Go Pro

Sunrun (RUN) Financials

Sunrun logo
$9.32 -0.48 (-4.90%)
As of 12:51 PM Eastern
Annual Income Statements for Sunrun

Annual Income Statements for Sunrun

This table shows Sunrun's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-53 75 125 27 26 -173 -79 173 -1,604 -2,846 450
Consolidated Net Income / (Loss)
-249 -321 -288 -260 -391 -627 -981 -850 -2,683 -4,355 -1,009
Net Income / (Loss) Continuing Operations
-249 62 -288 -266 -391 -627 -981 -850 -2,683 -4,355 -1,009
Total Pre-Tax Income
-254 -265 -275 -251 -399 -688 -971 -847 -2,696 -4,382 -1,176
Total Operating Income
-219 -192 -181 -122 -216 -465 -666 -662 -1,979 -3,695 -126
Total Gross Profit
136 467 92 225 213 922 244 299 163 329 897
Total Revenue
305 860 533 760 859 922 1,610 2,321 2,260 2,038 2,957
Operating Revenue
305 860 533 760 859 922 1,610 2,321 2,260 2,038 2,957
Total Cost of Revenue
169 394 441 535 646 0.00 1,365 2,023 2,097 1,709 2,060
Operating Cost of Revenue
169 394 441 535 646 0.00 1,365 2,023 2,097 1,709 2,060
Total Operating Expenses
355 276 273 347 428 1,387 911 961 2,142 4,024 1,023
Selling, General & Admin Expense
84 92 107 117 125 1,010 265 195 221 245 278
Marketing Expense
145 169 146 207 275 352 623 745 741 617 709
Research & Development Expense
9.66 10 15 19 24 20 23 21 22 39 36
Impairment Charge
- - - - - - 0.00 0.00 1,158 3,122 0.00
Total Other Income / (Expense), net
-35 -73 -94 -135 -184 -222 -305 -185 -717 -687 -1,050
Interest & Investment Income
-33 -73 -92 -132 -174 -231 -328 -446 -653 -848 -997
Other Income / (Expense), net
-1.77 0.84 -1.87 2.79 -9.25 8.19 23 261 -64 162 -53
Income Tax Expense
-5.30 56 12 9.32 -8.22 -61 9.27 2.29 -13 -27 -167
Net Income / (Loss) Attributable to Noncontrolling Interest
-221 -396 -413 -287 -417 -454 -901 -1,023 -1,078 -1,509 -1,459
Basic Earnings per Share
($0.96) $0.73 $1.19 $0.24 $0.23 ($1.24) ($0.39) $0.82 ($7.41) ($12.81) $1.96
Weighted Average Basic Shares Outstanding
55.09M 102.37M 105.43M 110.09M 116.40M 139.61M 205.13M 211.35M 216.64M 222.22M 229.81M
Diluted Earnings per Share
($0.96) $0.72 $1.16 $0.23 $0.21 ($1.24) ($0.39) $0.80 ($7.41) ($12.81) $1.71
Weighted Average Diluted Shares Outstanding
55.09M 104.96M 108.21M 117.11M 123.88M 139.61M 205.13M 219.16M 216.64M 222.22M 264.47M
Weighted Average Basic & Diluted Shares Outstanding
55.40M 101.90M 107.73M 111.10M 119.39M 202.58M 208.42M 214.42M 219.59M 226.21M 234.49M

Quarterly Income Statements for Sunrun

This table shows Sunrun's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-350 -88 139 -84 -2,814 50 280 17 104 168 115
Consolidated Net Income / (Loss)
-535 -283 -260 -412 -3,400 -277 -279 -278 -175 -297 -208
Net Income / (Loss) Continuing Operations
-535 -283 -260 -412 -3,400 -277 -279 -278 -175 -297 -208
Total Pre-Tax Income
-537 -285 -271 -426 -3,400 -388 -374 -280 -135 -290 -212
Total Operating Income
-198 -183 -128 -128 -3,256 -115 -112 3.65 97 -44 35
Total Gross Profit
34 32 95 103 97 99 120 243 435 220 328
Total Revenue
517 458 524 537 518 504 569 725 1,159 722 870
Operating Revenue
517 458 524 537 518 504 569 725 1,159 722 870
Total Cost of Revenue
483 426 429 434 421 405 450 481 723 502 542
Operating Cost of Revenue
483 426 429 434 421 405 450 481 723 502 542
Total Operating Expenses
232 216 223 231 3,354 214 232 240 338 263 293
Selling, General & Admin Expense
57 51 61 61 72 58 72 66 83 75 93
Marketing Expense
167 152 152 162 151 146 152 165 246 179 191
Research & Development Expense
7.66 12 10 8.18 8.79 9.98 8.06 9.27 8.82 10 10
Total Other Income / (Expense), net
-339 -102 -143 -298 -144 -273 -262 -284 -232 -247 -247
Interest & Investment Income
- -192 -207 -216 - -227 -247 -266 -256 -264 -264
Other Income / (Expense), net
-158 90 64 -83 90 -45 -15 -18 24 17 17
Income Tax Expense
-1.60 -2.20 -11 -14 0.14 -111 -95 -2.17 40 7.07 -3.97
Net Income / (Loss) Attributable to Noncontrolling Interest
-185 -195 -399 -328 -586 -327 -559 -294 -279 -465 -323
Basic Earnings per Share
($1.63) ($0.40) $0.63 ($0.37) ($12.67) $0.22 $1.22 $0.07 $0.45 $0.71 $0.48
Weighted Average Basic Shares Outstanding
216.64M 219.88M 222.47M 223.70M 222.22M 226.41M 229.17M 230.98M 229.81M 234.58M 239.00M
Diluted Earnings per Share
($1.62) ($0.40) $0.55 ($0.37) ($12.59) $0.20 $1.07 $0.06 $0.38 $0.62 $0.42
Weighted Average Diluted Shares Outstanding
216.64M 219.88M 255.11M 223.70M 222.22M 257.91M 261.15M 267.47M 264.47M 272.35M 274.00M
Weighted Average Basic & Diluted Shares Outstanding
219.59M 221.66M 223.54M 224.34M 226.21M 228.49M 230.73M 232.04M 234.49M 238.55M 240.85M

