Sunrun Inc
NASDAQ:RUN

Watchlist Manager
Sunrun Inc Logo
Sunrun Inc
NASDAQ:RUN
Watchlist
Price: 17.58 USD -4.2% Market Closed
Market Cap: 4.1B USD

Income Statement

Earnings Waterfall
Sunrun Inc

Revenue
2.3B USD
Cost of Revenue
-1.8B USD
Gross Profit
559.4m USD
Operating Expenses
-4B USD
Operating Income
-3.5B USD
Other Expenses
1B USD
Net Income
-2.5B USD

Income Statement
Sunrun Inc

Rotate your device to view
Income Statement
Currency: USD
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
Revenue
Interest Expense
28
29
31
32
33
38
42
48
72
62
71
80
92
99
110
121
132
145
155
165
174
183
191
199
231
255
279
317
328
346
374
402
446
496
550
604
653
702
752
797
848
884
924
974
Revenue
199
N/A
218
+10%
239
+10%
265
+11%
305
+15%
354
+16%
403
+14%
433
+7%
477
+10%
460
-4%
468
+2%
501
+7%
533
+6%
572
+7%
612
+7%
672
+10%
760
+13%
810
+7%
844
+4%
855
+1%
859
+0%
875
+2%
851
-3%
846
-1%
922
+9%
1 046
+13%
1 266
+21%
1 495
+18%
1 610
+8%
1 771
+10%
1 954
+10%
2 148
+10%
2 321
+8%
2 416
+4%
2 421
+0%
2 352
-3%
2 260
-4%
2 128
-6%
2 062
-3%
2 036
-1%
2 038
+0%
2 084
+2%
2 129
+2%
2 317
+9%
Gross Profit
Cost of Revenue
(174)
(195)
(214)
(240)
(281)
(329)
(368)
(391)
(394)
(396)
(402)
(421)
(441)
(468)
(484)
(506)
(535)
(563)
(598)
(618)
(646)
(668)
(659)
(652)
(744)
(868)
(1 050)
(1 244)
(1 366)
(1 523)
(1 689)
(1 863)
(2 023)
(2 128)
(2 172)
(2 169)
(2 097)
(1 965)
(1 855)
(1 771)
(1 709)
(1 689)
(1 710)
(1 757)
Gross Profit
25
N/A
23
-9%
25
+8%
25
+3%
24
-4%
24
+0%
36
+47%
42
+19%
84
+98%
65
-23%
67
+3%
80
+21%
92
+14%
104
+13%
128
+23%
166
+30%
225
+35%
247
+10%
246
0%
237
-4%
213
-10%
207
-3%
193
-7%
193
+0%
179
-8%
178
0%
216
+21%
251
+16%
245
-3%
248
+2%
266
+7%
284
+7%
299
+5%
287
-4%
249
-13%
184
-26%
163
-11%
163
0%
207
+27%
265
+28%
329
+24%
395
+20%
420
+6%
559
+33%
Operating Income
Operating Expenses
(157)
(178)
(195)
(222)
(243)
(266)
(279)
(274)
(276)
(262)
(256)
(264)
(273)
(293)
(312)
(328)
(347)
(356)
(383)
(411)
(429)
(441)
(448)
(451)
(644)
(759)
(855)
(966)
(911)
(914)
(945)
(961)
(961)
(996)
(1 008)
(996)
(984)
(2 097)
(2 063)
(902)
(902)
(4 022)
(4 031)
(4 039)
Selling, General & Administrative
(147)
(167)
(183)
(209)
(230)
(251)
(265)
(259)
(261)
(246)
(239)
(246)
(254)
(273)
(290)
(306)
(324)
(332)
(358)
(383)
(400)
(413)
(422)
(426)
(619)
(732)
(828)
(939)
(882)
(885)
(915)
(932)
(935)
(970)
(985)
(969)
(954)
(910)
(872)
(870)
(862)
(863)
(874)
(881)
Research & Development
(8)
(9)
(9)
(9)
(10)
(10)
(10)
(10)
(10)
(11)
(12)
(14)
(15)
(16)
(17)
(18)
(19)
(21)
(22)
(24)
(24)
(22)
(21)
(19)
(20)
(21)
(22)
(22)
(23)
(24)
(25)
(23)
(21)
(19)
(18)
(18)
(22)
(29)
(35)
(38)
(39)
(37)
(35)
(36)
Depreciation & Amortization
(2)
(2)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(9)
(7)
0
0
0
0
0
0
0
Other Operating Expenses
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
0
0
0
0
0
(1 157)
(1 156)
7
0
(3 122)
(3 122)
(3 122)
Operating Income
(133)
N/A
(155)
-17%
(171)
-10%
(196)
-15%
(219)
-12%
(241)
-10%
(243)
-1%
(231)
+5%
(192)
+17%
(197)
-2%
(189)
+4%
(183)
+3%
(181)
+1%
(189)
-4%
(184)
+3%
(162)
+12%
(122)
+25%
(109)
+10%
(137)
-25%
(174)
-27%
(216)
-24%
(235)
-9%
(255)
-9%
(257)
-1%
(465)
-81%
(581)
-25%
(639)
-10%
(715)
-12%
(666)
+7%
(666)
N/A
(679)
-2%
(677)
+0%
(662)
+2%
(708)
-7%
(759)
-7%
(812)
-7%
(821)
-1%
(1 934)
-136%
(1 856)
+4%
(636)
+66%
(573)
+10%
(3 627)
-533%
(3 611)
+0%
(3 480)
+4%
Pre-Tax Income
Interest Income Expense
(28)
(29)
(31)
(32)
(33)
(38)
(42)
(48)
(73)
(62)
(71)
(80)
(92)
(100)
(110)
(121)
(132)
(145)
(155)
(165)
(174)
(183)
(191)
(199)
(231)
(255)
(279)
(317)
(328)
(346)
(374)
(402)
(446)
(496)
(550)
(605)
(711)
(761)
(811)
(855)
(1 021)
(1 192)
(1 311)
(1 426)
Non-Reccuring Items
(4)
(4)
(5)
(5)
(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
(3)
(4)
(4)
0
0
0
(1 158)
(1 158)
0
0
0
(3 122)
0
0
0
Total Other Income
(3)
(3)
(3)
(2)
(1)
(1)
1
1
0
(0)
(1)
(1)
(3)
(0)
(0)
4
3
(4)
(5)
(12)
(9)
(4)
(3)
1
8
43
31
26
23
102
166
268
261
122
111
91
(6)
109
132
(28)
335
334
334
464
Pre-Tax Income
(168)
N/A
(191)
-14%
(209)
-9%
(235)
-13%
(254)
-8%
(280)
-10%
(285)
-2%
(279)
+2%
(265)
+5%
(259)
+2%
(261)
-1%
(264)
-1%
(275)
-4%
(289)
-5%
(293)
-2%
(278)
+5%
(251)
+10%
(258)
-3%
(297)
-15%
(351)
-18%
(399)
-14%
(422)
-6%
(450)
-7%
(455)
-1%
(688)
-51%
(793)
-15%
(887)
-12%
(1 006)
-13%
(971)
+3%
(913)
+6%
(891)
+2%
(815)
+9%
(847)
-4%
(1 083)
-28%
(1 199)
-11%
(2 484)
-107%
(2 696)
-9%
(2 585)
+4%
(2 534)
+2%
(1 519)
+40%
(4 382)
-188%
(4 484)
-2%
(4 587)
-2%
(4 441)
+3%
Net Income
Tax Provision
10
6
6
5
5
5
(4)
(13)
(56)
(41)
(49)
(54)
20
17
23
44
(9)
2
9
(3)
8
8
6
39
61
71
86
49
(9)
(20)
(38)
(28)
(2)
54
39
9
13
(45)
(15)
29
27
135
219
208
Income from Continuing Operations
(158)
(185)
(203)
(230)
(249)
(274)
(289)
(292)
(321)
(301)
(310)
(317)
(256)
(272)
(270)
(235)
(260)
(256)
(289)
(354)
(391)
(414)
(444)
(416)
(627)
(722)
(801)
(956)
(981)
(933)
(929)
(843)
(850)
(1 029)
(1 160)
(2 475)
(2 683)
(2 630)
(2 549)
(1 491)
(4 355)
(4 349)
(4 368)
(4 234)
Income to Minority Interest
87
108
150
190
221
277
317
339
396
389
384
403
413
448
435
369
287
240
265
361
417
426
444
425
454
552
604
746
901
789
814
915
1 023
1 050
1 249
1 284
1 078
1 178
1 181
1 108
1 509
1 641
1 801
1 767
Net Income (Common)
(71)
N/A
(70)
+2%
(52)
+25%
(65)
-24%
(53)
+18%
(30)
+44%
3
N/A
48
+1 487%
75
+58%
88
+18%
74
-16%
85
+15%
126
+47%
144
+14%
133
-8%
102
-23%
27
-74%
(15)
N/A
(24)
-57%
8
N/A
26
+233%
12
-54%
(0)
N/A
8
N/A
(173)
N/A
(169)
+2%
(197)
-16%
(210)
-7%
(79)
+62%
(143)
-81%
(115)
+20%
72
N/A
173
+141%
21
-88%
89
+326%
(1 191)
N/A
(1 604)
-35%
(1 452)
+10%
(1 368)
+6%
(383)
+72%
(2 846)
-644%
(2 708)
+5%
(2 568)
+5%
(2 467)
+4%
EPS (Diluted)
-0.73
N/A
-0.73
N/A
-0.55
+25%
-0.95
-73%
-0.96
-1%
-0.28
+71%
0.02
N/A
0.45
+2 150%
0.72
+60%
0.83
+15%
0.69
-17%
0.79
+14%
1.15
+46%
1.29
+12%
1.13
-12%
0.91
-19%
0.23
-75%
-0.14
N/A
-0.21
-50%
0.05
N/A
0.21
+320%
0.09
-57%
-0.01
N/A
0.06
N/A
-1.24
N/A
-0.83
+33%
-0.96
-16%
-0.98
-2%
-0.39
+60%
-0.7
-79%
-0.56
+20%
0.32
N/A
0.79
+147%
0.09
-89%
0.39
+333%
-5.5
N/A
-7.41
-35%
-6.6
+11%
-5.36
+19%
-1.71
+68%
-12.81
-649%
-10.5
+18%
-9.83
+6%
-9.22
+6%