Energy Innovation is a nonpartisan energy and environmental policy firm that delivers high-quality research and original analysis to policymakers to help them make informed choices on energy policy.

Energy Innovation

Crusoe is a pioneer in clean computing infrastructure, providing scalable, climate-aligned digital infrastructure optimized for high-performance computing and artificial intelligence. Their innovative approach reduces greenhouse gas emissions, supports the energy transition, and maximizes resource efficiency by using wasted, stranded, or clean energy to power their computing solutions.

Crusoe

American Electric Power Company, Inc., an electric public utility holding company, engages in the generation, transmission, and distribution of electricity for sale to retail and wholesale customers in the United States. It operates through Vertically Integrated Utilities, Transmission and Distribution Utilities, AEP Transmission Holdco, and Generation & Marketing segments. The company generates electricity using coal and lignite, natural gas, nuclear, hydro, solar, wind, and other energy sources. It also supplies and markets electric power at wholesale to other electric utility companies, rural electric cooperatives, municipalities, and other market participants. American Electric Power Company, Inc. was incorporated in 1906 and is headquartered in Columbus, Ohio.

American Electric Power Company, Inc.

Algonquin Power & Utilities Corp., through its subsidiaries, owns and operates a portfolio of regulated and non-regulated generation, distribution, and transmission utility assets. The company operates through two segments, Regulated Services Group and Renewable Energy Group. The Regulated Services Group segment operates a portfolio of rate-regulated utilities located in the United States, Canada, Chile, and Bermuda. Its utilities provide distribution services to approximately 1,093,000 customer connections in the electric, natural gas, and water and wastewater sectors The Renewable Energy Group segment generates and sells electrical energy, capacity, ancillary products, and renewable attributes produced by its portfolio of renewable and clean power generation facilities primarily in the United States and Canada. It owns and operates hydroelectric, wind, solar, and thermal facilities; and owns and operates a portfolio of clean energy and water infrastructure assets. The company was incorporated in 1988 and is headquartered in Oakville, Canada.

Metric
Company Name	Energy Innovation	Crusoe	American Electric Power Company, Inc.	Algonquin Power & Utilities Corp.
Symbol			AEP	AQN
MSH ID	ORG:ENERGYINNOVATION	AI:CRUSOE	COM:AEP	COM:ALGONQUINPOWER
Market	PRIVATE	PRIVATE	STOCKS	STOCKS
Sector	Public & Social Sector	Technology	Utilities	Utilities
Industry	Energy Policy and Research	IT Services and IT Consulting	Regulated Electric	Renewable Utilities
Country	US		US	CA
Stage
Employee Count			16.80K	3.95K
Website	energyinnovation.org	crusoe.ai	aep.com	algonquinpower.com
LinkedIn			american-electric-power
Founders

Metric
Market Cap		46.52B	4.52B
Enterprise Value
Monthly Web Traffic	11.89K	353.64K
Web Traffic Growth	-0.23	0.07
Valuation
Raised Capital		27.80M

Metric
Revenue	18.98B	2.70B
Revenue (LTM)
Revenue (NTM)
Gross Profit	12.40B	1.96B
EBITDA	3.49B	1.10B
Operating Income	3.56B	465.88M
Net Income	2.21B	28.67M
EPS	4.13	0.03
Diluted EPS	4.13	0.03
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.64	0.76
Operating Profit Margin	0.21	0.17
EBITDA Margin	0.18	0.41
Net Profit Margin	0.15	0.05
Return on Equity	0.15	0.02
Return on Assets	0.29	0.01
Return on Capital Employed	0.05	0.03

ORG:ENERGYINNOVATION

Energy Innovation

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	17.80	-15.93
P/B Ratio	1.59	0.81
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	2.85	1.83
EV Multiple	1.73	-3.49

Metric
Days Sales Outstanding	51.58	55.88
Days Payables Outstanding	101.38	81.53
Days Inventory Outstanding	87.34	136.39
Operating Cycle	137.40	200.60
Cash Conversion Cycle	42.95	115.63
Asset Turnover	2.00	0.15

Metric
Operating Cash Flow	5.01B	628.03M
Free Cash Flow	-2.49B	-398.14M
Cash Flow to Debt	0.14	0.08
Operating Cash Flow/Sales	0.31	0.27
Free Cash Flow Yield	-0.09	-0.06

Metric
Cash & Equivalents	330.10M	56.14M
Accounts Receivable	236.50M	3.86M
Inventory	1.88B	227.13M
Goodwill	52.50M	1.32B
Debt to Capitalization	1.00	0.65
Debt to Assets	0.45	0.47
Current Ratio	0.60	0.66
Quick Ratio	0.48	0.79

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue	0.02	0.00
R&D to Revenue
SG&A to Revenue		0.04