Annual Cash Flow Statements for Sunrun

This table details how cash moves in and out of Sunrun's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
52 -12 17 63 59 345 142 103 35 -40 290
Net Cash From Operating Activities
-105 -200 -96 -62 -204 -318 -817 -849 -821 -766 -421
Net Cash From Continuing Operating Activities
-105 -200 -96 -62 -204 -318 -817 -849 -821 -766 -421
Net Income / (Loss) Continuing Operations
-249 -321 -288 -260 -391 -627 -981 -850 -2,683 -4,355 -1,009
Consolidated Net Income / (Loss)
-249 -321 -288 -260 -391 -627 -981 -850 -2,683 -4,355 -1,009
Depreciation Expense
71 98 129 156 187 243 388 451 532 621 726
Non-Cash Adjustments To Reconcile Net Income
24 59 53 57 37 206 272 143 1,498 3,407 249
Changes in Operating Assets and Liabilities, net
49 -36 9.63 -15 -38 -140 -497 -593 -167 -439 -386
Net Cash From Investing Activities
-627 -696 -777 -811 -843 -498 -1,686 -2,086 -2,613 -2,701 -2,500
Net Cash From Continuing Investing Activities
-627 -696 -777 -811 -843 -498 -1,686 -2,086 -2,613 -2,701 -2,500
Purchase of Property, Plant & Equipment
-13 -13 -7.96 -4.95 -25 -3.10 -8.58 -18 -21 -1.57 -1.78
Acquisitions
-20 -5.00 0.00 0.00 -2.72 472 0.00 -75 -5.00 0.00 0.00
Other Investing Activities, net
-595 -678 -769 -806 -815 -967 -1,678 -1,993 -2,587 -2,699 -2,499
Net Cash From Financing Activities
489 899 891 936 1,107 1,161 2,646 3,037 3,469 3,427 3,211
Net Cash From Continuing Financing Activities
784 884 890 936 1,107 1,161 2,646 3,037 3,469 3,427 3,211
Repayment of Debt
- -461 -554 -568 -892 -605 -1,668 -2,734 -2,713 -2,398 -2,882
Repurchase of Preferred Equity
- - - - - - - - -1.55 -347 -2.12
Payment of Dividends
29 -40 -55 -78 -77 -111 -196 -218 -225 -309 -247
Issuance of Debt
20 794 919 998 1,367 934 3,297 4,594 4,870 4,809 4,494
Issuance of Common Equity
279 574 595 345 712 893 1,239 1,415 1,572 1,812 2,002
Other Financing Activities, net
454 32 -15 241 1.47 50 -26 -20 -34 -141 -154
Cash Interest Paid
12 26 42 76 99 120 225 300 433 591 742
Cash Income Taxes Paid
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for Sunrun

This table details how cash moves in and out of Sunrun's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
36 -205 259 -32 -63 31 33 144 81 -148 47
Net Cash From Operating Activities
-116 -143 -209 -156 -258 -104 -293 -122 97 11 -186
Net Cash From Continuing Operating Activities
-116 -143 -209 -156 -258 -104 -293 -122 97 11 -186
Net Income / (Loss) Continuing Operations
-535 -283 -260 -412 -3,400 -277 -279 -278 -175 -297 -208
Consolidated Net Income / (Loss)
-535 -283 -260 -412 -3,400 -277 -279 -278 -175 -297 -208
Depreciation Expense
143 151 152 156 162 170 190 182 184 190 193
Non-Cash Adjustments To Reconcile Net Income
142 39 48 91 3,256 -24 102 -99 159 106 114
Changes in Operating Assets and Liabilities, net
135 -49 -149 9.68 -277 27 -306 74 -71 12 -285
Net Cash From Investing Activities
-661 -535 -609 -764 -792 -655 -693 -744 -409 -429 -449
Net Cash From Continuing Investing Activities
-661 -535 -609 -764 -792 -655 -693 -744 -409 -429 -449
Purchase of Property, Plant & Equipment
-4.66 3.53 -0.74 -0.20 -0.63 -0.22 -0.84 -1.49 0.77 -0.41 -4.29
Acquisitions
- - - - - 0.00 - - - -3.72 -16
Other Investing Activities, net
-651 -539 -605 -764 -792 -655 -692 -742 -410 -424 -429
Net Cash From Financing Activities
813 474 1,076 889 988 791 1,019 1,009 393 270 682
Net Cash From Continuing Financing Activities
815 474 1,076 889 988 791 1,019 1,009 393 270 682
Repayment of Debt
-627 -772 -1,068 -455 69 -1,041 -199 -1,235 -382 -953 -1,198
Payment of Dividends
-52 -75 -108 -56 -70 -60 -59 -58 -70 -76 -73
Issuance of Debt
1,029 1,355 1,849 912 694 1,669 530 1,898 397 991 1,453
Issuance of Common Equity
460 164 632 495 521 256 679 525 542 306 516
Other Financing Activities, net
4.08 -25 -229 -6.22 120 -31 67 -120 -94 7.54 -15
Cash Interest Paid
120 137 145 142 167 172 182 193 194 211 191

Annual Balance Sheets for Sunrun

This table presents Sunrun's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,735 3,573 3,963 4,750 5,806 14,383 16,483 19,269 20,450 19,898 22,611
Total Current Assets
360 369 417 461 734 1,138 1,548 2,098 1,882 1,723 2,156
Cash & Equivalents
204 206 203 227 270 520 618 741 679 575 823
Restricted Cash
9.20 12 39 78 94 188 233 212 309 372 413
Accounts Receivable
60 60 60 66 78 95 146 214 172 171 263
Inventories, net
71 67 94 79 261 283 507 784 460 402 501
Prepaid Expenses
5.92 9.80 9.20 8.56 32 51 45 147 263 203 155
Plant, Property, & Equipment, net
2,037 2,678 3,198 3,855 0.00 8,203 9,460 10,988 13,029 15,032 16,818
Total Noncurrent Assets
338 526 348 433 5,073 5,042 5,476 6,183 5,539 3,143 3,637
Other Noncurrent Operating Assets
228 420 246 336 4,958 744 1,183 1,903 2,417 3,143 3,637
Total Liabilities & Shareholders' Equity
2,735 3,573 3,963 4,750 5,806 14,383 16,483 19,269 20,450 19,898 22,611
Total Liabilities
1,928 2,511 2,599 3,341 4,168 7,094 8,911 11,090 13,536 15,734 17,627
Total Current Liabilities
252 245 311 372 530 901 1,012 1,155 1,488 1,334 1,303
Short-Term Debt
14 24 22 45 35 195 190 158 548 232 270
Accounts Payable
104 66 115 131 223 207 288 339 231 354 271
Accrued Expenses
49 59 97 99 148 326 364 406 499 544 519
Current Deferred Revenue
74 79 51 55 86 117 120 192 137 137 172
Other Current Liabilities
12 16 26 42 21 28 18 28 38 26 25
Other Current Nonoperating Liabilities
- - - - 16 29 32 32 35 41 47
Total Noncurrent Liabilities
1,675 2,266 2,288 2,969 3,638 6,192 7,899 9,934 12,048 14,399 16,324
Long-Term Debt
197 244 247 247 239 231 602 898 932 864 712
Capital Lease Obligations
15 151 5.81 9.99 13 13 11 17 69 66 37
Noncurrent Deferred Revenue
559 583 522 544 652 691 762 912 1,067 1,209 1,350
Noncurrent Deferred & Payable Income Tax Liabilities
190 415 83 94 66 82 102 133 123 138 163
Other Noncurrent Operating Liabilities
714 872 1,430 2,074 2,668 5,176 6,422 7,974 9,857 12,123 14,061
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
147 138 124 126 307 560 595 610 676 624 709
Total Equity & Noncontrolling Interests
660 924 1,241 1,283 1,331 6,729 6,978 7,569 6,238 3,540 4,275
Total Preferred & Common Equity
554 673 882 949 965 6,078 6,255 6,708 5,230 2,554 3,132
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
554 673 882 949 965 6,078 6,255 6,708 5,230 2,554 3,132
Common Stock
642 668 683 722 766 6,108 6,330 6,470 6,609 6,747 6,899
Retained Earnings
-87 4.44 203 229 251 77 -2.58 171 -1,434 -4,280 -3,830
Accumulated Other Comprehensive Income / (Loss)
-0.92 0.44 -4.11 -3.12 -53 -107 -73 67 55 87 63
Noncontrolling Interest
105 251 359 334 367 651 723 861 1,008 986 1,142

