8, 2024 $ 0.12 May 22, 2024 June 5, 2024 August 6, 2024 $ 0.12 August 20, 2024 September 3, 2024 November 6, 2024 $ 0.12 November 20, 2024 December 4, 2024 February 26, 2025 $ 0.12 March 12, 2025 March 26, 2025 May 7, 2025 $ 0.12 May 21, 2025 June 4, 2025 August 6, 2025 $ 0.12 August 20, 2025 September 3, 2025 November 3, 2025 $ 0.12 November 17, 2025 December 1, 2025 February 24, 2026 $ 0.12 March 10, 2026 March 24, 2026 Historical Cash Flows The following table sets forth the components of our cash flows for the relevant periods indicated: Year Ended December 31, 2025 2024 2023 (Dollars in thousands) Net cash provided by operating activities $ 335,101 $ 410,919 $ 309,401 Net cash used in investing activities (726,435) (780,254) (628,343) Net cash provided by financing activities 465,746 287,916 379,964 Translation adjustments on cash and cash equivalents 682 (579) 72 Net change in cash and cash equivalents and restricted cash and cash equivalents $ 75,094 $ (81,998) $ 61,094 For the Year Ended December 31, 2025 Net cash provided by operating activities for the year ended December 31, 2025 was $335.1 million, compared to $410.9 million for the year ended December 31, 2024, representing a net decrease of $75.8 million.
Consequently, in 2024 and 2023, our foreign operations of the segment accounted for 39% and 44% of our total gross profits, 78% and 63% of our net income (considering the majority of corporate operating and financing expenses are recorded under our domestic operations), and 31% and 36% of our EBITDA, respectively.
Consequently, in 2025 and 2024, our foreign operations of the segment accounted for 39% and 39% of our total gross profits, 49% and 48% of our net income (considering the majority of corporate operating and financing expenses are recorded under our domestic operations), and 29% and 31% of our EBITDA, respectively.
However, we believe that our results of operations and financial condition for the foreseeable future will be primarily affected by the following trends, factors and uncertainties that are from time to time also subject to market cycles: • Increased Demand for Baseload and Data Centers: There has been increased demand for energy generated from geothermal and other renewable resources in the U.S. driven by both baseload requirements and the growing energy needs of data centers..
However, we believe that our results of operations and financial condition for the foreseeable future will be primarily affected by the following trends, factors and uncertainties that are from time to time also subject to market cycles: • Increased Demand for Baseload and Data Centers: Demand for electricity generated from geothermal and other renewable resources in the United States has increased due to the need for reliable baseload power and the growing energy requirements of data centers.
Income Taxes Income tax (provision) benefit for the year ended December 31, 2024, was a benefit of $16.3 million, a decrease of $22.3 million compared to an income tax provision of $(6.0) million for the year ended December 31, 2023. Our effective tax rate for the year ended December 31, 2024 and 2023, was (14.1)% and 4.3%, respectively.
Income Taxes Income tax (provision) benefit for the year ended December 31, 2025, was a benefit of $20.3 million, an increase of $4.0 million compared to an income tax benefit of $16.3 million for the year ended December 31, 2024. Our effective tax rate for the year ended December 31, 2025 and 2024, was (19.2)% and (14.1)%, respectively.
Income Attributable to Sale of Tax Benefits Income attributable to the sale of tax benefits for the year ended December 31, 2024 was $73.1 million, compared to $61.2 million for the year ended December 31, 2023.
Income Attributable to Sale of Tax Benefits Income attributable to the sale of tax benefits for the year ended December 31, 2025 was $66.7 million, compared to $73.1 million for the year ended December 31, 2024.
Net cash provided by financing activities for the year ended December 31, 2024 was $287.9 million, compared to $380.0 million for the year ended December 31, 2023.
Net cash provided by financing activities for the year ended December 31, 2025 was $465.7 million, compared to $287.9 million for the year ended December 31, 2024.
Net income for the year ended December 31, 2024 was $131.2 million, compared to $133.1 million for the year ended December 31, 2023 and $77.8 million for the year ended December 31, 2022.
Net income for the year ended December 31, 2025 was $127.0 million, compared to $131.2 million for the year ended December 31, 2024 and $133.1 million for the year ended December 31, 2023.
