Solaredge Technologies Inc
NASDAQ:SEDG
Income Statement
Earnings Waterfall
Solaredge Technologies Inc
Revenue
|
3B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
763.6m
USD
|
Operating Expenses
|
-631.9m
USD
|
Operating Income
|
131.7m
USD
|
Other Expenses
|
-97.4m
USD
|
Net Income
|
34.3m
USD
|
Income Statement
Solaredge Technologies Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
133
N/A
|
170
+27%
|
216
+27%
|
271
+26%
|
325
+20%
|
373
+15%
|
425
+14%
|
464
+9%
|
490
+6%
|
503
+3%
|
490
-3%
|
480
-2%
|
491
+2%
|
529
+8%
|
607
+15%
|
702
+16%
|
793
+13%
|
863
+9%
|
937
+9%
|
999
+7%
|
1 097
+10%
|
1 271
+16%
|
1 426
+12%
|
1 585
+11%
|
1 592
+0%
|
1 519
-5%
|
1 459
-4%
|
1 434
-2%
|
1 582
+10%
|
1 770
+12%
|
1 964
+11%
|
2 214
+13%
|
2 461
+11%
|
2 772
+13%
|
3 110
+12%
|
3 399
+9%
|
3 663
+8%
|
3 551
-3%
|
2 977
-16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(111)
|
(138)
|
(171)
|
(209)
|
(243)
|
(272)
|
(301)
|
(322)
|
(338)
|
(343)
|
(329)
|
(321)
|
(325)
|
(346)
|
(392)
|
(446)
|
(502)
|
(553)
|
(618)
|
(674)
|
(743)
|
(855)
|
(946)
|
(1 052)
|
(1 066)
|
(1 025)
|
(998)
|
(972)
|
(1 067)
|
(1 191)
|
(1 335)
|
(1 545)
|
(1 766)
|
(2 027)
|
(2 266)
|
(2 433)
|
(2 562)
|
(2 530)
|
(2 213)
|
|
Gross Profit |
22
N/A
|
32
+45%
|
45
+40%
|
62
+39%
|
82
+32%
|
101
+24%
|
124
+23%
|
141
+14%
|
152
+8%
|
160
+5%
|
161
+0%
|
159
-1%
|
167
+5%
|
183
+10%
|
215
+17%
|
256
+19%
|
291
+14%
|
311
+7%
|
319
+3%
|
326
+2%
|
355
+9%
|
416
+17%
|
479
+15%
|
533
+11%
|
526
-1%
|
494
-6%
|
461
-7%
|
462
+0%
|
515
+12%
|
579
+13%
|
629
+9%
|
668
+6%
|
695
+4%
|
744
+7%
|
845
+14%
|
966
+14%
|
1 100
+14%
|
1 021
-7%
|
764
-25%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(40)
|
(44)
|
(45)
|
(48)
|
(54)
|
(61)
|
(68)
|
(75)
|
(80)
|
(85)
|
(90)
|
(96)
|
(102)
|
(111)
|
(124)
|
(136)
|
(149)
|
(160)
|
(180)
|
(199)
|
(223)
|
(244)
|
(289)
|
(309)
|
(316)
|
(316)
|
(322)
|
(339)
|
(367)
|
(395)
|
(420)
|
(454)
|
(496)
|
(530)
|
(650)
|
(677)
|
(702)
|
(722)
|
(632)
|
|
Selling, General & Administrative |
(22)
|
(24)
|
(26)
|
(28)
|
(32)
|
(37)
|
(41)
|
(45)
|
(47)
|
(49)
|
(52)
|
(54)
|
(58)
|
(62)
|
(69)
|
(75)
|
(81)
|
(87)
|
(98)
|
(108)
|
(123)
|
(133)
|
(156)
|
(146)
|
(145)
|
(148)
|
(159)
|
(166)
|
(179)
|
(193)
|
(201)
|
(216)
|
(234)
|
(255)
|
(272)
|
(288)
|
(301)
|
(310)
|
(310)
|
|
Research & Development |
(18)
|
(19)
|
(19)
|
(20)
|
(22)
|
(24)
|
(28)
|
(31)
|
(33)
|
(36)
|
(38)
|
(41)
|
(44)
|
(49)
|
(55)
|
(61)
|
(68)
|
(74)
|
(82)
|
(91)
|
(101)
|
(111)
|
(121)
|
(132)
|
(140)
|
(151)
|
(163)
|
(173)
|
(188)
|
(203)
|
(220)
|
(239)
|
(261)
|
(275)
|
(290)
|
(303)
|
(315)
|
(326)
|
(321)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
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
|
(12)
|
(31)
|
(31)
|
(18)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(88)
|
(86)
|
(86)
|
(86)
|
2
|
|
Operating Income |
(18)
N/A
|
(11)
+38%
|
(0)
+97%
|
14
N/A
|
28
+102%
|
41
+44%
|
56
+37%
|
66
+18%
|
72
+9%
|
75
+5%
|
71
-6%
|
63
-11%
|
64
+2%
|
72
+11%
|
91
+27%
|
120
+32%
|
142
+18%
|
150
+6%
|
139
-7%
|
127
-9%
|
131
+4%
|
172
+31%
|
190
+11%
|
225
+18%
|
209
-7%
|
179
-15%
|
139
-22%
|
123
-12%
|
148
+21%
|
184
+24%
|
209
+14%
|
214
+2%
|
199
-7%
|
214
+8%
|
195
-9%
|
288
+48%
|
398
+38%
|
300
-25%
|
132
-56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(2)
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
2
|
5
|
9
|
8
|
2
|
(1)
|
(2)
|
(9)
|
(6)
|
(22)
|
(11)
|
(22)
|
(11)
|
22
|
24
|
32
|
18
|
(3)
|
(17)
|
(19)
|
(32)
|
(59)
|
14
|
33
|
50
|
75
|
58
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
5
|
5
|
0
|
3
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
(5)
|
(2)
|
(29)
|
(29)
|
(24)
|
(27)
|
(92)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
8
|
(3)
|
8
|
8
|
(0)
|
(18)
|
|
Pre-Tax Income |
(21)
N/A
|
(13)
+39%
|
(1)
+89%
|
10
N/A
|
23
+126%
|
35
+52%
|
50
+41%
|
65
+31%
|
72
+11%
|
76
+5%
|
70
-8%
|
61
-12%
|
67
+9%
|
76
+14%
|
100
+31%
|
128
+28%
|
144
+12%
|
149
+4%
|
137
-8%
|
118
-14%
|
126
+7%
|
141
+13%
|
179
+26%
|
208
+16%
|
203
-2%
|
201
-1%
|
164
-18%
|
151
-8%
|
163
+8%
|
177
+9%
|
187
+6%
|
195
+4%
|
163
-16%
|
161
-1%
|
177
+10%
|
299
+69%
|
431
+44%
|
347
-19%
|
81
-77%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
4
|
4
|
4
|
2
|
(6)
|
(5)
|
(5)
|
(2)
|
3
|
(4)
|
3
|
5
|
(10)
|
(9)
|
(29)
|
(38)
|
(35)
|
(40)
|
(32)
|
(27)
|
(23)
|
(23)
|
(26)
|
(32)
|
(18)
|
(22)
|
(20)
|
(47)
|
(83)
|
(100)
|
(128)
|
(130)
|
(46)
|
|
Income from Continuing Operations |
(21)
|
(14)
|
(2)
|
9
|
21
|
33
|
54
|
69
|
77
|
78
|
64
|
57
|
62
|
75
|
103
|
124
|
147
|
154
|
127
|
109
|
97
|
104
|
144
|
168
|
172
|
174
|
140
|
128
|
137
|
146
|
169
|
172
|
142
|
114
|
94
|
199
|
303
|
218
|
35
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
0
|
(0)
|
|
Net Income (Common) |
(21)
N/A
|
(14)
+37%
|
(2)
+83%
|
9
N/A
|
21
+137%
|
33
+57%
|
54
+63%
|
69
+28%
|
77
+12%
|
78
+2%
|
64
-18%
|
57
-10%
|
62
+9%
|
75
+20%
|
84
+13%
|
106
+26%
|
118
+11%
|
135
+15%
|
129
-5%
|
112
-13%
|
111
-1%
|
107
-4%
|
147
+37%
|
170
+16%
|
173
+2%
|
176
+1%
|
140
-20%
|
128
-9%
|
137
+7%
|
146
+7%
|
169
+16%
|
172
+2%
|
142
-17%
|
114
-20%
|
94
-18%
|
199
+112%
|
303
+52%
|
218
-28%
|
34
-84%
|
|
EPS (Diluted) |
-0.56
N/A
|
-0.35
+38%
|
-0.06
+83%
|
0.24
N/A
|
0.55
+129%
|
0.74
+35%
|
1.22
+65%
|
1.53
+25%
|
1.73
+13%
|
1.76
+2%
|
1.43
-19%
|
1.28
-10%
|
1.39
+9%
|
1.61
+16%
|
1.85
+15%
|
2.21
+19%
|
2.39
+8%
|
2.8
+17%
|
2.68
-4%
|
2.28
-15%
|
2.21
-3%
|
2.1
-5%
|
2.91
+39%
|
3.25
+12%
|
3.3
+2%
|
3.3
N/A
|
2.66
-19%
|
2.29
-14%
|
2.41
+5%
|
2.61
+8%
|
3.02
+16%
|
3.05
+1%
|
2.42
-21%
|
1.94
-20%
|
1.61
-17%
|
3.36
+109%
|
5.12
+52%
|
3.83
-25%
|
0.6
-84%
|