Quarterly Balance Sheets for Sunrun

This table presents Sunrun's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
19,728 20,491 20,027 20,834 21,443 22,104 20,378 21,230 22,225 22,765 23,359
Total Current Assets
2,084 2,083 1,929 1,671 1,676 1,602 1,667 1,786 2,070 1,966 2,167
Cash & Equivalents
629 669 644 487 708 534 605 618 709 680 712
Restricted Cash
215 252 308 296 335 477 374 394 446 410 424
Accounts Receivable
219 215 189 170 180 183 172 187 248 233 235
Inventories, net
888 792 662 412 353 342 414 491 570 490 650
Prepaid Expenses
135 155 126 306 101 67 102 96 97 154 145
Plant, Property, & Equipment, net
11,369 11,937 12,529 13,580 13,857 14,428 15,498 16,063 16,600 17,026 17,245
Total Noncurrent Assets
6,275 6,471 5,570 5,584 5,911 6,074 3,213 3,381 3,555 3,773 3,948
Other Noncurrent Operating Assets
1,989 2,186 2,447 2,462 2,788 2,952 3,213 3,381 3,555 3,773 3,948
Total Liabilities & Shareholders' Equity
19,728 20,491 20,027 20,834 21,443 22,104 20,378 21,230 22,225 22,765 23,359
Total Liabilities
11,561 12,296 12,953 14,076 14,395 15,070 16,280 16,784 17,581 17,809 18,152
Total Current Liabilities
1,150 1,422 1,423 1,274 1,008 1,092 1,262 1,269 1,421 1,359 1,523
Short-Term Debt
194 471 541 269 251 236 250 279 312 291 513
Accounts Payable
346 329 296 287 217 244 269 280 337 343 321
Accrued Expenses
381 388 381 538 349 410 537 491 539 483 444
Current Deferred Revenue
168 170 137 129 128 129 142 153 164 169 172
Other Current Liabilities
29 33 35 17 28 28 26 25 25 24 23
Other Current Nonoperating Liabilities
31 32 33 34 35 44 38 41 44 48 49
Total Noncurrent Liabilities
10,411 10,874 11,529 12,802 13,387 13,978 15,018 15,515 16,160 16,450 16,628
Long-Term Debt
946 946 912 1,050 1,043 996 831 809 792 626 628
Capital Lease Obligations
22 47 56 74 80 75 58 51 44 31 25
Noncurrent Deferred Revenue
938 980 1,026 1,109 1,141 1,172 1,238 1,281 1,322 1,370 1,381
Noncurrent Deferred & Payable Income Tax Liabilities
63 91 137 122 112 115 98 71 124 199 199
Other Noncurrent Operating Liabilities
8,442 8,810 9,398 10,447 11,011 11,621 12,793 13,304 13,878 14,224 14,395
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
605 610 683 657 636 634 658 716 730 730 816
Total Equity & Noncontrolling Interests
7,563 7,586 6,391 6,102 6,413 6,401 3,440 3,731 3,915 4,226 4,392
Total Preferred & Common Equity
6,468 6,597 5,611 5,180 5,366 5,278 2,615 2,927 2,984 3,341 3,490
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
6,468 6,597 5,611 5,180 5,366 5,278 2,615 2,927 2,984 3,341 3,490
Common Stock
6,506 6,547 6,575 6,614 6,654 6,707 6,784 6,824 6,867 6,939 6,968
Retained Earnings
-70 -14 -1,084 -1,522 -1,382 -1,466 -4,230 -3,950 -3,933 -3,662 -3,547
Accumulated Other Comprehensive Income / (Loss)
32 65 119 88 95 37 61 53 50 64 69
Noncontrolling Interest
1,095 988 780 921 1,047 1,123 824 804 931 886 902

