SolarEdge Announces Fourth Quarter and Full Year 2024 Financial Results
SolarEdge Technologies (SEDG) reported Q4 2024 financial results with revenues of $196.2 million, down 17% from the previous quarter. The solar segment contributed $189.0 million, shipping 895 MW of inverters and 130 MWh of batteries. The company recorded a significant asset write-down and impairment of $138 million.
Q4 GAAP net loss was $287.4 million ($5.00 per share), while generating positive free cash flow of $25.5 million. For full-year 2024, total revenues were $901.5 million, compared to $2.98 billion in 2023, with total write-downs and impairments of $1.17 billion.
Looking ahead, Q1 2025 guidance projects revenues between $195-215 million, with Non-GAAP gross margin expected at 6-10%. The company expects to maintain positive free cash flow throughout 2025.
SolarEdge Technologies (SEDG) ha riportato i risultati finanziari del Q4 2024 con ricavi di $196,2 milioni, in calo del 17% rispetto al trimestre precedente. Il segmento solare ha contribuito con $189,0 milioni, spedendo 895 MW di inverter e 130 MWh di batterie. L'azienda ha registrato una significativa svalutazione e perdita di valore per un totale di $138 milioni.
La perdita netta GAAP del Q4 è stata di $287,4 milioni ($5,00 per azione), mentre ha generato un flusso di cassa libero positivo di $25,5 milioni. Per l'intero anno 2024, i ricavi totali sono stati di $901,5 milioni, rispetto a $2,98 miliardi nel 2023, con svalutazioni e perdite totali di $1,17 miliardi.
Guardando al futuro, le previsioni per il Q1 2025 indicano ricavi tra $195 e $215 milioni, con un margine lordo Non-GAAP previsto tra il 6% e il 10%. L'azienda prevede di mantenere un flusso di cassa libero positivo per tutto il 2025.
SolarEdge Technologies (SEDG) reportó los resultados financieros del Q4 2024 con ingresos de $196.2 millones, una disminución del 17% en comparación con el trimestre anterior. El segmento solar contribuyó con $189.0 millones, enviando 895 MW de inversores y 130 MWh de baterías. La compañía registró una importante disminución y deterioro de activos de $138 millones.
La pérdida neta GAAP del Q4 fue de $287.4 millones ($5.00 por acción), mientras generaba un flujo de caja libre positivo de $25.5 millones. Para el año completo 2024, los ingresos totales fueron de $901.5 millones, en comparación con $2.98 mil millones en 2023, con disminuciones y deterioros totales de $1.17 mil millones.
De cara al futuro, la guía del Q1 2025 proyecta ingresos entre $195 y $215 millones, con un margen bruto No-GAAP esperado entre el 6% y el 10%. La compañía espera mantener un flujo de caja libre positivo durante todo 2025.
SolarEdge Technologies (SEDG)는 2024년 4분기 재무 결과를 보고하며 수익이 1억 9620만 달러로 이전 분기 대비 17% 감소했다고 밝혔습니다. 태양광 부문은 1억 8900만 달러를 기여했으며, 895 MW의 인버터와 130 MWh의 배터리를 출하했습니다. 이 회사는 1억 3800만 달러의 자산 감소 및 손상차손을 기록했습니다.
4분기 GAAP 기준 순손실은 2억 8740만 달러(주당 5.00 달러)였으며, 2550만 달러의 긍정적인 자유 현금 흐름을 생성했습니다. 2024년 전체 연간 수익은 9억 150만 달러로, 2023년의 29억 8000만 달러와 비교됩니다. 총 손상 및 손실은 11억 7000만 달러에 달했습니다.
앞으로의 전망으로는 2025년 1분기 수익이 1억 9500만 달러에서 2억 1500만 달러 사이일 것으로 예상되며, Non-GAAP 기준 총 마진은 6%에서 10%로 예상됩니다. 회사는 2025년 내내 긍정적인 자유 현금 흐름을 유지할 것으로 보입니다.
SolarEdge Technologies (SEDG) a rapporté les résultats financiers du Q4 2024 avec des revenus de 196,2 millions de dollars, en baisse de 17 % par rapport au trimestre précédent. Le segment solaire a contribué à hauteur de 189,0 millions de dollars, expédiant 895 MW d'onduleurs et 130 MWh de batteries. L'entreprise a enregistré une importante amortissement et dépréciation d'actifs de 138 millions de dollars.
La perte nette GAAP du Q4 s'élevait à 287,4 millions de dollars (5,00 dollars par action), tout en générant un flux de trésorerie libre positif de 25,5 millions de dollars. Pour l'année entière 2024, les revenus totaux se sont élevés à 901,5 millions de dollars, contre 2,98 milliards de dollars en 2023, avec des amortissements et dépréciations totales de 1,17 milliard de dollars.
En regardant vers l'avenir, les prévisions pour le Q1 2025 projettent des revenus entre 195 et 215 millions de dollars, avec une marge brute Non-GAAP attendue entre 6 % et 10 %. L'entreprise s'attend à maintenir un flux de trésorerie libre positif tout au long de 2025.
SolarEdge Technologies (SEDG) hat die finanziellen Ergebnisse für das 4. Quartal 2024 bekannt gegeben, mit Einnahmen von 196,2 Millionen US-Dollar, was einem Rückgang von 17% im Vergleich zum vorherigen Quartal entspricht. Das Solarsegment trug 189,0 Millionen US-Dollar bei und lieferte 895 MW Wechselrichter und 130 MWh Batterien. Das Unternehmen verzeichnete eine signifikante Wertminderung und Abschreibung in Höhe von 138 Millionen US-Dollar.
Der GAAP-Nettoverlust im 4. Quartal betrug 287,4 Millionen US-Dollar (5,00 US-Dollar pro Aktie), während ein positiver freier Cashflow von 25,5 Millionen US-Dollar generiert wurde. Für das Gesamtjahr 2024 lagen die Gesamteinnahmen bei 901,5 Millionen US-Dollar im Vergleich zu 2,98 Milliarden US-Dollar im Jahr 2023, mit Gesamtabwertungen und Wertminderungen von 1,17 Milliarden US-Dollar.
Für das 1. Quartal 2025 wird ein Umsatz zwischen 195 und 215 Millionen US-Dollar prognostiziert, mit einer erwarteten Non-GAAP-Bruttomarge von 6-10%. Das Unternehmen plant, auch 2025 einen positiven freien Cashflow aufrechtzuerhalten.
