Data is not available at this time.
Energy Recovery, Inc. operates in the industrial technology sector, specializing in energy efficiency solutions for fluid flow markets. The company’s core revenue model is driven by its patented pressure exchanger technology, which reduces energy consumption in desalination, oil & gas, and industrial wastewater treatment. Its flagship product, the PX® Pressure Exchanger, is a market leader in desalination, offering significant cost savings and environmental benefits. Energy Recovery holds a strong competitive position due to its proprietary technology, which is difficult to replicate, and its established relationships with global OEMs and end-users. The company’s focus on sustainability aligns with growing regulatory and corporate demand for energy-efficient solutions, further solidifying its market relevance. While the desalination segment remains its primary revenue driver, Energy Recovery is strategically expanding into adjacent markets like carbon capture and hydrogen production to diversify its growth opportunities.
In FY 2024, Energy Recovery reported revenue of $144.9 million, with net income of $23.1 million, reflecting a net margin of approximately 16%. The company generated $20.5 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at $1.3 million, indicating efficient use of resources. Diluted EPS stood at $0.40, supported by disciplined cost management and scalable operations.
Energy Recovery’s earnings power is underpinned by its high-margin pressure exchanger technology, which benefits from recurring sales and aftermarket services. The company’s capital efficiency is evident in its ability to generate strong operating cash flow relative to its asset base. With minimal debt and a focus on innovation, Energy Recovery is well-positioned to reinvest in growth while maintaining profitability.
Energy Recovery maintains a robust balance sheet, with $29.6 million in cash and equivalents and total debt of $11.3 million, resulting in a net cash position. The company’s low leverage and healthy liquidity provide flexibility for strategic investments or acquisitions. Shareholders’ equity is supported by consistent profitability and prudent financial management.
Energy Recovery has demonstrated steady growth, driven by increasing adoption of its energy-efficient solutions. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and market expansion. Future growth is expected to be fueled by penetration into new verticals like carbon capture and hydrogen, alongside sustained demand in desalination.
The market values Energy Recovery based on its technological leadership and growth potential in energy efficiency markets. Trading at a P/E multiple reflective of its niche positioning, the company’s valuation hinges on execution in expanding its addressable markets. Investor expectations are centered on sustained innovation and scalability of its core and emerging product lines.
Energy Recovery’s key strategic advantages include its proprietary technology, strong IP portfolio, and established industry partnerships. The outlook is positive, with tailwinds from global emphasis on sustainability and water scarcity. Risks include reliance on the desalination market and competition in emerging segments. However, the company’s focus on diversification and innovation positions it well for long-term growth.
10-K, Investor Presentations
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 |