The following table sets forth a breakdown of our revenues for the years indicated: Revenues % of Revenues for Period Indicated Year Ended December 31, Year Ended December 31, 2024 2023 2022 2024 2023 2022 Revenues: (Dollars in thousands) Electricity $ 702,264 $ 666,767 $ 631,727 79.8 % 80.4 % 86.0 % Product 139,661 133,763 71,414 15.9 16.1 9.7 Energy Storage 37,729 28,894 31,018 4.3 3.5 4.2 Total revenues $ 879,654 $ 829,424 $ 734,159 100.0 % 100.0 % 100.0 % 78 Geographic Breakdown of Results of Operations The following table sets forth the geographic breakdown of the revenues attributable to our Electricity, Product and Energy Storage segments for the years indicated: Revenues % of Revenues for Period Indicated Year Ended December 31, Year Ended December 31, 2024 2023 2022 2024 2023 2022 Electricity Segment: (Dollars in thousands) United States $ 510,645 $ 473,323 $ 446,000 72.7 % 71.0 % 70.6 % International 191,619 193,444 185,727 27.3 29.0 29.4 Total $ 702,264 $ 666,767 $ 631,727 100.0 % 100.0 % 100.0 % Product Segment: United States $ 8,969 $ 7,610 $ 7,037 6.4 % 5.7 % 9.9 % International 130,692 126,153 64,377 93.6 94.3 90.1 Total $ 139,661 $ 133,763 $ 71,414 100.0 % 100.0 % 100.0 % Energy Storage Segment: United States $ 37,729 $ 28,894 $ 31,018 100.0 % 100.0 % 100.0 % International — — — — — — Total $ 37,729 $ 28,894 $ 31,018 100.0 % 100.0 % 100.0 % In 2024, 2023 and 2022, 37%, 39% and 34% of our total revenues were derived from foreign locations, respectively, and our foreign operations had higher gross margins than our U.S. operations in each of those years.
The following table sets forth a breakdown of our revenues for the years indicated: Revenues % of Total Revenues Year Ended December 31, Year Ended December 31, 2025 2024 2023 2025 2024 2023 Revenues: (Dollars in thousands) Electricity $ 693,900 $ 702,264 $ 666,767 70.1 % 79.8 % 80.4 % Product 216,686 139,661 133,763 21.9 15.9 16.1 Energy Storage 78,957 37,729 28,894 8.0 4.3 3.5 Total revenues $ 989,543 $ 879,654 $ 829,424 100.0 % 100.0 % 100.0 % Geographic Breakdown of Results of Operations The following table sets forth the geographic breakdown of the revenues attributable to our Electricity, Product and Energy Storage segments for the years indicated: Revenues % of Total Revenues Year Ended December 31, Year Ended December 31, 2025 2024 2023 2025 2024 2023 Electricity Segment: (Dollars in thousands) United States $ 500,377 $ 510,645 $ 473,323 72.1 % 72.7 % 71.0 % International 193,523 191,619 193,444 27.9 27.3 29.0 Total $ 693,900 $ 702,264 $ 666,767 100.0 % 100.0 % 100.0 % 76 Product Segment: United States $ 10,954 $ 8,969 $ 7,610 5.1 % 6.4 % 5.7 % International 205,732 130,692 126,153 94.9 93.6 94.3 Total $ 216,686 $ 139,661 $ 133,763 100.0 % 100.0 % 100.0 % Energy Storage Segment: United States $ 78,957 $ 37,729 $ 28,894 100.0 % 100.0 % 100.0 % International — — — — — — Total $ 78,957 $ 37,729 $ 28,894 100.0 % 100.0 % 100.0 % In 2025, 2024 and 2023, 40%, 37% and 39% of our total revenues were derived from foreign locations, respectively, and our foreign operations had higher gross margins than our U.S. operations in each of those years.
Refer to Note 12 to our consolidated financial statements as set forth in Item 8 of this Annual Report for additional discussion of our liability associated with the sale of tax benefits.
The above table does not reflect a liability associated with the sale of tax benefits of $190.2 million. Refer to Note 12 to our consolidated financial statements as set forth in Item 8 of this Annual Report for additional discussion of our liability associated with the sale of tax benefits.
Creditors of a project financing of a particular power plant may have direct recourse to us to the extent of these limited recourse obligations. 91 Non-Recourse and Limited-Recourse Third-Party Debt: Balance as of Annual Loan Amount Issued December 31, 2024 Interest rate Maturity Date Related Project Location (Dollars in millions) Mammoth Senior Secured Notes $ 135.1 $ 129.2 6.73 % July, 2047 Mammoth Complex United States Bottleneck Loan 72.6 72.6 6.31 November, 2039 Bottleneck United States OFC 2 Senior Secured Notes – Series A 151.7 56.2 4.69 December, 2032 McGinness Hills phase 1, Tuscarora United States OFC 2 Senior Secured Notes – Series B 140.0 70.7 4.61 December, 2032 McGinness Hills phase 2 United States Olkaria III Financing Agreement with DFC – Tranche 1 85.0 28.3 6.34 December, 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 2 180.0 58.2 6.29 June, 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 3 45.0 16.1 6.12 December, 2030 Olkaria III Complex Kenya Don A.