- Return to positive free cash flow generation in Q4 ($25.5 million)
- Reduced operating expenses: Non-GAAP operating expenses decreased to $106.8 million from $116.3 million QoQ
- Improved cash position to $81.8 million net of debt, up from $51.3 million in Q3
- Revenue declined 17% QoQ to $196.2 million
- Full year revenue dropped 70% YoY from $2.98B to $901.5M
- Q4 GAAP net loss of $287.4 million
- Significant asset write-down and impairment of $138 million in Q4
- Negative Q4 gross margin of -57.2% (GAAP) and -39.5% (Non-GAAP)
- Full year GAAP net loss of $1.81 billion compared to net income of $34.3 million in prior year
Insights
The Q4 2024 results present a complex picture of SolarEdge's ongoing transformation. While the headline numbers show significant stress - with revenues declining 17% QoQ to
The most significant positive signal is the return to positive free cash flow of
The Q1 2025 guidance represents a potential inflection point, projecting non-GAAP gross margins of
Several strategic moves warrant attention:
- The closure of the Korean energy storage business and elimination of segment reporting indicates a streamlining of operations and focus on core competencies
- The
$138 million Q4 asset write-down, while painful, creates a cleaner balance sheet for future growth - The revision of a customer agreement resulting in a
$25.5 million adjustment to previous quarters suggests more conservative revenue recognition practices
The projected revenue range of
“There are exciting opportunities ahead for SolarEdge,” said Shuki Nir, CEO of SolarEdge. “We are just getting started on our turnaround story. The return to positive free cash flow generation in Q4 is a solid first step, and we expect to be free cash flow positive in Q1 2025 and for the full year 2025.”
Fourth Quarter 2024 Summary
The Company reported revenues of
Revenues from the solar segment were
The Company shipped 895 MW (AC) of inverters and 130 MWh of batteries for PV applications.
During the fourth quarter, the Company undertook an asset valuation analysis which resulted in a write down and impairment of various assets that impacted both GAAP and Non-GAAP financials. In total, the write down and impairment amount was
GAAP gross margin was negative
Non-GAAP gross margin2 was negative
Gross margin from the solar segment was negative
GAAP operating expenses were
Non-GAAP operating expenses2 were
GAAP operating loss was
Non-GAAP operating loss2 was
GAAP net loss was
Non-GAAP net loss2 was
GAAP net loss per share was
Non-GAAP net loss per share2 was
Cash provided by operating activities was
Free cash flow2 generated was
As of December 31, 2024, cash, cash equivalents, restricted cash, bank deposits, restricted bank deposits and marketable securities totaled
Full Year 2024 Summary
The Company reported total revenues of
Revenues from the solar segment of
The Company shipped 3,563 MW (AC) of inverters and 576 MWh of batteries for PV applications.
During 2024, the company reported write downs and impairments of various assets that impacted both GAAP and Non-GAAP financials. In total, the write down and impairment amount was
GAAP gross margin was negative
Non-GAAP gross margin2 was negative
Gross margin from the solar segment was negative
GAAP operating expenses were
Non-GAAP operating expenses2 were
GAAP operating loss was
Non-GAAP operating loss2 was
GAAP net loss was
Non-GAAP net loss2 was
GAAP net loss per share was
Non-GAAP net loss per share2 was
Cash used in operating activities was
Free cash flow2 deficit was
Immaterial prior quarter adjustment
During the preparation of the audited financial statements and subsequent to filing the Form 10-Q for the third quarter of 2024, the Company considered an amended agreement with a customer which was signed on December 21, 2024. In connection with such amendment, the Company determined it was appropriate to revise previously reported revenues and loans receivables with this customer for the three and nine months ended, September 30, 2024.
The financial information presented in this earnings release has been revised accordingly for the period ended September 30, 2024. The Company will also adjust previously reported financial information for such immaterial revision in future filings, as applicable.
For the nine months ended September 30, 2024, the revised revenues and net loss are
Outlook for the First Quarter 2025
The Company also provides guidance for the first quarter ending March 31, 2025 as follows:
-
Revenues to be within the range of
to$195 million ;$215 million -
Non-GAAP gross margin* expected to be within the range of
6% to10% ; -
Non-GAAP operating expenses* to be within the range of
to$98 million .$103 million
Due to the closure of our Energy Storage business in
*Non-GAAP gross margin and Non-GAAP operating expenses are non-GAAP financial measures, and these forward-looking measures have not been reconciled to the most comparable GAAP outlook because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management’s control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide outlook for the comparable GAAP measures. Forward-looking estimates of Non-GAAP gross margin and Non-GAAP operating expenses are made in a manner consistent with the relevant definitions and assumptions noted herein and in our filings with the SEC.
Conference Call
The Company will host a conference call to discuss its results for the fourth quarter and year ended December 31, 2024 at 8:00 a.m. ET on Wednesday, February 19, 2025. The call will be available, live, to interested parties by dialing +1 800-445-7795. For international callers, please dial +1 785-424-1699. The Conference ID is SEDG. To avoid a delay in connecting to the call, please dial in 10 minutes prior to the start time. A live webcast will also be available in the Investors Relations section of the Company’s website at: http://investors.solaredge.com.
A replay of the webcast will be available in the Investor Relations section of the Company’s web site approximately two hours after the conclusion of the call and will remain available for approximately 30 calendar days.
______________________________________________________________________
1 Includes impairments and write offs. See financials and reconciliation for details.
2 Non-GAAP financial measure. See “Non-GAAP Financial Measures” for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures.
About SolarEdge
SolarEdge is a global leader in smart energy technology. By leveraging world-class engineering capabilities and with a relentless focus on innovation, SolarEdge creates smart energy solutions that power our lives and drive future progress. SolarEdge developed an intelligent inverter solution that changed the way power is harvested and managed in photovoltaic (PV) systems. The SolarEdge DC optimized inverter seeks to maximize power generation while lowering the cost of energy produced by the PV system. Continuing to advance smart energy, SolarEdge addresses a broad range of energy market segments through its PV, storage, EV charging, batteries, and grid services solutions. SolarEdge is online at www.solaredge.com.
Use of Non-GAAP Financial Measures
To provide investors and others with additional information regarding SolarEdge’s results, SolarEdge has disclosed in this earnings release the following non-GAAP financial measures: non-GAAP operating income (loss), non-GAAP operating expenses, non-GAAP gross margin, non-GAAP net income (loss), non-GAAP net earnings (loss) per share, and non-GAAP net free cash flow. SolarEdge has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure below. These non-GAAP financial measures differ from GAAP in that they exclude stock-based compensation, amortization and impairment of acquired intangible assets, restructuring and impairment charges, acquisition, disposition and other items, certain litigation and other contingencies, amortization of debt issuance cost, non-cash interest expense and non-cash revenue recognized from significant financing component, certain foreign currency exchange rates, gains and losses on investments, income and losses from equity method investments and discrete items that impacted our GAAP tax rate. Our non-GAAP financial measures also reflect the application of our non-GAAP tax rate.