Annual Metrics And Ratios for Sunrun

This table displays calculated financial ratios and metrics derived from Sunrun's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
53.41% 182.45% -38.10% 42.71% 12.97% 7.41% 74.58% 44.19% -2.65% -9.83% 45.11%
EBITDA Growth
-73.70% 38.00% 41.43% 167.96% -202.48% -465.62% -19.39% 119.38% -3,151.59% -92.79% 118.75%
EBIT Growth
-62.88% 13.46% 4.30% 34.92% -88.92% -103.08% -40.85% 37.61% -408.68% -73.00% 94.92%
NOPAT Growth
-65.29% 12.37% 5.70% 32.71% -77.01% -115.59% -43.23% 0.60% -198.80% -86.75% 96.59%
Net Income Growth
-58.05% -28.90% 10.36% 9.54% -50.29% -60.34% -56.40% 13.35% -215.76% -62.34% 76.83%
EPS Growth
69.13% 175.00% 61.11% -80.17% -8.70% -690.48% 68.55% 305.13% -1,026.25% -72.87% 113.35%
Operating Cash Flow Growth
-1,227.78% -90.13% 51.98% 35.01% -227.38% -55.50% -157.00% -3.87% 3.31% 6.65% 44.99%
Free Cash Flow Firm Growth
5.99% -11.95% 54.90% 63.58% -240.41% -1,693.02% 83.18% -26.98% 54.42% 189.33% -195.46%
Invested Capital Growth
79.51% 54.14% 10.60% 0.69% 12.24% 346.48% 7.21% 10.25% -9.85% -41.15% 8.89%
Revenue Q/Q Growth
0.00% 98.72% -41.31% 13.07% 0.45% 0.00% 7.68% 8.10% -3.93% 0.09% 27.64%
EBITDA Q/Q Growth
0.00% 32.53% -30.72% -67.32% -625.01% -315.19% 19.18% 136.54% -10.13% -2,310.13% 119.75%
EBIT Q/Q Growth
0.00% 17.34% -13.98% -236.80% -20.88% -78.25% 6.56% 2.78% -8.66% -389.15% 94.82%
NOPAT Q/Q Growth
0.00% 17.01% -12.96% -206.42% 27.12% -80.90% 6.78% 2.76% -0.42% -480.57% 96.38%
Net Income Q/Q Growth
0.00% -9.95% 14.12% 2.44% -10.60% -50.53% -2.51% -0.76% -8.38% -192.16% 76.17%
EPS Q/Q Growth
0.00% 0.00% 81.25% -75.27% 425.00% -2,580.00% 71.94% 166.67% -35.47% -596.20% 115.19%
Operating Cash Flow Q/Q Growth
-25.58% -24.65% 29.82% 14.21% -59.96% -19.93% -18.94% -2.82% 18.69% -22.82% 45.74%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 34.26% 76.66% -1,450.97% -881.55% 83.75% 5.50% 30.10% 422.82% -286.88%
Invested Capital Q/Q Growth
0.00% 19.14% 3.90% -18.38% 5.80% 270.46% 2.08% 1.16% -2.00% -40.07% 2.80%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
44.60% 54.25% 17.27% 29.61% 24.78% 100.00% 15.19% 12.87% 7.22% 16.12% 30.34%
EBITDA Margin
-49.11% -10.78% -10.20% 4.86% -4.41% -23.20% -15.87% 2.13% -66.86% -142.94% 18.47%
Operating Margin
-71.96% -22.33% -34.01% -16.04% -25.13% -50.44% -41.38% -28.53% -87.56% -181.34% -4.27%
EBIT Margin
-72.54% -22.23% -34.36% -15.67% -26.21% -49.55% -39.97% -17.30% -90.39% -173.41% -6.07%
Profit (Net Income) Margin
-81.71% -37.29% -54.01% -34.24% -45.54% -67.98% -60.90% -36.60% -118.72% -213.73% -34.13%
Tax Burden Percent
97.92% 121.27% 104.49% 103.72% 97.94% 91.19% 100.95% 100.27% 99.53% 99.39% 85.78%
Interest Burden Percent
115.04% 138.35% 150.41% 210.65% 177.44% 150.47% 150.92% 211.03% 131.97% 124.01% 655.18%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-24.05% -12.91% -9.53% -6.09% -10.12% -7.55% -6.39% -5.83% -17.49% -43.36% -1.91%
ROIC Less NNEP Spread (ROIC-NNEP)
204.64% -187.52% -147.34% -1,173.13% 765.68% 193.30% 394.82% -570.28% -364.11% -458.46% -2,184.77%
Return on Net Nonoperating Assets (RNNOA)
-12.57% -21.42% -14.17% -12.68% -15.55% -6.50% -6.81% -4.95% -18.06% -35.26% -20.15%
Return on Equity (ROE)
-36.62% -34.34% -23.71% -18.76% -25.67% -14.05% -13.20% -10.79% -35.55% -78.63% -22.06%
Cash Return on Invested Capital (CROIC)
-80.95% -55.52% -19.60% -6.77% -21.65% -134.35% -13.35% -15.58% -7.12% 8.45% -10.42%
Operating Return on Assets (OROA)
-9.47% -6.06% -4.86% -2.73% -4.26% -4.53% -4.17% -2.25% -10.29% -17.52% -0.84%
Return on Assets (ROA)
-10.67% -10.17% -7.63% -5.97% -7.41% -6.21% -6.35% -4.75% -13.51% -21.59% -4.75%
Return on Common Equity (ROCE)
-23.68% -22.55% -15.19% -12.38% -16.12% -11.08% -10.95% -8.88% -28.12% -55.25% -13.71%
Return on Equity Simple (ROE_SIMPLE)
-44.92% -47.68% -32.62% -27.43% -40.53% -10.32% -15.68% -12.67% -51.29% -170.51% 0.00%
Net Operating Profit after Tax (NOPAT)
-153 -134 -127 -85 -151 -326 -466 -464 -1,385 -2,587 -88
NOPAT Margin
-50.37% -15.63% -23.81% -11.23% -17.59% -35.30% -28.97% -19.97% -61.29% -126.94% -2.99%
Net Nonoperating Expense Percent (NNEP)
-228.70% 174.61% 137.81% 1,167.04% -775.80% -200.85% -401.21% 564.45% 346.63% 415.10% 2,182.86%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -5.36% -17.79% -55.02% -1.67%
Cost of Revenue to Revenue
55.40% 45.75% 82.73% 70.39% 75.22% 0.00% 84.81% 87.13% 92.78% 83.88% 69.66%
SG&A Expenses to Revenue
27.72% 10.74% 20.17% 15.35% 14.56% 109.55% 16.43% 8.38% 9.78% 12.03% 9.40%
R&D to Revenue
3.17% 1.19% 2.83% 2.48% 2.74% 2.12% 1.44% 0.90% 0.97% 1.93% 1.22%
Operating Expenses to Revenue
116.56% 32.03% 51.28% 45.65% 49.91% 150.44% 56.56% 41.39% 94.77% 197.46% 34.61%
Earnings before Interest and Taxes (EBIT)
-221 -191 -183 -119 -225 -457 -644 -402 -2,043 -3,534 -180
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-150 -93 -54 37 -38 -214 -255 50 -1,511 -2,913 546
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.15 0.82 0.71 1.28 1.69 2.25 1.14 0.76 0.82 0.81 1.36
Price to Tangible Book Value (P/TBV)
2.68 0.97 0.81 1.43 1.92 7.70 3.62 2.11 2.03 0.81 1.36
Price to Revenue (P/Rev)
3.91 0.64 1.18 1.60 1.90 14.86 4.41 2.21 1.89 1.02 1.44
Price to Earnings (P/E)
0.00 7.34 5.02 45.69 61.91 0.00 0.00 29.52 0.00 0.00 9.49
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 13.63% 19.92% 2.19% 1.62% 0.00% 0.00% 3.39% 0.00% 0.00% 10.54%
Enterprise Value to Invested Capital (EV/IC)
1.78 0.90 0.82 1.19 1.41 2.08 1.11 0.81 0.87 0.88 1.23
Enterprise Value to Revenue (EV/Rev)
4.78 1.33 2.15 2.21 2.60 15.88 5.20 2.89 2.89 1.91 2.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 45.40 0.00 0.00 0.00 135.52 0.00 0.00 10.81
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.74 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.39 0.20 0.21 0.18 0.06 0.11 0.13 0.22 0.28 0.20
Long-Term Debt to Equity
0.26 0.37 0.19 0.18 0.15 0.03 0.08 0.11 0.14 0.22 0.15