Creditors of a project financing of a particular power plant may have direct recourse to us to the extent of these limited recourse obligations. 88 Non-Recourse and Limited-Recourse Third-Party Debt: Balance as of Annual Loan Amount Issued December 31, 2025 Interest rate Maturity Date Related Project Location (Dollars in millions) Mammoth Senior Secured Notes 2025 $ 23.4 $ 23.4 6.95 % July, 2034 Mammoth Complex United States Geothermie Bouillante tranche 1 39.2 35.7 (3) December, 2030 Geothermie Bouillante Guadeloupe Geothermie Bouillante tranche 2 55.7 56.3 (4) June, 2046 Geothermie Bouillante Guadeloupe Dominica Loan 37.6 37.6 2.40 September, 2042 Dominica Dominica Bottleneck Loan 72.6 68.9 6.31 November, 2039 Bottleneck United States Mammoth Senior Secured Notes 135.1 120.4 6.73 July, 2047 Mammoth Complex United States OFC 2 Senior Secured Notes – Series A 151.7 48.6 4.69 December, 2032 McGinness Hills phase 1, Tuscarora United States OFC 2 Senior Secured Notes – Series C 140.0 62.6 4.61 December, 2032 McGinness Hills phase 2 United States Olkaria III Financing Agreement with DFC – Tranche 1 85.0 23.6 6.34 December, 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 2 180.0 47.6 6.29 June, 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 3 45.0 13.4 6.12 December, 2030 Olkaria III Complex Kenya Don A.
The decrease in interest income is primarily related to lower balances of cash and cash equivalents in 2024 compared to 2023. Interest Expense, Net Interest expense, net, for the year ended December 31, 2024 was $134.0 million, compared to $98.9 million for the year ended December 31, 2023, representing a 35.5% increase.
The decrease in interest income is primarily related to lower balances of cash and cash equivalents during 2025 compared to 2024, as well as lower average interest rate, year-over-year. Interest Expense, Net Interest expense, net, for the year ended December 31, 2025 was $141.9 million, compared to $134.0 million for the year ended December 31, 2024, representing a 5.8% increase.
The impairment of long-lived assets is related to the termination of the waste heat agreement between the Company's wholly-owned subsidiary, OREG4, and Highline Electric Association, Inc., effective May 2024 Write-off of Unsuccessful Exploration and Storage Activities Write-offs of unsuccessful exploration and storage activities for year ended December 31, 2024 were $3.9 million compared to $3.7 million for the year ended December 31, 2023.
The impairment of long-lived assets in 2024 is related to the termination of the waste heat agreement between the Company's wholly-owned subsidiary, OREG4, and its customer. Write-off of Unsuccessful Exploration and Storage Activities Write-offs of unsuccessful exploration and storage activities for year ended December 31, 2025 were $1.4 million compared to $3.9 million for the year ended December 31, 2024.
Product Segment Total cost of revenues attributable to our Product segment for the year ended December 31, 2024 was $113.9 million, compared to $115.8 million for the year ended December 31, 2023, representing a 1.6% decrease from the prior year.
Product Segment Total cost of revenues attributable to our Product segment for the year ended December 31, 2025 was $170.7 million, compared to $113.9 million for the year ended December 31, 2024, representing a 49.8% increase from the prior year.
