Enphase Energy Inc
NASDAQ:ENPH
Income Statement
Earnings Waterfall
Enphase Energy Inc
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-980.6m
USD
|
Gross Profit
|
847.5m
USD
|
Operating Expenses
|
-581.6m
USD
|
Operating Income
|
265.9m
USD
|
Other Expenses
|
10.1m
USD
|
Net Income
|
276m
USD
|
Income Statement
Enphase Energy Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
245
N/A
|
269
+10%
|
306
+14%
|
344
+12%
|
373
+8%
|
393
+5%
|
397
+1%
|
357
-10%
|
335
-6%
|
312
-7%
|
298
-5%
|
323
+8%
|
313
-3%
|
309
-1%
|
297
-4%
|
286
-4%
|
301
+5%
|
303
+0%
|
304
+0%
|
316
+4%
|
346
+10%
|
405
+17%
|
507
+25%
|
624
+23%
|
730
+17%
|
721
-1%
|
720
0%
|
774
+8%
|
871
+12%
|
1 061
+22%
|
1 234
+16%
|
1 382
+12%
|
1 522
+10%
|
1 736
+14%
|
2 019
+16%
|
2 331
+15%
|
2 616
+12%
|
2 797
+7%
|
2 713
-3%
|
2 291
-16%
|
1 828
-20%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(171)
|
(184)
|
(206)
|
(231)
|
(251)
|
(265)
|
(269)
|
(249)
|
(243)
|
(239)
|
(240)
|
(265)
|
(260)
|
(256)
|
(244)
|
(230)
|
(234)
|
(226)
|
(218)
|
(222)
|
(237)
|
(272)
|
(335)
|
(403)
|
(461)
|
(450)
|
(418)
|
(428)
|
(482)
|
(594)
|
(721)
|
(828)
|
(913)
|
(1 036)
|
(1 192)
|
(1 356)
|
(1 492)
|
(1 568)
|
(1 491)
|
(1 232)
|
(981)
|
|
Gross Profit |
74
N/A
|
84
+14%
|
100
+18%
|
113
+14%
|
122
+8%
|
129
+5%
|
128
-1%
|
108
-15%
|
92
-15%
|
73
-21%
|
58
-21%
|
58
+1%
|
53
-8%
|
53
-1%
|
53
+1%
|
56
+5%
|
67
+20%
|
77
+14%
|
85
+12%
|
94
+11%
|
110
+16%
|
132
+21%
|
172
+30%
|
221
+29%
|
269
+21%
|
272
+1%
|
302
+11%
|
346
+15%
|
388
+12%
|
468
+20%
|
513
+10%
|
554
+8%
|
609
+10%
|
700
+15%
|
827
+18%
|
975
+18%
|
1 124
+15%
|
1 228
+9%
|
1 222
0%
|
1 058
-13%
|
847
-20%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(92)
|
(100)
|
(108)
|
(117)
|
(127)
|
(131)
|
(130)
|
(128)
|
(125)
|
(121)
|
(123)
|
(117)
|
(108)
|
(97)
|
(85)
|
(79)
|
(77)
|
(81)
|
(86)
|
(89)
|
(94)
|
(98)
|
(105)
|
(116)
|
(126)
|
(136)
|
(149)
|
(160)
|
(182)
|
(215)
|
(272)
|
(334)
|
(391)
|
(445)
|
(477)
|
(521)
|
(567)
|
(595)
|
(607)
|
(597)
|
(582)
|
|
Selling, General & Administrative |
(58)
|
(63)
|
(67)
|
(72)
|
(77)
|
(79)
|
(78)
|
(77)
|
(74)
|
(71)
|
(71)
|
(66)
|
(61)
|
(55)
|
(48)
|
(45)
|
(46)
|
(49)
|
(53)
|
(56)
|
(60)
|
(64)
|
(69)
|
(76)
|
(82)
|
(89)
|
(98)
|
(104)
|
(116)
|
(140)
|
(182)
|
(228)
|
(268)
|
(302)
|
(315)
|
(337)
|
(360)
|
(367)
|
(368)
|
(352)
|
(341)
|
|
Research & Development |
(35)
|
(37)
|
(41)
|
(45)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(51)
|
(47)
|
(42)
|
(36)
|
(33)
|
(31)
|
(33)
|
(34)
|
(33)
|
(34)
|
(34)
|
(37)
|
(40)
|
(44)
|
(47)
|
(51)
|
(56)
|
(66)
|
(75)
|
(90)
|
(106)
|
(119)
|
(136)
|
(151)
|
(169)
|
(190)
|
(211)
|
(222)
|
(227)
|
(224)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(12)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
|
Operating Income |
(18)
N/A
|
(15)
+16%
|
(8)
+47%
|
(4)
+45%
|
(4)
+7%
|
(2)
+51%
|
(2)
-5%
|
(19)
-819%
|
(33)
-70%
|
(48)
-47%
|
(65)