Financial Leverage
-0.06 0.11 0.10 0.01 -0.02 -0.03 -0.02 0.01 0.05 0.08 0.01
Leverage Ratio
3.43 3.38 3.11 3.14 3.46 2.26 2.08 2.27 2.63 3.64 4.65
Compound Leverage Factor
3.95 4.67 4.67 6.62 6.15 3.40 3.13 4.79 3.47 4.52 30.44
Debt to Total Capital
21.86% 28.29% 16.74% 17.63% 14.94% 5.68% 9.59% 11.60% 18.30% 21.81% 16.97%
Short-Term Debt to Total Capital
1.32% 1.63% 1.31% 2.61% 1.84% 2.52% 2.27% 1.71% 6.47% 4.35% 4.49%
Long-Term Debt to Total Capital
20.54% 26.66% 15.43% 15.02% 13.11% 3.15% 7.32% 9.89% 11.83% 17.46% 12.48%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
24.47% 26.27% 29.46% 26.91% 34.96% 15.68% 15.73% 15.90% 19.90% 30.23% 30.85%
Common Equity to Total Capital
53.67% 45.43% 53.80% 55.46% 50.10% 78.65% 74.68% 72.50% 61.80% 47.96% 52.19%
Debt to EBITDA
-1.51 -4.52 -5.05 8.17 -7.61 -2.05 -3.14 21.68 -1.03 -0.40 1.87
Net Debt to EBITDA
-0.08 -2.17 -0.60 -0.07 1.99 1.26 0.18 2.43 -0.37 -0.07 -0.40
Long-Term Debt to EBITDA
-1.42 -4.26 -4.65 6.96 -6.67 -1.14 -2.40 18.49 -0.66 -0.32 1.37
Debt to NOPAT
-1.47 -3.12 -2.16 -3.54 -1.91 -1.35 -1.72 -2.32 -1.12 -0.45 -11.54
Net Debt to NOPAT
-0.08 -1.49 -0.26 0.03 0.50 0.83 0.10 -0.26 -0.41 -0.08 2.47
Long-Term Debt to NOPAT
-1.38 -2.94 -1.99 -3.01 -1.67 -0.75 -1.31 -1.97 -0.72 -0.36 -8.48
Altman Z-Score
0.22 0.24 0.23 0.39 0.36 1.15 0.49 0.40 -0.10 -0.68 0.06
Noncontrolling Interest Sharing Ratio
35.34% 34.34% 35.93% 34.01% 37.20% 21.11% 17.02% 17.70% 20.90% 29.73% 37.84%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.42 1.51 1.34 1.24 1.38 1.26 1.53 1.82 1.26 1.29 1.66
Quick Ratio
1.05 1.09 0.84 0.79 0.66 0.68 0.75 0.83 0.57 0.56 0.83
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-516 -578 -261 -95 -323 -5,795 -975 -1,238 -564 504 -481
Operating Cash Flow to CapEx
-808.06% -1,595.51% -1,207.93% -1,261.58% -806.81% -10,273.73% -9,528.75% -4,662.93% -3,915.74% -48,737.47% -23,716.38%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 0.27 0.14 0.17 0.16 0.09 0.10 0.13 0.11 0.10 0.14
Accounts Receivable Turnover
5.89 14.28 8.83 11.99 11.91 10.67 13.35 12.89 11.70 11.89 13.65
Inventory Turnover
3.55 5.68 5.45 6.15 3.80 0.00 3.46 3.13 3.37 3.97 4.56
Fixed Asset Turnover
0.17 0.37 0.18 0.22 0.00 0.00 0.18 0.23 0.19 0.15 0.19
Accounts Payable Turnover
2.17 4.63 4.86 4.34 3.64 0.00 5.51 6.45 7.36 5.84 6.59
Days Sales Outstanding (DSO)
61.99 25.57 41.34 30.45 30.64 34.21 27.34 28.32 31.19 30.69 26.74
Days Inventory Outstanding (DIO)
102.93 64.25 67.00 59.33 96.09 0.00 105.57 116.46 108.25 92.02 80.04
Days Payable Outstanding (DPO)
167.95 78.89 75.06 84.09 100.21 0.00 66.23 56.60 49.60 62.46 55.40
Cash Conversion Cycle (CCC)
-3.04 10.93 33.27 5.69 26.52 34.21 66.68 88.18 89.84 60.26 51.39
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
819 1,263 1,397 1,407 1,579 7,049 7,557 8,331 7,510 4,420 4,813
Invested Capital Turnover
0.48 0.83 0.40 0.54 0.58 0.21 0.22 0.29 0.29 0.34 0.64
Increase / (Decrease) in Invested Capital
363 444 134 9.64 172 5,470 509 774 -821 -3,091 393
Enterprise Value (EV)
1,455 1,141 1,145 1,676 2,228 14,647 8,371 6,710 6,522 3,899 5,903
Market Capitalization
1,190 551 630 1,218 1,630 13,705 7,100 5,119 4,277 2,075 4,270
Book Value per Share
$5.48 $6.48 $8.26 $8.48 $8.17 $30.77 $30.22 $31.48 $24.01 $11.39 $13.50
Tangible Book Value per Share
$4.39 $5.46 $7.30 $7.61 $7.20 $9.01 $9.48 $11.39 $9.68 $11.39 $13.50
Total Capital
1,032 1,481 1,639 1,711 1,926 7,728 8,376 9,252 8,463 5,326 6,002
Total Debt
226 419 274 302 288 439 803 1,073 1,549 1,161 1,018
Total Long-Term Debt
212 395 253 257 252 244 613 915 1,001 930 749
Net Debt
13 201 33 -2.58 -75 -269 -47 120 561 214 -218
Capital Expenditures (CapEx)
13 13 7.96 4.95 25 3.10 8.58 18 21 1.57 1.78
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-92 -70 -115 -170 -124 -277 -124 147 -46 -327 -114
Debt-free Net Working Capital (DFNWC)
121 149 127 134 239 431 726 1,100 942 620 1,123
Net Working Capital (NWC)
107 125 106 89 204 236 536 942 394 388 853
Net Nonoperating Expense (NNE)
95 186 161 175 240 301 514 386 1,298 1,769 921
Net Nonoperating Obligations (NNO)
13 201 33 -2.58 -59 -241 -16 152 596 256 -171
Total Depreciation and Amortization (D&A)
71 98 129 156 187 243 388 451 532 621 726
Debt-free, Cash-free Net Working Capital to Revenue
-30.26% -8.08% -21.51% -22.42% -14.44% -30.00% -7.73% 6.34% -2.02% -16.07% -3.85%
Debt-free Net Working Capital to Revenue
39.69% 17.29% 23.89% 17.62% 27.85% 46.78% 45.08% 47.38% 41.68% 30.42% 37.98%
Net Working Capital to Revenue
35.20% 14.48% 19.85% 11.74% 23.73% 25.63% 33.27% 40.59% 17.44% 19.05% 28.86%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.96) $0.90 $1.18 $0.24 $0.23 ($1.24) ($0.39) $0.82 ($7.41) ($12.81) $1.96
Adjusted Weighted Average Basic Shares Outstanding
101.50M 102.37M 105.43M 110.09M 116.40M 139.61M 205.13M 211.35M 216.64M 222.22M 229.81M
Adjusted Diluted Earnings per Share
($0.96) $0.87 $1.15 $0.23 $0.21 ($1.24) ($0.39) $0.80 ($7.41) ($12.81) $1.71
Adjusted Weighted Average Diluted Shares Outstanding
101.50M 104.96M 108.21M 117.11M 123.88M 139.61M 205.13M 219.16M 216.64M 222.22M 264.47M
Adjusted Basic & Diluted Earnings per Share
($0.96) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
55.09M 104.64M 107.73M 113.90M 119.39M 202.58M 208.42M 214.42M 219.59M 226.21M 234.49M
Normalized Net Operating Profit after Tax (NOPAT)
-153 -134 -127 -85 -151 -326 -466 -464 -574 -401 -88
Normalized NOPAT Margin
-50.37% -15.63% -23.81% -11.23% -17.59% -35.30% -28.97% -19.97% -25.42% -19.69% -2.99%
Pre Tax Income Margin
-83.45% -30.75% -51.69% -33.01% -46.50% -74.55% -60.33% -36.50% -119.28% -215.05% -39.78%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
11.55% -12.32% -18.96% -30.13% -19.60% -17.74% -20.04% -25.61% -8.39% -7.09% -24.45%
Augmented Payout Ratio
11.55% -12.32% -18.96% -30.13% -20.88% -17.74% -20.04% -25.61% -8.39% -7.09% -24.45%