Year Ended December 31, 2024 2023 2022 (Dollars in thousands, except earnings per share data) Revenues: Electricity $ 702,264 $ 666,767 $ 631,727 Product 139,661 133,763 71,414 Energy Storage 37,729 28,894 31,018 Total revenues 879,654 829,424 734,159 Cost of revenues: Electricity 459,526 422,549 380,361 Product 113,911 115,802 60,479 Energy storage 33,598 27,055 24,495 Total cost of revenues 607,035 565,406 465,335 Gross profit Electricity 242,738 244,218 251,366 Product 25,750 17,961 10,935 Energy storage 4,131 1,839 6,523 Total gross profit 272,619 264,018 268,824 Operating expenses: Research and development expenses 6,501 7,215 5,078 Selling and marketing expenses 17,694 18,306 16,193 General and administrative expenses 80,119 68,179 61,274 Other operating income (9,375) — — Impairment of long-lived assets 1,280 — 32,648 Write-off of unsuccessful exploration and storage activities 3,930 3,733 828 Operating income 172,470 166,585 152,803 Other income (expense): Interest income 7,883 11,983 3,417 83 Interest expense, net (134,031) (98,881) (87,743) Derivatives and foreign currency transaction gains (losses) (4,187) (3,278) (6,044) Income attributable to sale of tax benefits 73,054 61,157 33,885 Other non-operating income (expense), net 188 1,519 (709) Income from operations before income tax and equity in earnings (losses) of investees 115,377 139,085 95,609 Income tax (provision) benefit 16,289 (5,983) (14,742) Equity in earnings (losses) of investees (425) 35 (3,072) Net Income 131,241 133,137 77,795 Net income attributable to noncontrolling interest (7,508) (8,738) (11,954) Net income attributable to the Company's stockholders $ 123,733 $ 124,399 $ 65,841 Earnings per share attributable to the Company's stockholders: Basic: $ 2.05 $ 2.09 $ 1.17 Diluted: $ 2.04 $ 2.08 $ 1.17 Weighted average number of shares used in computation of earnings per share attributable to the Company's stockholders: Basic 60,455 59,424 56,063 Diluted 60,790 59,762 56,503 Results as a percentage of revenues Year Ended December 31, 2024 2023 2022 Revenues: Electricity 79.8 % 80.4 % 86.0 % Product 15.9 16.1 9.7 Energy storage 4.3 3.5 4.2 Total revenues 100.0 100.0 100.0 Cost of revenues: Electricity 65.4 63.4 60.2 Product 81.6 86.6 84.7 Energy storage 89.1 93.6 79.0 Total cost of revenues 69.0 68.2 63.4 Gross profit (loss): Electricity 34.6 36.6 39.8 Product 18.4 13.4 15.3 Energy storage 10.9 6.4 21.0 Total gross profit 31.0 31.8 36.6 Operating expenses: Research and development expenses 0.7 0.9 0.7 Selling and marketing expenses 2.0 2.2 2.2 General and administrative expenses 9.1 8.2 8.3 Other operating income (1.1) 0.0 0.0 Impairment of long-lived assets 0.1 0.0 4.4 Write-off of unsuccessful exploration and storage activities 0.4 0.5 0.1 Operating income 19.6 20.1 20.8 Other income (expense): 84 Interest income 0.9 1.4 0.5 Interest expense, net (15.2) (11.9) (12.0) Derivatives and foreign currency transaction gains (losses) (0.5) (0.4) (0.8) Income attributable to sale of tax benefits 8.3 7.4 4.6 Other non-operating income (expense), net — 0.2 (0.1) Income from continuing operations before income tax and equity in earnings (losses) of investees 13.1 16.8 13.0 Income tax (provision) benefit 1.9 (0.7) (2.0) Equity in earnings (losses) of investees 0.0 — (0.4) Net Income 14.9 16.1 10.6 Net income attributable to noncontrolling interest (0.9) (1.1) (1.6) Net income attributable to the Company's stockholders 14.1 % 15.0 % 9.0 % Comparison of the year ended December 31, 2023 and the year ended December 31, 2022 A discussion of changes in our results of operations in 2023 compared to 2022 has been omitted from this Form 10-K, but may be found in “Item 7.
