AAPL 250.9362 1.1636% MSFT 439.85 0.5624% NVDA 132.26 2.5987% GOOGL 190.36 1.0403% GOOG 191.585 0.7547% AMZN 224.7026 1.8967% META 605.1 1.3245% AVGO 221.57 -0.9167% TSLA 434.8 -1.211% TSM 195.3 -0.133% LLY 758.87 -0.7637% V 315.9 1.9756% JPM 234.325 1.7168% UNH 493.79 -1.1867% NVO 103.7 -2.1329% WMT 93.89 0.3634% LVMUY 130.52 0.7721% XOM 105.67 -0.7048% LVMHF 649.5 0.6649% MA 526.755 1.3068%
Last update at 2024-12-19T18:54:00Z
Alibaba to sell China department store chain Intime for $1.3 bln loss
Tue 17 Dec 24, 05:55 AMIndia cenbank likely steps in as trade deficit woes push rupee to record low
Tue 17 Dec 24, 05:06 AMNo. 23 San Diego St. survives challenge from Cal Baptist
Thu 12 Dec 24, 05:34 AMDirexion launches new leveraged ETFs tied to Palantir, Berkshire Hathaway
Wed 11 Dec 24, 04:55 PMNorth Dakota State holds on for upset win at Butler
Wed 11 Dec 24, 02:34 AMTyrese Maxey's late surge helps 76ers hold off Hornets
Wed 04 Dec 24, 02:53 AMAnalysts react to Trump's threat of North American tariffs
Tue 26 Nov 24, 04:26 PMUK's rising inflation may subdue spending this Christmas, says Asda/CEBR
Mon 25 Nov 24, 10:17 AMTriathlon-Belgium's Van Riel clinches first men's T100 world title in Dubai
Sun 17 Nov 24, 10:59 PMForeign investors sell nearly $1 bln of JPM index-linked Indian government bonds in Nov
Thu 14 Nov 24, 07:34 AM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | -847.35400M | -971.25900M | -687.52100M | -399.24000M | -250.86400M |
| Minority interest | 1023.02M | 901.11M | 1211.46M | 673.27M | 460.38M |
| Net income | -849.64500M | -980.53000M | -626.94800M | -391.02200M | 26.66M |
| Selling general administrative | 189.25M | 259.17M | 266.75M | 125.02M | 116.66M |
| Selling and marketing expenses | 745.39M | 622.96M | 352.30M | 275.15M | 207.23M |
| Gross profit | 298.71M | 244.48M | 178.66M | 212.75M | 225.06M |
| Reconciled depreciation | 451.05M | 388.10M | 242.94M | 187.16M | 156.01M |
| Ebit | -401.53500M | -666.18700M | -465.10800M | -215.74000M | -119.09300M |
| Ebitda | 49.51M | -255.46300M | -213.97800M | -37.83100M | 36.91M |
| Depreciation and amortization | 451.05M | 410.72M | 251.13M | 177.91M | 156.01M |
| Non operating income net other | - | - | - | -9.25400M | 2.79M |
| Operating income | -401.53500M | -666.18700M | -465.10800M | -215.74000M | -121.88100M |
| Other operating expenses | 2983.61M | 2276.14M | 1387.30M | 1074.32M | 881.86M |
| Interest expense | 445.82M | 327.70M | 230.60M | 174.25M | 131.77M |
| Tax provision | 2.29M | 9.27M | -60.57300M | -8.21800M | 9.32M |
| Interest income | - | - | - | 174.25M | 131.77M |
| Net interest income | -445.81900M | -327.70000M | -230.60100M | -174.24600M | -131.77100M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 2.29M | 9.27M | -60.57300M | -8.21800M | 9.32M |
| Total revenue | 2321.42M | 1609.95M | 922.19M | 858.58M | 759.98M |
| Total operating expenses | 960.90M | 910.67M | 643.77M | 428.49M | 346.94M |
| Cost of revenue | 2022.71M | 1365.47M | 743.53M | 645.83M | 534.92M |
| Total other income expense net | -445.81900M | -305.07200M | -222.41300M | -183.50000M | 2.79M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | -849.64500M | -980.53000M | -626.94800M | -391.02200M | -260.18600M |
| Net income applicable to common shares | 173.38M | -79.42300M | -173.39400M | 26.34M | 26.66M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 20450.24M | 19268.81M | 16483.25M | 14382.94M | 5806.34M |
| Intangible assets | - | 7.53M | 12.89M | 18.26M | 19.54M |
| Earning assets | - | - | - | - | - |
| Other current assets | 262.82M | 146.61M | 277.23M | 239.58M | 119.49M |
