BE Dividend: Bloom Energy Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	1,818	1,473	1,333	1,199	972	794
Revenue Growth (YoY)	45%	11%	11%	23%	22%	1%
Cost of Revenue	1,251	1,069	1,132	1,050	774	628
Gross Profit	566	404	201	148	197	165
Selling, General & Admin	307	233	246	258	208	163
Research & Development	169	148	154	150	103	83
Operating Expenses	476	381	400	409	312	246
Other Non Operating Income (Expenses)	15	15	-2	5	-8	-8
Pretax Income	18	-26	-306	-314	-192	-178
Income Tax Expense	2	0	1	1	1	0
Net Income	15	-29	-302	-301	-164	-157
Net Income Growth	-112%	-90%	0%	84%	4%	-49%
Shares Outstanding (Diluted)	234.93	227.36	212.68	185.9	173.4	138.7
Shares Change (YoY)	3%	7%	14%	7%	25%	21%
EPS (Diluted)	0.07	-0.12	-1.42	-1.62	-0.95	-1.14
EPS Growth	-112.99%	-91%	-12%	71%	-17%	-56.99%
Free Cash Flow	135	33	-456	-308	-110	-136
Free Cash Flow Per Share	0.57	0.14	-2.14	-1.65	-0.63	-0.98
Gross Margin	31.13%	27.42%	15.07%	12.34%	20.26%	20.78%
Operating Margin	4.89%	1.49%	-14.92%	-21.68%	-11.72%	-10.07%
Profit Margin	0.82%	-1.96%	-22.65%	-25.1%	-16.87%	-19.77%
Free Cash Flow Margin	7.42%	2.24%	-34.2%	-25.68%	-11.31%	-17.12%
EBITDA	140	75	-137	-199	-61	-28
EBITDA Margin	7.7%	5.09%	-10.27%	-16.59%	-6.27%	-3.52%
D&A For EBITDA	51	53	62	61	53	52
EBIT	89	22	-199	-260	-114	-80
EBIT Margin	4.89%	1.49%	-14.92%	-21.68%	-11.72%	-10.07%
Effective Tax Rate	11.11%	0%	-0.32%	-0.31%	-0.52%	0%

Follow-Up Questions