Year Ended December 31, 2025 2024 2023 (Dollars in thousands, except earnings per share data) Revenues: Electricity $ 693,900 $ 702,264 $ 666,767 Product 216,686 139,661 133,763 Energy Storage 78,957 37,729 28,894 Total revenues 989,543 879,654 829,424 80 Cost of revenues: Electricity 495,989 459,526 422,549 Product 170,671 113,911 115,802 Energy storage 50,198 33,598 27,055 Total cost of revenues 716,858 607,035 565,406 Gross profit Electricity 197,911 242,738 244,218 Product 46,015 25,750 17,961 Energy storage 28,759 4,131 1,839 Total gross profit 272,685 272,619 264,018 Operating expenses: Research and development expenses 6,304 6,501 7,215 Selling and marketing expenses 18,898 17,694 18,306 General and administrative expenses 79,592 80,119 68,179 Other operating income (14,844) (9,375) — Impairment of long-lived assets 12,064 1,280 — Write-off of unsuccessful exploration and storage activities 1,446 3,930 3,733 Operating income 169,225 172,470 166,585 Other income (expense): Interest income 6,015 7,883 11,983 Interest expense, net (141,851) (134,031) (98,881) Derivatives and foreign currency transaction gains (losses) 5,248 (4,187) (3,278) Income attributable to sale of tax benefits 66,726 73,054 61,157 Other non-operating income (expense), net 385 188 1,519 Income from operations before income tax and equity in earnings (losses) of investees 105,748 115,377 139,085 Income tax (provision) benefit 20,282 16,289 (5,983) Equity in earnings (losses) of investees 960 (425) 35 Net Income 126,990 131,241 133,137 Net income attributable to noncontrolling interest (3,092) (7,508) (8,738) Net income attributable to the Company's stockholders $ 123,898 $ 123,733 $ 124,399 Earnings per share attributable to the Company's stockholders: Basic: $ 2.04 $ 2.05 $ 2.09 Diluted: $ 2.02 $ 2.04 $ 2.08 Weighted average number of shares used in computation of earnings per share attributable to the Company's stockholders: Basic 60,705 60,455 59,424 Diluted 61,362 60,790 59,762 Results as a percentage of revenues Year Ended December 31, 2025 2024 2023 Revenues: Electricity 70.1 % 79.8 % 80.4 % Product 21.9 15.9 16.1 Energy storage 8.0 4.3 3.5 Total revenues 100.0 100.0 100.0 81 Cost of revenues: Electricity 71.5 65.4 63.4 Product 78.8 81.6 86.6 Energy storage 63.6 89.1 93.6 Total cost of revenues 72.4 69.0 68.2 Gross profit (loss): Electricity 28.5 34.6 36.6 Product 21.2 18.4 13.4 Energy storage 36.4 10.9 6.4 Total gross profit 27.6 31.0 31.8 Operating expenses: Research and development expenses 0.6 0.7 0.9 Selling and marketing expenses 1.9 2.0 2.2 General and administrative expenses 8.0 9.1 8.2 Other operating income (1.5) (1.1) 0.0 Impairment of long-lived assets 1.2 0.1 0.0 Write-off of unsuccessful exploration and storage activities 0.1 0.4 0.5 Operating income 17.1 19.6 20.1 Other income (expense): Interest income 0.6 0.9 1.4 Interest expense, net (14.3) (15.2) (11.9) Derivatives and foreign currency transaction gains (losses) 0.5 (0.5) (0.4) Income attributable to sale of tax benefits 6.7 8.3 7.4 Other non-operating income (expense), net — — 0.2 Income from continuing operations before income tax and equity in earnings (losses) of investees 10.7 13.1 16.8 Income tax (provision) benefit 2.0 1.9 (0.7) Equity in earnings (losses) of investees 0.1 — — Net Income 12.8 14.9 16.1 Net income attributable to noncontrolling interest (0.3) (0.9) (1.1) Net income attributable to the Company's stockholders 12.5 % 14.1 % 15.0 % Comparison of the year ended December 31, 2024 and the year ended December 31, 2023 A discussion of changes in our results of operations in 2024 compared to 2023 has been omitted from this Form 10-K, but may be found in “Item 7.
We are currently permitted to depreciate most of the cost of a new geothermal power plant. In cases where we claim ITCs, our tax basis in the plant that is eligible for depreciation is reduced by one-half of the ITC amount. In cases where we claim the PTC, there is no reduction in the tax basis for depreciation.
In cases where we claim ITCs, our tax basis in the plant that is eligible for depreciation is reduced by one-half of the ITC amount. In cases where we claim the PTC, there is no reduction in the tax basis for depreciation.
Selling and marketing expenses constituted 2.0% and 2.2% of total revenues for the years ended December 31, 2024 and 2023, respectively. General and Administrative Expenses General and administrative expenses for the year ended December 31, 2024 were $80.1 million, compared to $68.2 million for the year ended December 31, 2023, representing a 17.5% increase.
Selling and Marketing Expenses Selling and marketing expenses for the year ended December 31, 2025 were $18.9 million, compared to $17.7 million for the year ended December 31, 2024, representing a 6.8% increase. Selling and marketing expenses constituted 1.9% and 2.0% of total revenues for the years ended December 31, 2025 and 2024, respectively.
Future minimum payments Future minimum payments under long-term obligations as of December 31, 2024, are detailed under the caption Contractual Obligations and Commercial Commitments, below.
Future minimum payments Material future minimum payments under long-term obligations as of December 31, 2025, are detailed under the caption Contractual Obligations and Commercial Commitments, below and under Note 11 to the consolidated financial statements.
Although we see a moderation in the rate of inflation, if inflation continues to rise, it may increase expenses and impact profit margins.
While most international-based contracts are indexed to inflation, U.S. contracts are not. Although we see a moderation in the rate of inflation, if inflation continues to rise, it may increase expenses and impact profit margins.