| Total liab | 13536.22M | 11089.79M | 8910.67M | 7093.57M | 4168.34M |
| Total stockholder equity | 5230.23M | 6708.12M | 6254.74M | 6077.91M | 964.73M |
| Deferred long term liab | - | 133.05M | 631.03M | 81.91M | 234.52M |
| Other current liab | 504.83M | 438.52M | 395.72M | 354.24M | 164.56M |
| Common stock | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M |
| Capital stock | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M |
| Retained earnings | -1433.69900M | 170.80M | -2.57900M | 76.84M | 251.47M |
| Other liab | - | 1277.67M | 1260.30M | 1254.68M | 1013.43M |
| Good will | 3122.00M | 4280.17M | 4280.17M | 4280.17M | 95.09M |
| Other assets | 0.17M | 1536.71M | 1125.89M | 2515.11M | 373.19M |
| Cash | 678.82M | 740.51M | 617.63M | 519.97M | 269.58M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 1488.16M | 1155.45M | 1012.12M | 901.36M | 530.09M |
| Current deferred revenue | 136.80M | 191.97M | 120.04M | 116.70M | 85.74M |
| Net debt | 10408.13M | 7992.94M | 6228.87M | 4640.54M | 2347.33M |
| Short term debt | 615.80M | 185.80M | 208.25M | 222.97M | 56.44M |
| Short long term debt | 547.87M | 157.81M | 190.19M | 195.04M | 35.35M |
| Short long term debt total | 11086.95M | 8733.45M | 6846.50M | 5160.51M | 2616.90M |
| Other stockholder equity | 6609.23M | 6470.19M | 6330.34M | 6107.80M | 766.01M |
| Property plant equipment | - | 10988.36M | 9459.70M | 8264.97M | 4584.00M |
| Total current assets | 1882.26M | 2097.64M | 1547.72M | 1137.73M | 733.83M |
| Long term investments | 132.56M | 186.20M | 63.83M | 65.36M | 0.68M |
| Net tangible assets | - | 3030.13M | 2556.65M | 2339.94M | 850.09M |
| Short term investments | 55.00M | - | - | - | - |
| Net receivables | 172.00M | 214.25M | 146.04M | 95.14M | 84.19M |
| Long term debt | 10124.06M | 8241.34M | 211.07M | 4601.11M | 2219.59M |
| Inventory | 459.75M | 783.90M | 506.82M | 283.05M | 260.57M |
| Accounts payable | 230.72M | 339.17M | 288.11M | 207.44M | 223.36M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | 861.19M | 722.88M | 651.00M | 366.70M |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 54.68M | 67.11M | -73.05000M | -106.75500M | -52.75300M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | 0.02M | 0.02M | 0.02M | 0.01M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | 170.80M | -2.57900M | 76.84M | 251.47M |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 180.98M | 1641.47M | 1125.89M | 681.81M | 408.55M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 18567.81M | 17171.16M | 14935.53M | 13245.21M | 5072.51M |
| Capital lease obligations | 415.02M | 365.61M | 368.39M | 385.82M | 371.75M |
| Long term debt total | - | 8241.34M | 211.07M | 4601.11M | 2560.46M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -2086.06600M | -1686.18500M | -497.78900M | -843.25500M | -811.31600M |
| Change to liabilities | 267.75M | 145.13M | -4.20100M | 109.44M | 24.13M |
| Total cashflows from investing activities | -2086.06600M | -1686.18500M | -497.78900M | -843.25500M | -811.31600M |
| Net borrowings | 1912.99M | 1662.93M | 341.33M | 460.92M | 429.08M |
| Total cash from financing activities | 3037.45M | 2645.59M | 1160.74M | 1106.57M | 936.39M |
| Change to operating activities | -314.68500M | -344.31000M | -127.33900M | -39.54900M | -60.63800M |
| Net income | -849.64500M | -980.53000M | -626.94800M | -391.02200M | -260.18600M |
| Change in cash | 102.59M | 142.22M | 344.98M | 58.83M | 62.61M |
| Begin period cash flow | 850.43M | 708.21M | 363.23M | 304.40M | 241.79M |
| End period cash flow | 953.02M | 850.43M | 708.21M | 363.23M | 304.40M |
| Total cash from operating activities | -848.79300M | -817.18600M | -317.97200M | -204.48700M | -62.46100M |
| Issuance of capital stock | 0.00000M | 0.00000M | 75.00M | - | - |
| Depreciation | 451.05M | 388.10M | 242.94M | 187.16M | 156.01M |
| Other cashflows from investing activities | - | - | - | -817.91000M | -806.36500M |
| Dividends paid | - | - | - | - | - |
| Change to inventory | -277.08500M | -223.77400M | 47.55M | -181.10400M | 14.96M |
| Change to account receivables | -86.76200M | -62.12400M | 4.99M | -14.86400M | -5.70700M |
| Sale purchase of stock | - | 0.00000M | 0.00000M | -5.00000M | 266.75M |
| Other cashflows from financing activities | 5722.20M | 4289.73M | 1687.30M | 1996.56M | 1480.01M |
| Change to netincome | -1062.43900M | -640.77800M | -308.52200M | 43.87M | 62.66M |
| Capital expenditures | 2011.07M | 1686.18M | 969.67M | 840.53M | 811.32M |
| Change receivables | - | - | - | -14.86400M | -5.70700M |
| Cash flows other operating | - | - | - | 42.03M | -54.33100M |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | 58.83M | 62.61M |
| Change in working capital | -410.77700M | -485.08100M | -78.99800M | -29.73900M | -15.14400M |
| Stock based compensation | 110.63M | 211.00M | 170.59M | 26.31M | 27.86M |
| Other non cash items | -152.34100M | 39.72M | 35.02M | 11.02M | 19.68M |
| Free cash flow | -2859.85900M | -2503.37100M | -1287.64700M | -1045.02000M | -873.77700M |
Sector: Technology Industry: Solar
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| RUN Sunrun Inc |
0.07 0.71% | 9.21 | - | 70.92 | 1.13 | 0.49 | 5.74 | -8.5813 |
| FSLR First Solar Inc |
-6.2596 3.40% | 178.01 | 28.97 | 13.44 | 5.89 | 2.92 | 5.44 | 14.89 |
| ENPH Enphase Energy Inc |
-2.82 4.10% | 65.98 | 64.37 | 38.91 | 6.95 | 16.18 | 6.78 | 26.01 |
| NXT Nextracker Inc. Class A Common Stock |
-0.86 2.46% | 34.13 | 16.44 | 12.44 | 2.71 | 15.50 | 2.46 | 15.56 |
| XISHY Xinyi Solar Holdings Limited |
-0.1 1.25% | 7.87 | 11.55 | 14.93 | 0.22 | 1.24 | 0.24 | 1.12 |
Sunrun Inc. designs, develops, installs, sells, owns, and maintains residential solar energy systems in the United States. It also sells solar energy systems and products, such as panels and racking; and solar leads generated to customers. In addition, the company offers battery storage along with solar energy systems; and sells services to commercial developers through multi-family and new homes. Its primary customers are residential homeowners. The company markets and sells its products through direct-to-consumer approach across online, retail, mass media, digital media, canvassing, field marketing, and referral channels, as well as its partner network. Sunrun Inc. was founded in 2007 and is headquartered in San Francisco, California.
225 Bush Street, San Francisco, CA, United States, 94104
| Name | Title | Year Born |
|---|---|---|
| Mr. Edward Harris Fenster | Co-Founder & Exec. Co-Chair of the Board | 1977 |
| Ms. Lynn Michelle Jurich | Co-Founder, Exec. Co-Chair of the Board | 1980 |
| Ms. Mary Grace Powell | CEO & Director | 1960 |
| Ms. Jeanna Steele | Chief Legal & People Officer | 1975 |
| Mr. Danny Abajian | Chief Financial Officer | NA |
| Ms. Michelle Philpot | Chief Accounting Officer | 1967 |
| Mr. Patrick Jobin | Sr. VP of Fin. & Investor Relations | NA |
| Andrew Newbold | Director of Communications | NA |
| Ms. Anne E. Hoskins J.D. | Chief Policy Officer | NA |
| Mr. Paul S. Dickson | Chief Revenue Officer | 1985 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
US 
AU
UK
CA
NZ
Please wait processing your request...