-35%
|
(59)
+10%
|
(55)
+7%
|
(45)
+19%
|
(31)
+30%
|
(23)
+28%
|
(10)
+56%
|
(5)
+50%
|
(1)
+80%
|
6
N/A
|
16
+174%
|
34
+119%
|
66
+94%
|
105
+59%
|
142
+35%
|
135
-5%
|
153
+13%
|
186
+22%
|
206
+11%
|
253
+22%
|
241
-4%
|
221
-8%
|
218
-1%
|
254
+17%
|
350
+38%
|
453
+30%
|
557
+23%
|
634
+14%
|
616
-3%
|
461
-25%
|
266
-42%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(9)
|
(8)
|
(7)
|
10
|
(55)
|
(60)
|
(63)
|
(84)
|
(31)
|
(37)
|
(45)
|
(41)
|
(29)
|
(14)
|
5
|
21
|
37
|
55
|
69
|
75
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(11)
|
(15)
|
(16)
|
(17)
|
(10)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(60)
|
(57)
|
(60)
|
(61)
|
(1)
|
(4)
|
(1)
|
(5)
|
(3)
|
(3)
|
(3)
|
(16)
|
(17)
|
|
Total Other Income |
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
1
|
(1)
|
(0)
|
0
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(8)
|
(8)
|
(5)
|
(6)
|
0
|
0
|
(4)
|
(2)
|
(4)
|
(2)
|
6
|
5
|
4
|
(0)
|
(1)
|
(1)
|
(2)
|
1
|
(2)
|
(1)
|
|
Pre-Tax Income |
(21)
N/A
|
(18)
+16%
|
(11)
+40%
|
(7)
+30%
|
(7)
-1%
|
(5)
+34%
|
(5)
N/A
|
(21)
-322%
|
(33)
-60%
|
(49)
-48%
|
(69)
-40%
|
(66)
+4%
|
(71)
-7%
|
(65)
+7%
|
(54)
+18%
|
(45)
+16%
|
(27)
+40%
|
(19)
+29%
|
(15)
+20%
|
(10)
+34%
|
(2)
+78%
|
12
N/A
|
47
+279%
|
90
+92%
|
144
+60%
|
79
-45%
|
92
+17%
|
119
+29%
|
61
-49%
|
161
+165%
|
142
-12%
|
121
-15%
|
180
+49%
|
226
+26%
|
334
+48%
|
452
+35%
|
574
+27%
|
666
+16%
|
669
+0%
|
513
-23%
|
323
-37%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
34
|
34
|
35
|
34
|
(1)
|
(1)
|
(2)
|
(2)
|
71
|
83
|
90
|
85
|
15
|
36
|
23
|
24
|
25
|
(14)
|
(23)
|
(38)
|
(55)
|
(81)
|
(93)
|
(97)
|
(74)
|
(47)
|
|
Income from Continuing Operations |
(22)
|
(18)
|
(11)
|
(8)
|
(8)
|
(6)
|
(6)
|
(22)
|
(35)
|
(51)
|
(70)
|
(68)
|
(72)
|
(67)
|
(56)
|
(11)
|
7
|
16
|
19
|
(12)
|
(4)
|
11
|
45
|
161
|
227
|
169
|
178
|
134
|
97
|
184
|
166
|
145
|
166
|
203
|
296
|
397
|
493
|
573
|
572
|
439
|
276
|
|
Net Income (Common) |
(22)
N/A
|
(18)
+16%
|
(11)
+39%
|
(8)
+28%
|
(8)
N/A
|
(6)
+30%
|
(6)
-4%
|
(22)
-275%
|
(35)
-57%
|
(51)
-47%
|
(70)
-38%
|
(68)
+4%
|
(72)
-7%
|
(67)
+6%
|
(56)
+18%
|
(45)
+19%
|
(27)
+40%
|
(19)
+31%
|
(15)
+18%
|
(12)
+24%
|
(4)
+68%
|
11
N/A
|
45
+326%
|
161
+256%
|
227
+41%
|
169
-25%
|
178
+5%
|
134
-25%
|
97
-28%
|
184
+90%
|
166
-10%
|
145
-12%
|
166
+14%
|
203
+23%
|
296
+46%
|
397
+34%
|
493
+24%
|
573
+16%
|
572
0%
|
439
-23%
|
276
-37%
|
|
EPS (Diluted) |
-0.52
N/A
|
-0.44
+15%
|
-0.22
+50%
|
-0.19
+14%
|
-0.18
+5%
|
-0.12
+33%
|
-0.13
-8%
|
-0.49
-277%
|
-0.76
-55%
|
-1.08
-42%
|
-1.48
-37%
|
-1.34
+9%
|
-0.93
+31%
|
-0.79
+15%
|
-0.65
+18%
|
-0.54
+17%
|
-0.29
+46%
|
-0.19
+34%
|
-0.14
+26%
|
-0.12
+14%
|
-0.03
+75%
|
0.09
N/A
|
0.35
+289%
|
1.22
+249%
|
1.64
+34%
|
1.34
-18%
|
1.25
-7%
|
0.94
-25%
|
0.66
-30%
|
1.28
+94%
|
1.17
-9%
|
1.02
-13%
|
1.16
+14%
|
1.42
+22%
|
2.02
+42%
|
2.75
+36%
|
3.37
+23%
|
3.94
+17%
|
3.97
+1%
|
3.06
-23%
|
2.03
-34%
|