Quarterly Metrics And Ratios for Sunrun

This table displays calculated financial ratios and metrics derived from Sunrun's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 234,492,403.00 238,549,287.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 234,492,403.00 238,549,287.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.71 0.48
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-15.20% -22.32% -11.24% -4.62% 0.37% 10.06% 8.68% 34.88% 123.50% 43.22% 52.81%
EBITDA Growth
-190.11% 144.24% 333.20% 95.15% -1,316.01% -83.25% -29.14% 405.06% 110.19% 1,599.80% 289.40%
EBIT Growth
-84.68% 63.12% 61.38% 83.43% -791.51% -72.00% -99.12% 93.24% 103.85% 83.58% 141.24%
NOPAT Growth
-4.41% 19.58% 37.82% 90.52% -1,548.48% 37.26% 12.34% 102.86% 102.99% 62.13% 130.99%
Net Income Growth
-63.28% 15.67% 23.71% 71.98% -535.02% 2.11% -7.33% 32.59% 94.85% -7.27% 25.38%
EPS Growth
-606.25% 64.29% 120.00% 92.48% -677.16% 150.00% 94.55% 116.22% 103.02% 210.00% -60.75%
Operating Cash Flow Growth
61.92% 67.43% -3.15% -146.93% -122.71% 27.18% -40.33% 22.18% 137.52% 110.19% 36.38%
Free Cash Flow Firm Growth
175.28% 231.58% 261.51% 153.88% 18.85% 206.64% 115.52% 1,248.12% -140.02% -119.78% -123.84%
Invested Capital Growth
-9.85% -13.09% -15.43% -3.78% -41.15% -41.97% -37.79% -36.52% 8.89% 13.22% 14.61%
Revenue Q/Q Growth
-8.27% -11.31% 14.33% 2.54% -3.48% -2.74% 12.90% 27.26% 59.94% -37.68% 20.46%
EBITDA Q/Q Growth
81.24% 127.02% 54.92% -161.76% -5,377.11% 100.32% 555.38% 165.85% 82.99% -46.69% 50.14%
EBIT Q/Q Growth
72.03% 73.76% 31.68% -230.42% -1,405.13% 94.94% 20.91% 88.78% 955.65% -121.62% 298.61%
NOPAT Q/Q Growth
85.34% 7.29% 30.08% 0.21% -2,448.37% 96.47% 2.30% 103.25% 2,566.58% -144.69% 179.95%
Net Income Q/Q Growth
63.60% 47.11% 8.20% -58.58% -724.85% 91.85% -0.65% 0.41% 36.98% -69.80% 29.99%
EPS Q/Q Growth
67.07% 75.31% 237.50% -167.27% -3,302.70% 101.59% 435.00% -94.39% 533.33% 63.16% -32.26%
Operating Cash Flow Q/Q Growth
-83.44% -23.35% -45.74% 25.12% -65.45% 59.67% -180.85% 58.48% 179.78% -89.04% -1,852.60%
Free Cash Flow Firm Q/Q Growth
283.91% 44.58% 28.07% -84.18% 305.69% 273.02% -9.99% -1.03% -112.04% -84.32% -8.52%
Invested Capital Q/Q Growth
-2.00% -1.44% 0.18% -0.56% -40.07% -2.81% 7.40% 1.47% 2.80% 1.06% 8.71%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
6.58% 7.09% 18.15% 19.26% 18.80% 19.60% 21.04% 33.57% 37.57% 30.43% 37.73%
EBITDA Margin
-41.07% 12.51% 16.95% -10.21% -579.39% 1.90% 11.05% 23.09% 26.42% 22.60% 28.17%
Operating Margin
-38.24% -39.97% -24.44% -23.79% -628.02% -22.78% -19.72% 0.50% 8.40% -6.02% 4.00%
EBIT Margin
-68.75% -20.34% -12.15% -39.16% -610.70% -31.79% -22.27% -1.96% 10.51% -3.64% 6.01%
Profit (Net Income) Margin
-103.64% -61.80% -49.62% -76.73% -655.74% -54.96% -49.00% -38.35% -15.11% -41.17% -23.93%
Tax Burden Percent
99.70% 99.23% 95.96% 96.76% 100.00% 71.49% 74.61% 99.22% 130.02% 102.43% 98.13%
Interest Burden Percent
151.19% 306.20% 425.44% 202.49% 107.37% 241.89% 294.94% 1,967.93% -110.61% 1,102.67% -405.76%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-7.64% -7.48% -4.36% -4.51% -150.17% -5.68% -4.89% 0.14% 3.77% -2.92% 1.97%
ROIC Less NNEP Spread (ROIC-NNEP)
-113.71% -38.67% -40.52% -73.91% -413.18% -52.41% -79.83% -148.57% -572.89% -509.23% -186.33%
Return on Net Nonoperating Assets (RNNOA)
-5.64% -2.57% -2.50% -4.87% -31.78% -4.07% -3.71% -4.80% -5.28% -5.93% -4.77%
Return on Equity (ROE)
-13.28% -10.05% -6.86% -9.38% -181.96% -9.75% -8.60% -4.66% -1.52% -8.85% -2.80%
Cash Return on Invested Capital (CROIC)
-7.12% -3.00% 0.67% -2.08% 8.45% 9.71% 4.57% 4.27% -10.42% -13.24% -12.31%
Operating Return on Assets (OROA)
-7.82% -2.13% -1.20% -3.78% -61.68% -3.21% -2.22% -0.21% 1.46% -0.54% 0.94%
Return on Assets (ROA)
-11.79% -6.48% -4.88% -7.42% -66.23% -5.56% -4.89% -4.01% -2.10% -6.06% -3.73%
Return on Common Equity (ROCE)
-10.50% -7.85% -5.39% -7.24% -127.86% -7.00% -6.20% -3.30% -0.94% -5.82% -1.86%
Return on Equity Simple (ROE_SIMPLE)
0.00% -50.77% -47.51% -28.24% 0.00% -166.29% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-138 -128 -90 -89 -2,279 -80 -79 2.56 68 -30 24
NOPAT Margin
-26.77% -27.98% -17.11% -16.65% -439.62% -15.95% -13.80% 0.35% 5.88% -4.22% 2.80%
Net Nonoperating Expense Percent (NNEP)
106.07% 31.19% 36.16% 69.41% 263.01% 46.73% 74.95% 148.71% 576.65% 506.31% 188.29%
Return On Investment Capital (ROIC_SIMPLE)
-1.78% - - - -48.48% -1.76% -1.61% 0.05% 1.29% -0.59% 0.44%
Cost of Revenue to Revenue
93.42% 92.91% 81.85% 80.74% 81.20% 80.40% 78.96% 66.43% 62.43% 69.57% 62.27%
SG&A Expenses to Revenue
11.06% 11.19% 11.69% 11.28% 13.90% 11.45% 12.57% 9.05% 7.18% 10.33% 10.63%
R&D to Revenue
1.48% 2.64% 1.96% 1.52% 1.70% 1.98% 1.42% 1.28% 0.76% 1.40% 1.18%
Operating Expenses to Revenue
44.82% 47.06% 42.59% 43.05% 646.83% 42.38% 40.76% 33.07% 29.17% 36.46% 33.73%
Earnings before Interest and Taxes (EBIT)
-355 -93 -64 -210 -3,166 -160 -127 -14 122 -26 52
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-212 57 89 -55 -3,004 9.60 63 167 306 163 245
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.82 0.55 0.49 0.76 0.81 0.51 0.64 1.34 1.36 0.95 0.91
Price to Tangible Book Value (P/TBV)
2.03 1.40 1.17 1.87 0.81 0.51 0.64 1.34 1.36 0.95 0.91
Price to Revenue (P/Rev)
1.89 1.35 1.28 1.98 1.02 0.64 0.88 1.72 1.44 1.00 0.92
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.49 5.60 7.92
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10.54% 17.85% 12.62%
Enterprise Value to Invested Capital (EV/IC)
0.87 0.68 0.63 0.83 0.88 0.69 0.76 1.21 1.23 0.96 0.93
Enterprise Value to Revenue (EV/Rev)
2.89 2.38 2.25 2.99 1.91 1.42 1.65 2.44 2.00 1.47 1.42
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.81 6.65 5.60
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 37.01
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76.47
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 85.78 0.00 7.74 5.23 12.80 21.92 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.22 0.21 0.20 0.19 0.28 0.28 0.26 0.25 0.20 0.19 0.22
Long-Term Debt to Equity
0.14 0.17 0.16 0.15 0.22 0.22 0.19 0.18 0.15 0.13 0.13
Financial Leverage
0.05 0.07 0.06 0.07 0.08 0.08 0.05 0.03 0.01 0.01 0.03
Leverage Ratio
