Data is not available at this time.
Clearwise AG is a Germany-based independent electricity producer specializing in renewable energy, with a diversified portfolio of wind, solar, and biogas assets across four European countries. The company operates with an installed capacity of 303 MW, positioning itself as a mid-sized player in the competitive renewable utilities sector. Its revenue model is anchored in long-term power purchase agreements (PPAs) and feed-in tariffs, ensuring stable cash flows from its operational assets. Clearwise focuses on both organic growth and strategic acquisitions to expand its renewable energy footprint, targeting regions with favorable regulatory frameworks and high renewable energy potential. The company’s transition from ABO Invest AG to Clearwise AG in 2021 reflects its refined focus on clean energy, aligning with Europe’s broader decarbonization goals. While it competes with larger utilities and specialized renewable firms, Clearwise differentiates itself through operational efficiency and a geographically diversified asset base, mitigating regional regulatory or climatic risks.
Clearwise reported revenue of €36.1 million in its latest fiscal year, with net income of €0.7 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at €14.8 million, indicating reasonable operational efficiency, though capital expenditures of €-34.2 million highlight ongoing investments in capacity expansion. The company’s ability to generate cash from operations supports its growth strategy but remains constrained by high upfront infrastructure costs.
The company’s diluted EPS of €0.01 underscores its current limited earnings power, typical of renewable energy firms in the growth phase. Clearwise’s capital efficiency is weighed down by significant debt (€193.6 million) relative to its market cap (€126.6 million), though its low beta (0.19) suggests resilience to market volatility. The absence of dividends reinforces its focus on reinvesting cash flows into expansion.
Clearwise’s balance sheet shows €15.2 million in cash against €193.6 million in total debt, indicating leveraged financial health. The high debt load is common for renewable energy firms due to asset-heavy models, but it necessitates careful liquidity management. The company’s ability to service debt will depend on stable cash flows from its operational assets and successful execution of its growth strategy.
Clearwise prioritizes growth over shareholder returns, with no dividend payouts and reinvestment into capacity expansion. Its installed capacity of 303 MW provides a foundation for scaling, but growth depends on securing financing and navigating regulatory environments. The company’s focus on Europe aligns with regional renewable energy targets, though competition for projects and grid access poses challenges.
With a market cap of €126.6 million, Clearwise trades at a modest valuation, reflecting its small scale and leveraged position. Investors likely price in execution risks around expansion and debt management, balanced against Europe’s strong renewable energy tailwinds. The low beta suggests the stock is less sensitive to broader market swings, appealing to risk-averse investors seeking renewable exposure.
Clearwise benefits from Europe’s regulatory support for renewables and its diversified asset base, but its outlook hinges on scaling efficiently amid rising competition. Strategic advantages include operational expertise and a focus on stable revenue streams, though debt levels and capital needs remain key watchpoints. Success will depend on securing accretive projects and maintaining financial discipline in a high-interest-rate environment.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |