Enphase Energy Inc
NASDAQ:ENPH
Cash Flow Statement
Cash Flow Statement
Enphase Energy Inc
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(22)
|
(27)
|
(32)
|
(34)
|
(32)
|
(33)
|
(35)
|
(36)
|
(38)
|
(38)
|
(33)
|
(31)
|
(26)
|
(22)
|
(18)
|
(11)
|
(8)
|
(8)
|
(6)
|
(6)
|
(22)
|
(35)
|
(51)
|
(70)
|
(68)
|
(72)
|
(67)
|
(56)
|
(45)
|
(27)
|
(19)
|
(15)
|
(12)
|
(4)
|
11
|
45
|
161
|
227
|
169
|
178
|
134
|
97
|
183
|
166
|
145
|
166
|
203
|
296
|
397
|
493
|
573
|
572
|
439
|
276
|
130
|
61
|
103
|
148
|
175
|
196
|
172
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
13
|
14
|
14
|
14
|
14
|
15
|
18
|
20
|
23
|
27
|
32
|
42
|
50
|
54
|
59
|
60
|
62
|
70
|
75
|
78
|
81
|
82
|
81
|
81
|
81
|
81
|
81
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
(86)
|
(93)
|
(88)
|
(17)
|
(40)
|
(28)
|
(31)
|
(31)
|
7
|
15
|
13
|
4
|
(16)
|
(39)
|
(50)
|
(43)
|
(35)
|
(39)
|
(33)
|
(58)
|
(41)
|
(27)
|
(24)
|
6
|
|
| Stock-Based Compensation |
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
9
|
10
|
11
|
12
|
12
|
13
|
13
|
12
|
11
|
10
|
9
|
8
|
7
|
7
|
6
|
9
|
11
|
11
|
13
|
14
|
16
|
20
|
24
|
32
|
40
|
43
|
50
|
53
|
85
|
114
|
147
|
185
|
190
|
217
|
229
|
230
|
221
|
213
|
214
|
213
|
215
|
211
|
206
|
207
|
213
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
3
|
4
|
5
|
8
|
9
|
10
|
11
|
8
|
9
|
8
|
9
|
10
|
10
|
11
|
12
|
12
|
12
|
13
|
13
|
14
|
17
|
16
|
17
|
16
|
12
|
11
|
8
|
11
|
16
|
16
|
21
|
28
|
29
|
36
|
24
|
89
|
101
|
106
|
172
|
122
|
161
|
190
|
180
|
208
|
205
|
223
|
225
|
214
|
209
|
209
|
222
|
241
|
256
|
245
|
241
|
241
|
230
|
231
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
2
|
2
|
(0)
|
25
|
19
|
7
|
(7)
|
(22)
|
(16)
|
(2)
|
14
|
10
|
16
|
12
|
16
|
13
|
(5)
|
(19)
|
(36)
|
(23)
|
(15)
|
19
|
21
|
7
|
1
|
(9)
|
2
|
(1)
|
11
|
3
|
4
|
2
|
2
|
(11)
|
(50)
|
1
|
(19)
|
(8)
|
28
|
(25)
|
4
|
(8)
|
17
|
15
|
(17)
|
38
|
20
|
62
|
128
|
147
|
115
|
17
|
(41)
|
(55)
|
15
|
143
|
84
|
(57)
|
(226)
|
(353)
|
|
| Cash from Operating Activities |
(18)
N/A
|
(22)
-22%
|
(25)
-16%
|
(29)
-13%
|
(0)
+99%
|
(6)
-1 275%
|
(16)
-191%
|
(30)
-84%
|
(45)
-51%
|
(38)
+16%
|
(21)
+45%
|
(1)
+96%
|
(1)
-13%
|
10
N/A
|
11
+8%
|
23
+104%
|
24
+6%
|
8
-65%
|
(3)
N/A
|
(20)
-538%
|
(21)
-4%
|
(25)
-17%
|
(6)
+76%
|
(21)
-247%
|
(33)
-61%
|
(42)
-28%
|
(49)
-17%
|
(31)
+37%
|
(28)
+8%
|
(1)
+98%
|
3
N/A
|
12
+276%
|
16
+30%
|
30
+85%
|
41
+36%
|
39
-5%
|
139
+260%
|
161
+16%
|
172
+7%
|
235
+36%
|
216
-8%
|
253
+17%
|
293
+16%
|
339
+16%
|
352
+4%
|
379
+8%
|
514
+36%
|
588
+15%
|
745
+27%
|
889
+19%
|
957
+8%
|
915
-4%
|
697
-24%
|
500
-28%
|
358
-28%
|
382
+7%
|
514
+35%
|
513
0%
|
412
-20%
|
256
-38%
|
137
-47%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(5)
|
(8)
|
(11)
|
(15)
|
(17)
|
(16)
|
(16)
|
(13)
|
(10)
|
(9)
|
(7)
|
(6)
|
(7)
|
(7)
|
(11)
|
(13)
|
(15)
|
(15)
|
(13)
|
(13)
|
(12)
|
(14)
|
(12)
|
(12)
|
(12)
|
(8)
|
(6)
|
(4)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(9)
|
(15)
|
(18)
|
(19)
|
(19)
|
(21)
|
(27)
|
(39)
|
(48)
|
(53)
|
(55)
|
(47)
|
(43)
|
(46)
|
(57)
|
(92)
|
(107)
|
(110)
|
(95)
|
(61)
|
(46)
|
(34)
|
(41)
|
(39)
|
(39)
|
(41)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(9)
|
(15)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
(5)
|
(85)
|
(105)
|
(629)
|
(1 167)
|
(1 035)
|
(962)
|
(767)
|
(326)
|
(719)
|
(792)
|
(454)
|
(256)
|
110
|
112
|
(1)
|
162
|
264
|
239
|
373
|
147
|
|
| Cash from Investing Activities |
(3)
N/A
|
(5)
-55%
|
(8)
-61%
|
(11)
-28%
|
(15)
-40%
|
(17)
-16%
|
(16)
+5%
|
(16)
-1%
|
(13)
+20%
|
(10)
+22%
|
(9)
+16%
|
(7)
+20%
|
(6)
+7%
|
(7)
-8%
|
(7)
-4%
|
(11)
-58%
|
(17)
-47%
|
(18)
-8%
|
(19)
-3%
|
(16)
+11%
|
(13)
+24%
|
(12)
+2%
|
(14)
-18%
|
(13)
+9%
|
(12)
+10%
|
(12)
-2%
|
(7)
+41%
|
(5)
+28%
|
(4)
+20%
|
(2)
+61%
|
(2)
-31%
|
(12)
-467%
|
(19)
-61%
|
(19)
+2%
|
(21)
-11%
|
(15)
+27%
|
(15)
+3%
|
(18)
-18%
|
(19)
-11%
|
(19)
+2%
|
(26)
-34%
|
(112)
-339%
|
(144)
-28%
|
(677)
-369%
|
(1 220)
-80%
|
(1 090)
+11%
|
(1 009)
+7%
|
(810)
+20%
|
(372)
+54%
|
(775)
-108%
|
(884)
-14%
|
(561)
+37%
|
(366)
+35%
|
15
N/A
|
51
+245%
|
(46)
N/A
|
128
N/A
|
224
+74%
|
200
-11%
|
334
+67%
|
107
-68%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
46
|
25
|
1
|
1
|
2
|
2
|
59
|
59
|
59
|
60
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
6
|
6
|
4
|
4
|
3
|
2
|
17
|
17
|
44
|
43
|
29
|
27
|
21
|
22
|
22
|
23
|
3
|
2
|
4
|
5
|
7
|
9
|
7
|
8
|
7
|
(193)
|
(193)
|
(493)
|
(492)
|
(292)
|
(291)
|
10
|
10
|
(194)
|
(304)
|
(396)
|
(437)
|
(331)
|
(271)
|
(379)
|
(438)
|
(369)
|
(320)
|
(121)
|
|
| Net Issuance of Debt |
7
|
2
|
18
|
22
|
30
|
30
|
14
|
11
|
10
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
20
|
(5)
|
20
|
17
|
28
|
36
|
12
|
16
|
4
|
5
|
65
|
58
|
12
|
138
|
77
|
82
|
438
|
310
|
310
|
269
|
856
|
856
|
857
|
897
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(102)
|
(102)
|
(102)
|
(102)
|
|
| Other |
(0)
|
(0)
|
(1)
|
(4)
|
(5)
|
(9)
|
(10)
|
(9)
|
(17)
|
(14)
|
(13)
|
(12)
|
(2)
|
(3)
|
(3)
|
(3)
|
(9)
|
(8)
|
(7)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(17)
|
(21)
|
(73)
|
(69)
|
(73)
|
(86)
|
(109)
|
(107)
|
(102)
|
(95)
|
(29)
|
(27)
|
(28)
|
(28)
|
(90)
|
(97)
|
(101)
|
(121)
|
(109)
|
(104)
|
(101)
|
(82)
|
(34)
|
(29)
|
(24)
|
(18)
|
|
| Cash from Financing Activities |
53
N/A
|
27
-49%
|
18
-31%
|
19
+6%
|
27
+37%
|
24
-11%
|
63
+169%
|
61
-4%
|
51
-15%
|
52
+2%
|
(4)
N/A
|
(2)
+33%
|
(0)
+96%
|
(1)
-400%
|
(1)
-80%
|
1
N/A
|
(3)
N/A
|
(2)
+33%
|
17
N/A
|
16
-8%
|
21
+33%
|
23
+11%
|
(3)
N/A
|
35
N/A
|
34
-3%
|
72
+109%
|
79
+10%
|
41
-49%
|
43
+7%
|
24
-44%
|
26
+8%
|
87
+232%
|
81
-8%
|
15
-82%
|
128
+782%
|
64
-50%
|
66
+3%
|
372
+465%
|
249
-33%
|
243
-2%
|
192
-21%
|
754
+293%
|
556
-26%
|
562
+1%
|
309
-45%
|
(524)
N/A
|
(320)
+39%
|
(320)
0%
|
(17)
+95%
|
(80)
-368%
|
(291)
-264%
|
(405)
-39%
|
(517)
-28%
|
(546)
-6%
|
(434)
+20%
|
(373)
+14%
|
(460)
-24%
|
(574)
-25%
|
(501)
+13%
|
(446)
+11%
|
(242)
+46%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(6)
|
(2)
|
1
|
1
|
3
|
2
|
(1)
|
(1)
|
3
|
(6)
|
(1)
|
6
|
2
|
8
|
|
| Net Change in Cash |
31
N/A
|
(0)
N/A
|
(15)
-3 725%
|
(20)
-31%
|
12
N/A
|
1
-90%
|
31
+2 517%
|
15
-52%
|
(6)
N/A
|
5
N/A
|
(33)
N/A
|
(10)
+70%
|
(7)
+27%
|
3
N/A
|
4
+6%
|
13
+253%
|
4
-69%
|
(13)
N/A
|
(6)
+54%
|
(22)
-278%
|
(14)
+38%
|
(14)
-4%
|
(24)
-67%
|
2
N/A
|
(11)
N/A
|
17
N/A
|
23
+34%
|
5
-79%
|
11
+138%
|
23
+105%
|
27
+17%
|
87
+219%
|
77
-12%
|
25
-68%
|
148
+497%
|
87
-41%
|
190
+119%
|
516
+172%
|
401
-22%
|
459
+14%
|
383
-16%
|
895
+134%
|
705
-21%
|
224
-68%
|
(560)
N/A
|
(1 237)
-121%
|
(817)
+34%
|
(548)
+33%
|
354
N/A
|
34
-90%
|
(217)
N/A
|
(48)
+78%
|
(184)
-288%
|
(32)
+82%
|
(27)
+18%
|
(34)
-27%
|
175
N/A
|
161
-8%
|
118
-27%
|
146
+23%
|
10
-93%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(21)
N/A
|
(27)
-27%
|
(34)
-24%
|
(39)
-17%
|
(15)
+62%
|
(23)
-49%
|
(32)
-43%
|
(46)
-42%
|
(58)
-26%
|
(48)
+17%
|
(29)
+38%
|
(8)
+74%
|
(7)
+5%
|
4
N/A
|
4
+14%
|
12
+185%
|
11
-6%
|
(6)
N/A
|
(18)
-197%
|
(34)
-82%
|
(34)
-1%
|
(37)
-10%
|
(20)
+47%
|
(33)
-68%
|
(45)
-37%
|
(55)
-21%
|
(58)
-5%
|
(37)
+35%
|
(33)
+12%
|
(2)
+94%
|
1
N/A
|
10
+692%
|
12
+25%
|
26
+118%
|
35
+34%
|
29
-15%
|
124
+323%
|
144
+16%
|
153
+6%
|
215
+41%
|
196
-9%
|
226
+15%
|
254
+12%
|
291
+15%
|
300
+3%
|
324
+8%
|
466
+44%
|
545
+17%
|
698
+28%
|
832
+19%
|
865
+4%
|
808
-7%
|
586
-27%
|
405
-31%
|
297
-27%
|
336
+13%
|
480
+43%
|
472
-2%
|
373
-21%
|
217
-42%
|
96
-56%
|
|