2.63 2.72 2.75 2.99 3.64 3.80 3.71 3.80 4.65 4.77 4.62
Compound Leverage Factor
3.98 8.32 11.70 6.05 3.91 9.18 10.95 74.70 -5.14 52.54 -18.74
Debt to Total Capital
18.30% 17.09% 16.32% 15.67% 21.81% 21.75% 20.39% 19.82% 16.97% 16.06% 18.30%
Short-Term Debt to Total Capital
6.47% 3.30% 2.98% 2.83% 4.35% 4.78% 4.99% 5.38% 4.49% 4.93% 8.05%
Long-Term Debt to Total Capital
11.83% 13.78% 13.34% 12.84% 17.46% 16.97% 15.40% 14.44% 12.48% 11.13% 10.25%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
19.90% 19.36% 19.98% 21.06% 30.23% 28.30% 27.21% 28.67% 30.85% 27.36% 26.94%
Common Equity to Total Capital
61.80% 63.55% 63.70% 63.28% 47.96% 49.94% 52.41% 51.51% 52.19% 56.58% 54.75%
Debt to EBITDA
-1.03 -1.05 -1.15 -10.81 -0.40 -0.38 -0.38 -0.42 1.87 1.36 1.32
Net Debt to EBITDA
-0.37 -0.46 -0.28 -2.45 -0.07 -0.05 -0.04 0.00 -0.40 -0.20 0.03
Long-Term Debt to EBITDA
-0.66 -0.85 -0.94 -8.86 -0.32 -0.30 -0.29 -0.30 1.37 0.94 0.74
Debt to NOPAT
-1.12 -1.03 -1.06 -2.93 -0.45 -0.45 -0.45 -0.47 -11.54 -24.75 18.06
Net Debt to NOPAT
-0.41 -0.45 -0.26 -0.67 -0.08 -0.06 -0.05 0.00 2.47 3.67 0.47
Long-Term Debt to NOPAT
-0.72 -0.83 -0.86 -2.40 -0.36 -0.35 -0.34 -0.34 -8.48 -17.15 10.11
Altman Z-Score
0.17 0.13 0.14 0.16 -0.62 -0.14 -0.08 0.03 0.10 0.05 0.08
Noncontrolling Interest Sharing Ratio
20.90% 21.96% 21.52% 22.82% 29.73% 28.19% 27.86% 29.26% 37.84% 34.22% 33.53%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.26 1.31 1.66 1.47 1.29 1.32 1.41 1.46 1.66 1.45 1.42
Quick Ratio
0.57 0.52 0.88 0.66 0.56 0.62 0.63 0.67 0.83 0.67 0.62
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
683 987 1,264 200 811 3,026 2,724 2,696 -325 -598 -649
Operating Cash Flow to CapEx
-2,488.35% 0.00% -28,067.97% -77,304.95% -41,205.58% -47,582.65% -34,716.37% -8,161.38% 0.00% 2,597.31% -4,342.87%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 6.10 0.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 -1.01 -0.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -1.01 -0.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.11 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.14 0.15 0.16
Accounts Receivable Turnover
11.70 10.96 10.43 10.96 11.89 12.19 11.62 10.76 13.65 15.69 16.47
Inventory Turnover
3.37 3.02 3.24 3.53 3.97 4.09 4.05 3.85 4.56 4.77 3.94
Fixed Asset Turnover
0.19 0.17 0.16 0.15 0.15 0.14 0.14 0.15 0.19 0.20 0.21
Accounts Payable Turnover
7.36 6.21 6.80 6.55 5.84 6.08 6.89 6.05 6.59 7.05 7.48
Days Sales Outstanding (DSO)
31.19 33.30 34.99 33.29 30.69 29.93 31.41 33.94 26.74 23.26 22.16
Days Inventory Outstanding (DIO)
108.25 120.70 112.63 103.49 92.02 89.30 90.12 94.75 80.04 76.56 92.59
Days Payable Outstanding (DPO)
49.60 58.76 53.65 55.72 62.46 60.06 52.98 60.31 55.40 51.80 48.79
Cash Conversion Cycle (CCC)
89.84 95.23 93.97 81.07 60.26 59.17 68.55 68.38 51.39 48.02 65.96
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,510 7,402 7,416 7,375 4,420 4,296 4,614 4,681 4,813 4,864 5,287
Invested Capital Turnover
0.29 0.27 0.25 0.27 0.34 0.36 0.35 0.38 0.64 0.69 0.70
Increase / (Decrease) in Invested Capital
-821 -1,115 -1,353 -289 -3,091 -3,107 -2,802 -2,693 393 568 674
Enterprise Value (EV)
6,522 5,059 4,644 6,090 3,899 2,968 3,515 5,643 5,903 4,655 4,940
Market Capitalization
4,277 2,872 2,629 4,037 2,075 1,326 1,869 3,989 4,270 3,180 3,192
Book Value per Share
$24.01 $23.56 $24.21 $23.61 $11.39 $11.56 $12.81 $12.93 $13.50 $14.25 $14.63
Tangible Book Value per Share
$9.68 $9.36 $10.12 $9.64 $11.39 $11.56 $12.81 $12.93 $13.50 $14.25 $14.63
Total Capital
8,463 8,151 8,423 8,341 5,326 5,237 5,585 5,793 6,002 5,905 6,374
Total Debt
1,549 1,393 1,375 1,307 1,161 1,139 1,139 1,148 1,018 948 1,167
Total Long-Term Debt
1,001 1,124 1,124 1,071 930 889 860 837 749 657 653
Net Debt
561 610 332 296 214 160 127 -7.30 -218 -141 31
Capital Expenditures (CapEx)
4.66 -3.53 0.74 0.20 0.63 0.22 0.84 1.49 -0.77 0.41 4.29
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-46 -117 -123 -263 -327 -323 -216 -194 -114 -191 20
Debt-free Net Working Capital (DFNWC)
942 666 919 747 620 656 796 961 1,123 898 1,156
Net Working Capital (NWC)
394 397 668 511 388 405 517 650 853 607 643
Net Nonoperating Expense (NNE)
397 155 170 323 1,121 197 200 280 243 267 233
Net Nonoperating Obligations (NNO)
596 644 367 340 256 198 167 37 -171 -93 80
Total Depreciation and Amortization (D&A)
143 151 152 156 162 170 190 182 184 190 193
Debt-free, Cash-free Net Working Capital to Revenue
-2.02% -5.49% -5.95% -12.93% -16.07% -15.51% -10.16% -8.39% -3.85% -6.01% 0.58%
Debt-free Net Working Capital to Revenue
41.68% 31.30% 44.59% 36.70% 30.42% 31.46% 37.37% 41.49% 37.98% 28.29% 33.27%
Net Working Capital to Revenue
17.44% 18.64% 32.42% 25.10% 19.05% 19.45% 24.29% 28.04% 28.86% 19.12% 18.50%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.63) ($0.40) $0.63 ($0.37) ($12.67) $0.22 $1.22 $0.07 $0.45 $0.71 $0.48
Adjusted Weighted Average Basic Shares Outstanding
216.64M 219.88M 222.47M 223.70M 222.22M 226.41M 229.17M 230.98M 229.81M 234.58M 239.00M
Adjusted Diluted Earnings per Share
($1.62) ($0.40) $0.55 ($0.37) ($12.59) $0.20 $1.07 $0.06 $0.38 $0.62 $0.42
Adjusted Weighted Average Diluted Shares Outstanding
216.64M 219.88M 255.11M 223.70M 222.22M 257.91M 261.15M 267.47M 264.47M 272.35M 274.00M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
219.59M 221.66M 223.54M 224.34M 226.21M 228.49M 230.73M 232.04M 234.49M 238.55M 240.85M
Normalized Net Operating Profit after Tax (NOPAT)
-138 -128 -90 -89 -2,279 -80 -79 2.56 68 -30 24
Normalized NOPAT Margin
-26.77% -27.98% -17.11% -16.65% -439.62% -15.95% -13.80% 0.35% 5.88% -4.22% 2.80%
Pre Tax Income Margin
-103.95% -62.28% -51.71% -79.30% -655.71% -76.89% -65.68% -38.65% -11.62% -40.19% -24.38%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -0.31 -0.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 -0.43 -0.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 -0.31 -0.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 -0.44 -0.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-8.39% -8.97% -11.23% -19.45% -7.09% -6.76% -5.61% -5.84% -24.45% -25.47% -28.82%
Augmented Payout Ratio
-8.39% -8.97% -11.23% -19.45% -7.09% -6.76% -5.61% -5.84% -24.45% -25.47% -28.82%

Financials Breakdown Chart

Key Financial Trends

Sunrun’s latest quarterly results show a business that is still growing revenue, but profitability and balance sheet quality remain uneven. In Q1 2026, Sunrun posted $722.2 million in revenue, up modestly from Q1 2025 and roughly in line with recent quarters. However, the company reported a net loss of $297.3 million, and operating income was negative $43.5 million. While Sunrun continues to generate meaningful gross profit, its results are being pressured by heavy financing costs and a large base of liabilities tied to its solar asset model.

Top-line growth has been steady, but not explosive. Revenue in Q1 2026 rose to $722.2 million from $504.3 million in Q1 2025 and $458.2 million in Q1 2024. That said, the more recent comparison with Q4 2025 ($1.16 billion) shows the normal seasonality and volatility in Sunrun’s quarterly revenue. Gross profit in Q1 2026 was $219.8 million, giving the company a gross margin of about 30%, which is respectable for the business, but not enough to offset operating and interest expenses.

Expense control and financing costs are still the biggest issues. In Q1 2026, operating expenses totaled $263.3 million, which pushed the company into an operating loss. More importantly, the company recorded negative $263.9 million in “interest & investment income” line items, which appears to reflect significant interest expense burden in the quarter. Even when the solar business is producing gross profit, Sunrun’s capital structure makes it difficult to convert that into bottom-line earnings.

Cash flow looks better than earnings, but not strong enough to remove risk. Sunrun generated only $10.6 million of operating cash flow in Q1 2026, down sharply from $96.9 million in Q4 2025 and far below the larger financing and investing needs of the business. The company also reported negative $428.6 million of investing cash flow, driven by a large “other investing activities” outflow. On the financing side, Sunrun raised $990.5 million of debt and $305.8 million of common equity, while repaying $952.5 million of debt and paying $75.7 million in dividends.

The balance sheet remains large and highly leveraged. As of March 31, 2026, Sunrun held $679.6 million in cash and equivalents and $409.6 million in restricted cash. Total assets were $22.8 billion, but total liabilities were also very high at $17.8 billion. Current liabilities alone were $1.36 billion, while long-term debt was $626.5 million. More importantly, the company carries a very large amount of other noncurrent operating liabilities, which reflects the financing-heavy nature of its solar asset platform.

Equity improved from the prior year, but retained earnings remain deeply negative. Total common equity was $3.34 billion in Q1 2026, up from $2.62 billion in Q1 2025. However, retained earnings were still a large negative at negative $3.66 billion, which is a reminder that cumulative losses have been substantial. Sunrun also has a sizeable redeemable noncontrolling interest balance of $730.2 million, which adds complexity to the capital structure.

Here are the most important takeaways for investors:

  • Revenue remains resilient, with Q1 2026 sales of $722.2 million showing Sunrun can still grow and sustain a sizable top line.
  • Gross profit stayed positive at $219.8 million, showing the core business model still produces contribution margin.
  • Cash and equivalents rose year over year to $679.6 million from $604.9 million in Q1 2025.
  • Common equity improved to $3.34 billion from $2.62 billion a year earlier.
  • Quarterly results remain volatile, with strong swings in revenue, earnings, and cash flow from quarter to quarter.
  • Operating cash flow was barely positive at $10.6 million, which is not enough on its own to support the company’s capital needs.
  • Debt and equity issuance continue to fund the business, indicating Sunrun still depends heavily on external financing.
  • Sunrun remains unprofitable, posting a Q1 2026 net loss of $297.3 million and an operating loss of $43.5 million.
  • Interest burden is heavy, and financing costs continue to pressure pre-tax results.
  • The balance sheet carries large liabilities, including $17.8 billion in total liabilities and substantial long-term operating obligations.

Bottom line: Sunrun is still a growth story with a meaningful revenue base, but the latest numbers suggest the company has not yet solved the profitability and capital-structure challenge. For retail investors, the stock remains a bet on scale, financing access, and eventual margin improvement rather than near-term earnings strength.

08/20/26 10:36 AM ETAI Generated. May Contain Errors.

Sunrun Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Sunrun's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Sunrun's net income appears to be on an upward trend, with a most recent value of -$1.01 billion in 2025, rising from -$248.91 million in 2015. The previous period was -$4.36 billion in 2024. View Sunrun's forecast to see where analysts expect Sunrun to go next.

Sunrun's total operating income in 2025 was -$126.13 million, based on the following breakdown:
  • Total Gross Profit: $897.30 million
  • Total Operating Expenses: $1.02 billion

Over the last 10 years, Sunrun's total revenue changed from $304.61 million in 2015 to $2.96 billion in 2025, a change of 870.8%.

Sunrun's total liabilities were at $17.63 billion at the end of 2025, a 12.0% increase from 2024, and a 814.3% increase since 2015.

In the past 10 years, Sunrun's cash and equivalents has ranged from $202.53 million in 2017 to $823.38 million in 2025, and is currently $823.38 million as of their latest financial filing in 2025.

Over the last 10 years, Sunrun's book value per share changed from 5.48 in 2015 to 13.50 in 2025, a change of 146.3%.



Financial statements for NASDAQ:RUN last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners