Sunnova Energy International Inc
NYSE:NOVA
Income Statement
Earnings Waterfall
Sunnova Energy International Inc
Revenue
|
719.9m
USD
|
Cost of Revenue
|
-431.7m
USD
|
Gross Profit
|
288.2m
USD
|
Operating Expenses
|
-567.1m
USD
|
Operating Income
|
-278.9m
USD
|
Other Expenses
|
-127.9m
USD
|
Net Income
|
-406.8m
USD
|
Income Statement
Sunnova Energy International Inc
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 |
104
N/A
|
111
+7%
|
117
+5%
|
123
+5%
|
132
+7%
|
135
+2%
|
143
+6%
|
156
+10%
|
161
+3%
|
172
+7%
|
196
+14%
|
215
+10%
|
242
+13%
|
266
+10%
|
347
+30%
|
427
+23%
|
558
+31%
|
654
+17%
|
673
+3%
|
722
+7%
|
721
0%
|
720
0%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(37)
|
(39)
|
(41)
|
(44)
|
(47)
|
(51)
|
(57)
|
(61)
|
(65)
|
(70)
|
(76)
|
(87)
|
(98)
|
(109)
|
(168)
|
(222)
|
(327)
|
(397)
|
(403)
|
(437)
|
(427)
|
(432)
|
|
Gross Profit |
68
N/A
|
73
+7%
|
76
+4%
|
80
+5%
|
84
+6%
|
84
-1%
|
86
+3%
|
95
+11%
|
96
+0%
|
103
+7%
|
120
+17%
|
128
+7%
|
143
+12%
|
157
+9%
|
179
+14%
|
205
+15%
|
231
+12%
|
257
+11%
|
270
+5%
|
285
+5%
|
293
+3%
|
288
-2%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(81)
|
(84)
|
(92)
|
(105)
|
(107)
|
(126)
|
(121)
|
(122)
|
(131)
|
(290)
|
(174)
|
(192)
|
(195)
|
(233)
|
(233)
|
(279)
|
(311)
|
(353)
|
(423)
|
(448)
|
(521)
|
(567)
|
|
Selling, General & Administrative |
(82)
|
(84)
|
(92)
|
(105)
|
(107)
|
(116)
|
(121)
|
(122)
|
(132)
|
(147)
|
(170)
|
(197)
|
(220)
|
(255)
|
(277)
|
(303)
|
(338)
|
(374)
|
(429)
|
(474)
|
(525)
|
(569)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(143)
|
(4)
|
5
|
26
|
22
|
44
|
24
|
27
|
21
|
6
|
26
|
4
|
2
|
|
Operating Income |
(14)
N/A
|
(11)
+19%
|
(16)
-47%
|
(26)
-57%
|
(22)
+13%
|
(43)
-92%
|
(35)
+19%
|
(27)
+22%
|
(36)
-33%
|
(188)
-424%
|
(54)
+71%
|
(64)
-18%
|
(51)
+20%
|
(76)
-48%
|
(54)
+28%
|
(74)
-36%
|
(80)
-9%
|
(96)
-20%
|
(153)
-59%
|
(164)
-7%
|
(228)
-39%
|
(279)
-22%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(55)
|
(80)
|
(104)
|
(122)
|
(100)
|
(131)
|
(119)
|
(115)
|
(131)
|
(69)
|
(87)
|
(81)
|
(82)
|
(69)
|
(38)
|
(26)
|
(48)
|
(129)
|
(148)
|
(171)
|
(256)
|
(244)
|
|
Non-Reccuring Items |
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
(51)
|
(143)
|
0
|
(153)
|
(102)
|
(14)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(16)
|
0
|
|
Total Other Income |
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
3
|
3
|
(1)
|
(1)
|
(4)
|
(4)
|
|
Pre-Tax Income |
(68)
N/A
|
(90)
-32%
|
(131)
-45%
|
(159)
-21%
|
(133)
+16%
|
(175)
-31%
|
(154)
+12%
|
(193)
-25%
|
(308)
-60%
|
(255)
+17%
|
(292)
-15%
|
(245)
+16%
|
(147)
+40%
|
(145)
+1%
|
(93)
+36%
|
(99)
-7%
|
(126)
-27%
|
(222)
-76%
|
(302)
-36%
|
(335)
-11%
|
(503)
-50%
|
(527)
-5%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(12)
|
(2)
|
1
|
45
|
|
Income from Continuing Operations |
(68)
|
(90)
|
(131)
|
(159)
|
(133)
|
(175)
|
(154)
|
(193)
|
(308)
|
(255)
|
(293)
|
(245)
|
(148)
|
(146)
|
(93)
|
(100)
|
(130)
|
(227)
|
(314)
|
(338)
|
(502)
|
(482)
|
|
Income to Minority Interest |
(6)
|
(8)
|
(6)
|
(9)
|
(11)
|
(2)
|
3
|
15
|
56
|
41
|
40
|
29
|
9
|
5
|
(25)
|
(56)
|
(31)
|
11
|
53
|
78
|
84
|
75
|
|
Net Income (Common) |
(136)
N/A
|
(145)
-7%
|
(185)
-28%
|
(205)
-11%
|
(169)
+17%
|
(190)
-12%
|
(152)
+20%
|
(178)
-18%
|
(252)
-42%
|
(214)
+15%
|
(252)
-18%
|
(216)
+15%
|
(138)
+36%
|
(140)
-2%
|
(118)
+16%
|
(155)
-31%
|
(162)
-4%
|
(216)
-33%
|
(261)
-21%
|
(259)
+1%
|
(418)
-61%
|
(407)
+3%
|
|
EPS (Diluted) |
-1.57
N/A
|
-1.67
-6%
|
-2.13
-28%
|
-3.35
-57%
|
-4.14
-24%
|
-2.25
+46%
|
-1.8
+20%
|
-2.02
-12%
|
-2.87
-42%
|
-2.01
+30%
|
-2.25
-12%
|
-1.92
+15%
|
-1.25
+35%
|
-1.23
+2%
|
-1.02
+17%
|
-1.36
-33%
|
-1.41
-4%
|
-1.87
-33%
|
-2.25
-20%
|
-2.16
+4%
|
-3.53
-63%
|
-3.31
+6%
|