SolarEdge’s management uses these non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, to calculate bonus payments and to evaluate SolarEdge’s financial performance, the performance of its individual functional groups and the ability of operations to generate cash. Management believes these non-GAAP financial measures reflect SolarEdge’s ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of trends in SolarEdge’s business, as they exclude charges and gains that are not reflective of ongoing operating results. Management also believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating SolarEdge’s operating results and future prospects from the same perspective as management and in comparing financial results across accounting periods.
The use of non-GAAP financial measures has certain limitations because they do not reflect all items of income and expense that affect SolarEdge’s operations. These non-GAAP financial measures should be considered in addition to, not as a substitute for or in isolation from, measures prepared in accordance with GAAP and should not be considered measures of SolarEdge’s liquidity. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore comparability may be limited. Management encourages investors and others to review SolarEdge’s financial information in its entirety and not rely on a single financial measure.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
Statements contained in this press release contains may contain forward-looking statements that are based on our management’s expectations, estimates, projections, beliefs and assumptions in accordance with information currently available to our management. This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include information, among other things, concerning our possible or assumed future results of operations, return to positive free cash flow generation, future demands for solar energy solutions, business strategies, technology developments, new products and services, financing and investment plans; dividend policy; competitive position, industry and regulatory environment, general economic conditions; potential growth opportunities; cancellations and pushouts of existing backlog; installation rates; goodwill impairment; and the effects of competition. Forward-looking statements include statements that are not historical facts and can be identified by terms such as “anticipate,” “believe,” “could,” “seek,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or similar expressions and the negatives of those terms.
Forward-looking statements inherently involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Given these uncertainties, you should not place undue reliance on forward-looking statements. Also, forward-looking statements represent our management’s beliefs and assumptions only as of the date of this release. Important factors that could cause actual results to differ materially from our expectations include, but are not limited to: future demand for renewable energy including solar energy solutions; our ability to maintain a return to free cash flow positive generation; our ability to forecast demand for our products accurately and to match production to such demand as well as our customers’ ability to forecast demand based on inventory levels; macroeconomic conditions in our domestic and international markets, as well as inflation concerns, rising interest rates, and recessionary concerns; changes, elimination or expiration of government subsidies and economic incentives for on-grid solar energy applications; changes in the
SOLAREDGE TECHNOLOGIES INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) (in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
Unaudited |
|
|
||||||||||||
Revenues |
|
$ |
196,217 |
|
|
$ |
316,044 |
|
|
$ |
901,456 |
|
|
$ |
2,976,528 |
|
Cost of revenues |
|
|
308,471 |
|
|
|
372,469 |
|
|
|
1,778,660 |
|
|
|
2,272,705 |
|
Gross profit (loss) |
|
|
(112,254 |
) |
|
|
(56,425 |
) |
|
|
(877,204 |
) |
|
|
703,823 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
|
62,238 |
|
|
|
75,001 |
|
|
|
277,237 |
|
|
|
321,482 |
|
Sales and marketing |
|
|
30,549 |
|
|
|
38,779 |
|
|
|
146,865 |
|
|
|
164,318 |
|
General and administrative |
|
|
36,370 |
|
|
|
34,628 |
|
|
|
147,455 |
|
|
|
146,504 |
|
Other operating expenses, net |
|
|
22,256 |
|
|
|
32,748 |
|
|
|
259,527 |
|
|
|
31,314 |
|
Total operating expenses |
|
|
151,413 |
|
|
|
181,156 |
|
|
|
831,084 |
|
|
|
663,618 |
|
Operating income (loss) |
|
|
(263,667 |
) |
|
|
(237,581 |
) |
|
|
(1,708,288 |
) |
|
|
40,205 |
|
Financial income (expense), net |
|
|
(12,199 |
) |
|
|
22,055 |
|
|
|
(14,570 |
) |
|
|
41,212 |
|
Other income (loss), net |
|
|
(76 |
) |
|
|
291 |
|
|
|
14,547 |
|
|
|
(318 |
) |
Income (loss) before income taxes |
|
|
(275,942 |
) |
|
|
(215,235 |
) |
|
|
(1,708,311 |
) |
|
|
81,099 |
|
Tax benefits (Income taxes) |
|
|
(11,041 |
) |
|
|
53,202 |
|
|
|
(96,150 |
) |
|
|
(46,420 |
) |
Net loss from equity method investments |
|
|
(456 |
) |
|
|
(350 |
) |
|
|
(1,896 |
) |
|
|
(350 |
) |
Net income (loss) |
|
$ |
(287,439 |
) |
|
$ |
(162,383 |
) |
|
$ |
(1,806,357 |
) |
|
$ |
34,329 |
|
SOLAREDGE TECHNOLOGIES INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except per share data) |
|||||||
|
December 31, |
||||||
|
2024 |
|
2023 |
||||
ASSETS |
|
|
|
||||
CURRENT ASSETS: |
|
|
|
||||
Cash and cash equivalents |
$ |
274,611 |
|
|
$ |
338,468 |
|
Restricted cash |
|
135,328 |
|
|
|
— |
|
Marketable securities |
|
311,279 |
|
|
|
521,570 |
|
Trade receivables, net of allowances of |
|
160,423 |
|
|
|
622,425 |
|
Inventories, net |
|
645,897 |
|
|
|
1,443,449 |
|
Prepaid expenses and other current assets |
|
506,769 |
|
|
|
378,394 |
|
Total current assets |
|
2,034,307 |
|
|
|
3,304,306 |
|
LONG-TERM ASSETS: |
|
|
|
||||
Marketable securities |
|
42,597 |
|
|
|
407,825 |
|
Deferred tax assets, net |
|
— |
|
|
|
80,912 |
|
Property, plant and equipment, net |
|
343,438 |
|
|
|
614,579 |
|
Operating lease right-of-use assets, net |
|
41,393 |
|
|
|
64,167 |
|
Goodwill and intangible assets, net |
|
58,046 |
|
|
|
78,341 |
|
Loan receivables, net |
|
45,678 |
|
|
|
2,438 |
|
Other long-term assets |
|
64,736 |
|
|
|
35,163 |
|
Total long-term assets |
|
595,888 |
|
|
|
1,283,425 |
|
Total assets |
|
2,630,195 |
|
|
|
4,587,731 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
CURRENT LIABILITIES: |
|
|
|
||||
Trade payables, net |
|
93,491 |
|
|
|
386,471 |
|
Employees and payroll accruals |
|
76,292 |
|
|
|
76,966 |
|
Warranty obligations |
|
140,249 |
|
|
|
183,047 |
|
Deferred revenues and customers advances |
|
140,870 |
|
|
|
40,836 |
|
Accrued expenses and other current liabilities |
|
243,872 |
|
|
|
205,911 |
|
Convertible senior notes, net |
|
346,305 |
|
|
|
— |
|
Total current liabilities |
|
1,041,079 |
|
|
|
893,231 |
|
LONG-TERM LIABILITIES: |
|
|
|
||||
Convertible senior notes, net |
|
330,006 |
|
|
|
627,381 |
|
Warranty obligations |
|
292,116 |
|
|
|
335,197 |
|
Deferred revenues |
|
231,049 |
|
|
|
214,607 |
|
Finance lease liabilities |
|
39,159 |
|
|
|
41,892 |
|
Operating lease liabilities |
|
30,018 |
|
|
|
45,070 |
|
Other long-term liabilities |
|
8,426 |
|
|
|
18,444 |
|
Total long-term liabilities |
|
930,774 |
|
|
|
1,282,591 |
|
COMMITMENTS AND CONTINGENT LIABILITIES |
|
|
|
||||
STOCKHOLDERS’ EQUITY: |
|
|
|
||||
Common stock of |
|
6 |
|
|
|
6 |
|
Additional paid-in capital |
|
1,813,198 |
|
|
|
1,680,622 |
|
Treasury stock, at cost; 753,364 shares held |
|
(50,194 |
) |
|
|
— |
|
Accumulated other comprehensive loss |
|
(76,477 |
) |
|
|
(46,885 |
) |
Retained earnings (Accumulated deficit) |
|
(1,028,191 |
) |
|
|
778,166 |
|
Total stockholders’ equity |
|
658,342 |
|
|
|
2,411,909 |
|
Total liabilities and stockholders’ equity |
$ |
2,630,195 |
|
|
$ |
4,587,731 |
|
SOLAREDGE TECHNOLOGIES INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands, except per share data) |
||||||||
|
|
Year ended December 31, |
||||||
|
|
2024 |
|
2023 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income (loss) |
|
$ |
(1,806,357 |
) |
|
$ |
34,329 |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
59,865 |
|
|
|
57,196 |
|
Provision to write down inventories to net realizable value |
|
|
738,757 |
|
|
|
46,369 |
|
Loss on impairment and disposal of property, plant and equipment |
|
|
224,772 |
|
|
|
25,168 |
|
Stock-based compensation expenses |
|
|
137,251 |
|
|
|
149,945 |
|
Impairment of goodwill and intangible assets |
|
|
24,674 |
|
|
|
5,622 |
|
Deferred income taxes, net |
|
|
79,209 |
|
|
|
(43,071 |
) |
Gain from repurchasing of convertible notes |
|
|
(15,456 |
) |
|
|
— |
|
Loss (gain) from exchange rate fluctuations |
|
|
11,918 |
|
|
|
(26,878 |
) |
Other items |
|
|
8,030 |
|
|
|
8,164 |
|
Changes in assets and liabilities: |
|
|
|
|
||||
Trade receivables, net |
|
|
451,707 |
|
|
|
296,429 |
|
Inventories, net |
|
|
67,799 |
|
|
|
(737,223 |
) |
Prepaid expenses and other assets |
|
|
(122,484 |
) |
|
|
(92,067 |
) |
Operating lease right-of-use assets, net |
|
|
15,805 |
|
|
|
16,525 |
|
Trade payables, net |
|
|
(285,505 |
) |
|
|
(67,795 |
) |
Warranty obligations |
|
|
(85,541 |
) |
|
|
133,090 |
|
Deferred revenues and customers advances |
|
|
119,519 |
|
|
|
39,632 |
|
Operating lease liabilities |
|
|
(15,829 |
) |
|
|
(15,981 |
) |
Accrued expenses and other liabilities, net |
|
|
78,547 |
|
|
|
(9,567 |
) |
Net cash used in operating activities |
|
|
(313,319 |
) |
|
|
(180,113 |
) |
Cash flows from investing activities: |
|
|
|
|
||||
Investment in available-for-sale marketable securities |
|
|
(253,431 |
) |
|
|
(296,396 |
) |
Proceeds from maturities of available-for-sale marketable securities |
|
|
719,454 |
|
|
|
277,382 |
|
Proceeds from sales of available-for-sale marketable securities |
|
|
114,564 |
|
|
|
2,807 |
|
Purchase of property, plant and equipment |
|
|
(108,163 |
) |
|
|
(170,523 |
) |
Business combinations, net of cash acquired |
|
|
(10,417 |
) |
|
|
(16,653 |
) |
Purchase of intangible assets |
|
|
(10,000 |
) |
|
|
(10,600 |
) |
Disbursements for loans receivables |
|
|
(37,500 |
) |
|
|
(58,000 |
) |
Investment in privately-held companies |
|
|
(25,664 |
) |
|
|
(8,000 |
) |
Proceeds from loans receivables |
|
|
32,150 |
|
|
|
— |
|
Proceeds from governmental grant |
|
|
— |
|
|
|
6,794 |
|
Other investing activities |
|
|
(4,707 |
) |
|
|
4,295 |
|
Net cash provided by (used in) investing activities |
|
|
416,286 |
|
|
|
(268,894 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Repurchase of common stock |
|
|
(50,194 |
) |
|
|
— |
|
Partial repurchase of Notes 2025 |
|
|
(267,900 |
) |
|
|
— |
|
Proceeds from issuance of Notes 2029, net of issuance costs |
|
|
329,214 |
|
|
|
— |
|
Capped call transactions related to Notes 2029 |
|
|
(28,342 |
) |
|
|
— |
|
Tax withholding in connection with stock-based awards, net |
|
|
(281 |
) |
|
|
(9,259 |
) |
Other financing activities |
|
|
(2,626 |
) |
|
|
(2,697 |
) |
Net cash used in financing activities |
|
|
(20,129 |
) |
|
|
(11,956 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(11,367 |
) |
|
|
16,319 |
|
Increase (decrease) in cash, cash equivalents and restricted cash |
|
|
71,471 |
|
|
|
(444,644 |
) |
Cash and cash equivalents at the beginning of the period |
|
|
338,468 |
|
|
|
783,112 |
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
409,939 |
|
|
$ |
338,468 |
|
SOLAREDGE TECHNOLOGIES INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) (in thousands, except per share data and percentages) |
|||||||||||||||||||||||||||||||
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||||
|
December 31, 2024 |
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
||||||||||||||||
Gross profit (loss) (GAAP) |
$ |
(112,254 |
) |
|
$ |
(727,794 |
) |
|
$ |
(10,969 |
) |
|
$ |
(26,187 |
) |
|
$ |
(56,425 |
) |
|
$ |
(877,204 |
) |
|
$ |
703,823 |
|
|
$ |
844,648 |
|
Revenues from finance component |
|
(254 |
) |
|
|
(250 |
) |
|
|
(246 |
) |
|
|
(234 |
) |
|
|
(230 |
) |
|
|
(984 |
) |
|
|
(834 |
) |
|
|
(614 |
) |
Discontinued operation |
|
26,118 |
|
|
|
(6 |
) |
|
|
(757 |
) |
|
|
(434 |
) |
|
|
36,648 |
|
|
|
24,921 |
|
|
|
36,648 |
|
|
|
4,314 |
|
Stock-based compensation |
|
3,727 |
|
|
|
6,039 |
|
|
|
6,218 |
|
|
|
5,968 |
|
|
|
5,468 |
|
|
|
21,952 |
|
|
|
23,200 |
|
|
|
21,818 |
|
Amortization of stock-based compensation capitalized in inventories |
|
1,095 |
|
|
|
1,484 |
|
|
|
362 |
|
|
|
197 |
|
|
|
343 |
|
|
|
3,138 |
|
|
|
1,100 |
|
|
|
— |
|
Amortization and depreciation of acquired asset |
|
484 |
|
|
|
2,034 |
|
|
|
1,343 |
|
|
|
1,551 |
|
|
|
1,555 |
|
|
|
5,412 |
|
|
|
6,038 |
|
|
|
7,429 |
|
Restructuring charges |
|
3,770 |
|
|
|
1,216 |
|
|
|
4,519 |
|
|
|
5,822 |
|
|
|
23,154 |
|
|
|
15,327 |
|
|
|
23,154 |
|
|
|
— |
|
Gross profit (loss) (Non-GAAP) |
$ |
(77,314 |
) |
|
$ |
(717,277 |
) |
|
$ |
470 |
|
|
$ |
(13,317 |
) |
|
$ |
10,513 |
|
|
$ |
(807,438 |
) |
|
$ |
793,129 |
|
|
$ |
877,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross margin (loss) (GAAP) |
|
(57.2 |
)% |
|
|
(309.1 |
)% |
|
|
(4.1 |
)% |
|
|
(12.8 |
)% |
|
|
(17.9 |
)% |
|
|
(97.3 |
)% |
|
|
23.6 |
% |
|
|
27.2 |
% |
Revenues from finance component |
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
0.0 |
|
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
0.0 |
|
|
|
0.0 |
|
Discontinued operation |
|
13.3 |
|
|
|
0.0 |
|
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
11.6 |
|
|
|
2.8 |
|
|
|
1.2 |
|
|
|
0.1 |
|
Stock-based compensation |
|
1.9 |
|
|
|
2.6 |
|
|
|
2.3 |
|
|
|
2.9 |
|
|
|
1.8 |
|
|
|
2.4 |
|
|
|
0.9 |
|
|
|
0.7 |
|
Amortization of stock-based compensation capitalized in inventories |
|
0.6 |
|
|
|
0.6 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.3 |
|
|
|
0.0 |
|
|
---- |
||
Amortization and depreciation of acquired asset |
|
0.2 |
|
|
|
1.0 |
|
|
|
0.5 |
|
|
|
0.8 |
|
|
|
0.5 |
|
|
|
0.6 |
|
|
|
0.2 |
|
|
|
0.2 |
|
Restructuring charges |
|
1.9 |
|
|
|
1.0 |
|
|
|
1.7 |
|
|
|
2.8 |
|
|
|
7.3 |
|
|
|
1.7 |
|
|
|
0.8 |
|
|
---- |
||
Gross margin (loss) (Non-GAAP) |
|
(39.4 |
)% |
|
|
(304.0 |
)% |
|
|
0.2 |
% |
|
|
(6.5 |
)% |
|
|
3.3 |
% |
|
|
(89.6 |
)% |
|
|
26.7 |
% |
|
|
28.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses (GAAP) |
$ |
151,413 |
|
|
$ |
382,940 |
|
|
$ |
149,213 |
|
|
$ |
147,518 |
|
|
$ |
181,156 |
|
|
$ |
831,084 |
|
|
$ |
663,618 |
|
|
$ |
678,528 |
|
Stock-based compensation - R&D |
|
(10,653 |
) |
|
|
(17,115 |
) |
|
|
(17,639 |
) |
|
|
(17,139 |
) |
|
|
(15,982 |
) |
|
|
(62,546 |
) |
|
|
(66,944 |
) |
|
|
(63,211 |
) |
Stock-based compensation - S&M |
|
(4,452 |
) |
|
|
(6,816 |
) |
|
|
(8,149 |
) |
|
|
(7,911 |
) |
|
|
(7,347 |
) |
|
|
(27,328 |
) |
|
|
(30,987 |
) |
|
|
(31,017 |
) |
Stock-based compensation - G&A |
|
(5,600 |
) |
|
|
(6,672 |
) |
|
|
(6,565 |
) |
|
|
(6,588 |
) |
|
|
(6,133 |
) |
|
|
(25,425 |
) |
|
|
(28,814 |
) |
|
|
(29,493 |
) |
Amortization and depreciation of acquired assets - R&D |
|
(189 |
) |
|
|
(270 |
) |
|
|
(271 |
) |
|
|
(270 |
) |
|
|
(58 |
) |
|
|
(1,000 |
) |
|
|
(989 |
) |
|
|
(1,206 |
) |
Amortization and depreciation of acquired assets - S&M |
|
(442 |
) |
|
|
(566 |
) |
|
|
(467 |
) |
|
|
(124 |
) |
|
|
(190 |
) |
|
|
(1,599 |
) |
|
|
(927 |
) |
|
|
(822 |
) |
Amortization and depreciation of acquired assets - G&A |
|
— |
|
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(6 |
) |
|
|
(15 |
) |
|
|
(21 |
) |
Discontinued operation |
|
(3,350 |
) |
|
|
11 |
|
|
|
— |
|
|
|
47 |
|
|
|
(388 |
) |
|
|
(3,293 |
) |
|
|
(388 |
) |
|
|
— |
|
Restructuring charges |
|
— |
|
|
|
(1,299 |
) |
|
|
(366 |
) |
|
|
(3,943 |
) |
|
|
— |
|
|
|
(5,607 |
) |
|
|
— |
|
|
|
— |
|
Assets impairment and disposal by abandonment |
|
(17,989 |
) |
|
|
(232,102 |
) |
|
---- |
|
|
(1,732 |
) |
|
|
(30,790 |
) |
|
|
(251,823 |
) |
|
|
(30,790 |
) |
|
|
(119,141 |
) |
||
Gain (loss) from assets sales |
|
(1,910 |
) |
|
|
(1,827 |
) |
|
|
(951 |
) |
|
|
(1,058 |
) |
|
|
(172 |
) |
|
|
(5,746 |
) |
|
|
1,262 |
|
|
|
2,603 |
|
Certain litigation and other contingencies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
399 |
|
|
|
(1,786 |
) |
|
|
399 |
|
|
|
(1,786 |
) |
|
|
— |
|
Acquisition costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(9 |
) |
|
|
— |
|
|
|
(9 |
) |
|
|
(135 |
) |
|
|
(350 |
) |
Operating expenses (Non-GAAP) |
$ |
106,828 |
|
|
$ |
116,282 |
|
|
$ |
114,803 |
|
|
$ |
109,188 |
|
|
$ |
118,308 |
|
|
$ |
447,101 |
|
|
$ |
503,105 |
|
|
$ |
435,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOLAREDGE TECHNOLOGIES INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) (in thousands, except per share data and percentages) |
|||||||||||||||||||||||||||||||
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||||
|
December 31, 2024 |
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
||||||||||||||||
Operating income (loss) (GAAP) |
$ |
(263,667 |
) |
|
$ |
(1,110,734 |
) |
|
$ |
(160,182 |
) |
|
$ |
(173,705 |
) |
|
$ |
(237,581 |
) |
|
$ |
(1,708,288 |
) |
|
$ |
40,205 |
|
|
$ |
166,120 |
|
Revenues from finance component |
|
(254 |
) |
|
|
(250 |
) |
|
|
(246 |
) |
|
|
(234 |
) |
|
|
(230 |
) |
|
|
(984 |
) |
|
|
(834 |
) |
|
|
(614 |
) |
Discontinued operation |
|
29,468 |
|
|
|
(17 |
) |
|
|
(757 |
) |
|
|
(481 |
) |
|
|
37,036 |
|
|
|
28,214 |
|
|
|
37,036 |
|
|
|
4,314 |
|
Stock-based compensation |
|
24,432 |
|
|
|
36,642 |
|
|
|
38,571 |
|
|
|
37,606 |
|
|
|
34,930 |
|
|
|
137,251 |
|
|
|
149,945 |
|
|
|
145,539 |
|
Amortization of stock-based compensation capitalized in inventories |
|
1,095 |
|
|
|
1,484 |
|
|
|
362 |
|
|
|
197 |
|
|
|
343 |
|
|
|
3,138 |
|
|
|
1,100 |
|
|
|
— |
|
Amortization and depreciation of acquired assets |
|
1,115 |
|
|
|
2,872 |
|
|
|
2,083 |
|
|
|
1,947 |
|
|
|
1,805 |
|
|
|
8,017 |
|
|
|
7,969 |
|
|
|
9,478 |
|
Restructuring charges |
|
3,770 |
|
|
|
2,515 |
|
|
|
4,885 |
|
|
|
9,765 |
|
|
|
23,154 |
|
|
|
20,934 |
|
|
|
23,154 |
|
|
|
— |
|
Assets impairment and disposal by abandonment |
|
17,989 |
|
|
|
232,102 |
|
|
|
— |
|
|
|
1,732 |
|
|
|
30,790 |
|
|
|
251,823 |
|
|
|
30,790 |
|
|
|
119,141 |
|
Loss (gain) from assets sales |
|
1,910 |
|
|
|
1,827 |
|
|
|
951 |
|
|
|
1,058 |
|
|
|
172 |
|
|
|
5,746 |
|
|
|
(1,262 |
) |
|
|
(2,603 |
) |
Certain litigation and other contingencies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(399 |
) |
|
|
1,786 |
|
|
|
(399 |
) |
|
|
1,786 |
|
|
|
— |
|
Acquisition costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
9 |
|
|
|
135 |
|
|
|
350 |
|
Operating income (loss) (Non-GAAP) |
$ |
(184,142 |
) |
|
$ |
(833,559 |
) |
|
$ |
(114,333 |
) |
|
$ |
(122,505 |
) |
|
$ |
(107,795 |
) |
|
$ |
(1,254,539 |
) |
|
$ |
290,024 |
|
|
$ |
441,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Financial income (expense), net (GAAP) |
$ |
(12,199 |
) |
|
$ |
5,558 |
|
|
$ |
(865 |
) |
|
$ |
(7,064 |
) |
|
$ |
22,055 |
|
|
$ |
(14,570 |
) |
|
$ |
41,212 |
|
|
$ |
3,750 |
|
Non cash interest expense |
|
3,920 |
|
|
|
3,785 |
|
|
|
3,636 |
|
|
|
3,536 |
|
|
|
3,422 |
|
|
|
14,877 |
|
|
|
12,703 |
|
|
|
9,954 |
|
Unrealized losses (gains) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
119 |
|
Currency fluctuation related to lease standard |
|
1,089 |
|
|
|
966 |
|
|
|
(1,523 |
) |
|
|
(1,276 |
) |
|
|
4,359 |
|
|
|
(744 |
) |
|
|
(3,055 |
) |
|
|
(11,187 |
) |
Financial income (expense), net (Non-GAAP) |
$ |
(7,190 |
) |
|
$ |
10,309 |
|
|
$ |
1,248 |
|
|
$ |
(4,804 |
) |
|
$ |
29,836 |
|
|
$ |
(437 |
) |
|
$ |
50,860 |
|
|
$ |
2,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Other income (loss) (GAAP) |
$ |
(76 |
) |
|
$ |
(3,928 |
) |
|
$ |
18,551 |
|
|
$ |
— |
|
|
$ |
291 |
|
|
$ |
14,547 |
|
|
$ |
(318 |
) |
|
$ |
7,285 |
|
Loss (gain) from sale of equity and debt investments |
|
76 |
|
|
|
(1,072 |
) |
|
|
(1,970 |
) |
|
|
— |
|
|
|
(291 |
) |
|
|
(2,966 |
) |
|
|
193 |
|
|
|
(8,008 |
) |
Loss (gain) from business combination |
|
— |
|
|
|
— |
|
|
|
(1,125 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,125 |
) |
|
|
— |
|
|
|
— |
|
Gain from the repurchase of convertible notes |
|
— |
|
|
|
— |
|
|
|
(15,456 |
) |
|
|
— |
|
|
|
— |
|
|
|
(15,456 |
) |
|
|
— |
|
|
|
— |
|
Loss (gain) from impairment of private held companies |
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
Other income (loss) (Non-GAAP) |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(125 |
) |
|
$ |
(723 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Income tax benefit (expense) (GAAP) |
$ |
(11,041 |
) |
|
$ |
(121,108 |
) |
|
$ |
12,245 |
|
|
$ |
23,754 |
|
|
$ |
53,202 |
|
|
$ |
(96,150 |
) |
|
$ |
(46,420 |
) |
|
$ |
(83,376 |
) |
Income tax adjustment |
|
(176 |
) |
|
|
44,602 |
|
|
|
(357 |
) |
|
|
(5,062 |
) |
|
|
(27,699 |
) |
|
|
39,007 |
|
|
|
(45,896 |
) |
|
|
(9,067 |
) |
Income tax benefit (expense) (Non-GAAP) |
$ |
(11,217 |
) |
|
$ |
(76,506 |
) |
|
$ |
11,888 |
|
|
$ |
18,692 |
|
|
$ |
25,503 |
|
|
$ |
(57,143 |
) |
|
$ |
(92,316 |
) |
|
$ |
(92,443 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equity method investments income (loss) (GAAP) |
$ |
(456 |
) |
|
$ |
(577 |
) |
|
$ |
(567 |
) |
|
$ |
(296 |
) |
|
$ |
(350 |
) |
|
$ |
(1,896 |
) |
|
$ |
(350 |
) |
|
$ |
— |
|
Loss from equity method investments |
|
456 |
|
|
|
577 |
|
|
|
567 |
|
|
|
296 |
|
|
|
350 |
|
|
|
1,896 |
|
|
|
350 |
|
|
|
— |
|
Equity method investments income (loss) (Non-GAAP) |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
SOLAREDGE TECHNOLOGIES INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) (in thousands, except per share data and percentages) |
|||||||||||||||||||||||||||||||
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||||
|
December 31, 2024 |
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
||||||||||||||||
Net income (loss) (GAAP) |
$ |
(287,439 |
) |
|
$ |
(1,230,789 |
) |
|
$ |
(130,818 |
) |
|
$ |
(157,311 |
) |
|
$ |
(162,383 |
) |
|
$ |
(1,806,357 |
) |
|
$ |
34,329 |
|
|
$ |
93,779 |
|
Revenues from finance component |
|
(254 |
) |
|
|
(250 |
) |
|
|
(246 |
) |
|
|
(234 |
) |
|
|
(230 |
) |
|
|
(984 |
) |
|
|
(834 |
) |
|
|
(614 |
) |
Discontinued operation |
|
29,468 |
|
|
|
(17 |
) |
|
|
(757 |
) |
|
|
(481 |
) |
|
|
37,036 |
|
|
|
28,214 |
|
|
|
37,036 |
|
|
|
4,314 |
|
Stock-based compensation |
|
24,432 |
|
|
|
36,642 |
|
|
|
38,571 |
|
|
|
37,606 |
|
|
|
34,930 |
|
|
|
137,251 |
|
|
|
149,945 |
|
|
|
145,539 |
|
Amortization of stock-based compensation capitalized in inventories |
|
1,095 |
|
|
|
1,484 |
|
|
|
362 |
|
|
|
197 |
|
|
|
343 |
|
|
|
3,138 |
|
|
|
1,100 |
|
|
|
— |
|
Amortization and depreciation of acquired assets |
|
1,115 |
|
|
|
2,872 |
|
|
|
2,083 |
|
|
|
1,947 |
|
|
|
1,805 |
|
|
|
8,017 |
|
|
|
7,969 |
|
|
|
9,478 |
|
Restructuring charges |
|
3,770 |
|
|
|
2,515 |
|
|
|
4,885 |
|
|
|
9,765 |
|
|
|
23,154 |
|
|
|
20,934 |
|
|
|
23,154 |
|
|
|
— |
|
Assets impairment and disposal by abandonment |
|
17,989 |
|
|
|
232,102 |
|
|
|
— |
|
|
|
1,732 |
|
|
|
30,790 |
|
|
|
251,823 |
|
|
|
30,790 |
|
|
|
119,141 |
|
Loss (gain) from assets sales |
|
1,910 |
|
|
|
1,827 |
|
|
|
951 |
|
|
|
1,058 |
|
|
|
172 |
|
|
|
5,746 |
|
|
|
(1,262 |
) |
|
|
(2,603 |
) |
Certain litigation and other contingencies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(399 |
) |
|
|
1,786 |
|
|
|
(399 |
) |
|
|
1,786 |
|
|
|
— |
|
Acquisition costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
9 |
|
|
|
135 |
|
|
|
350 |
|
Non cash interest expense |
|
3,920 |
|
|
|
3,785 |
|
|
|
3,636 |
|
|
|
3,536 |
|
|
|
3,422 |
|
|
|
14,877 |
|
|
|
12,703 |
|
|
|
9,954 |
|
Unrealized losses (gains) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
119 |
|
Currency fluctuation related to lease standard |
|
1,089 |
|
|
|
966 |
|
|
|
(1,523 |
) |
|
|
(1,276 |
) |
|
|
4,359 |
|
|
|
(744 |
) |
|
|
(3,055 |
) |
|
|
(11,187 |
) |
Loss (gain) from sale of equity and debt investments |
|
76 |
|
|
|
(1,072 |
) |
|
|
(1,970 |
) |
|
|
— |
|
|
|
(291 |
) |
|
|
(2,966 |
) |
|
|
193 |
|
|
|
(8,008 |
) |
Loss (gain) from business combination |
|
— |
|
|
|
— |
|
|
|
(1,125 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,125 |
) |
|
|
— |
|
|
|
— |
|
Gain from the repurchase of convertible notes |
|
— |
|
|
|
— |
|
|
|
(15,456 |
) |
|
|
— |
|
|
|
— |
|
|
|
(15,456 |
) |
|
|
— |
|
|
|
— |
|
Loss (gain) from impairment of private held companies |
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
|
— |
|
|
|
— |
|
Income tax adjustment |
|
(176 |
) |
|
|
44,602 |
|
|
|
(357 |
) |
|
|
(5,062 |
) |
|
|
(27,699 |
) |
|
|
39,007 |
|
|
|
(45,896 |
) |
|
|
(9,067 |
) |
equity method adjustments |
|
456 |
|
|
|
577 |
|
|
|
567 |
|
|
|
296 |
|
|
|
350 |
|
|
|
1,896 |
|
|
|
350 |
|
|
|
— |
|
Net income (loss) (Non-GAAP) |
$ |
(202,549 |
) |
|
$ |
(899,756 |
) |
|
$ |
(101,197 |
) |
|
$ |
(108,617 |
) |
|
$ |
(52,456 |
) |
|
$ |
(1,312,119 |
) |
|
$ |
248,443 |
|
|
$ |
351,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOLAREDGE TECHNOLOGIES INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) (in thousands, except per share data and percentages) |
|||||||||||||||||||||||||||||||
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||||
|
December 31, 2024 |
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
||||||||||||||||
Net basic earnings (loss) per share (GAAP) |
$ |
(5.00 |
) |
|
$ |
(21.58 |
) |
|
$ |
(2.31 |
) |
|
$ |
(2.75 |
) |
|
$ |
(2.85 |
) |
|
$ |
(31.64 |
) |
|
$ |
0.61 |
|
|
$ |
1.70 |
|
Revenues from finance component |
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
Discontinued operation |
|
0.52 |
|
|
|
0.00 |
|
|
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
0.65 |
|
|
|
0.49 |
|
|
|
0.66 |
|
|
|
0.08 |
|
Stock-based compensation |
|
0.42 |
|
|
|
0.65 |
|
|
|
0.69 |
|
|
|
0.66 |
|
|
|
0.62 |
|
|
|
2.41 |
|
|
|
2.65 |
|
|
|
2.64 |
|
Amortization of stock-based compensation capitalized in |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.00 |
|
|
|
0.05 |
|
|
|
0.02 |
|
|
|
— |
|
Amortization and depreciation of acquired assets |
|
0.02 |
|
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.04 |
|
|
|
0.14 |
|
|
|
0.14 |
|
|
|
0.17 |
|
Restructuring charges |
|
0.07 |
|
|
|
0.05 |
|
|
|
0.08 |
|
|
|
0.17 |
|
|
|
0.40 |
|
|
|
0.37 |
|
|
|
0.41 |
|
|
|
— |
|
Assets impairment and disposal by abandonment |
|
0.31 |
|
|
|
4.07 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
0.54 |
|
|
|
4.41 |
|
|
|
0.54 |
|
|
|
2.17 |
|
Loss (gain) from assets sales |
|
0.03 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.10 |
|
|
|
(0.02 |
) |
|
|
(0.05 |
) |
Certain litigation and other contingencies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
— |
|
Acquisition costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.00 |
|
|
|
— |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.01 |
|
Non cash interest expense |
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.26 |
|
|
|
0.23 |
|
|
|
0.18 |
|
Unrealized losses (gains) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.00 |
|
Currency fluctuation related to lease standard |
|
0.02 |
|
|
|
0.01 |
|
|
|
(0.04 |
) |
|
|
(0.02 |
) |
|
|
0.07 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.21 |
) |
Loss (gain) from sale of equity and debt investments |
|
0.00 |
|
|
|
(0.02 |
) |
|
|
(0.03 |
) |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
(0.05 |
) |
|
|
0.01 |
|
|
|
(0.14 |
) |
Loss (gain) from business combination |
|
— |
|
|
|
— |
|
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
Gain from the repurchase of convertible notes |
|
— |
|
|
|
— |
|
|
|
(0.27 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.27 |
) |
|
|
— |
|
|
|
— |
|
Loss (gain) from impairment of private held companies |
|
— |
|
|
|
0.09 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.09 |
|
|
|
— |
|
|
|
— |
|
Income tax adjustment |
|
0.00 |
|
|
|
0.78 |
|
|
|
(0.01 |
) |
|
|
(0.09 |
) |
|
|
(0.49 |
) |
|
|
0.68 |
|
|
|
(0.81 |
) |
|
|
(0.16 |
) |
equity method adjustments |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.00 |
|
|
|
— |
|
Net basic earnings (loss) per share (Non-GAAP) |
$ |
(3.52 |
) |
|
$ |
(15.78 |
) |
|
$ |
(1.79 |
) |
|
$ |
(1.90 |
) |
|
$ |
(0.92 |
) |
|
$ |
(22.99 |
) |
|
$ |
4.39 |
|
|
$ |
6.38 |
|
SOLAREDGE TECHNOLOGIES INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) (in thousands, except per share data and percentages) |
|||||||||||||||||||||||||||||||
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||||
|
December 31, 2024 |
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
||||||||||||||||
Net diluted earnings (loss) per share (GAAP) |
$ |
(5.00 |
) |
|
$ |
(21.58 |
) |
|
$ |
(2.31 |
) |
|
$ |
(2.75 |
) |
|
$ |
(2.85 |
) |
|
$ |
(31.64 |
) |
|
$ |
0.60 |
|
|
$ |
1.65 |
|
Revenues from finance component |
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Discontinued operation |
|
0.52 |
|
|
|
0.00 |
|
|
|
(0.02 |
) |
|
|
(0.01 |
) |
|
|
0.65 |
|
|
|
0.49 |
|
|
|
0.64 |
|
|
|
0.08 |
|
Stock-based compensation |
|
0.42 |
|
|
|
0.65 |
|
|
|
0.69 |
|
|
|
0.66 |
|
|
|
0.62 |
|
|
|
2.41 |
|
|
|
2.57 |
|
|
|
2.43 |
|
Amortization of stock-based compensation capitalized in inventories |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.00 |
|
|
|
0.05 |
|
|
|
0.02 |
|
|
|
— |
|
Amortization and depreciation of acquired assets |
|
0.02 |
|
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.03 |
|
|
|
0.04 |
|
|
|
0.14 |
|
|
|
0.14 |
|
|
|
0.16 |
|
Restructuring charges |
|
0.07 |
|
|
|
0.05 |
|
|
|
0.08 |
|
|
|
0.17 |
|
|
|
0.40 |
|
|
|
0.37 |
|
|
|
0.40 |
|
|
|
— |
|
Assets impairment and disposal by abandonment |
|
0.31 |
|
|
|
4.07 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
0.54 |
|
|
|
4.41 |
|
|
|
0.53 |
|
|
|
2.02 |
|
Loss (gain) from assets sales |
|
0.03 |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.10 |
|
|
|
(0.02 |
) |
|
|
(0.04 |
) |
Certain litigation and other contingencies |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
— |
|
Acquisition costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.00 |
|
|
|
— |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
Non cash interest expense |
|
0.07 |
|
|
|
0.07 |
|
|
|
0.07 |
|
|
|
0.06 |
|
|
|
0.06 |
|
|
|
0.26 |
|
|
|
0.03 |
|
|
|
0.13 |
|
Unrealized losses (gains) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.00 |
|
Currency fluctuation related to lease standard |
|
0.02 |
|
|
|
0.01 |
|
|
|
(0.04 |
) |
|
|
(0.02 |
) |
|
|
0.07 |
|
|
|
(0.01 |
) |
|
|
(0.05 |
) |
|
|
(0.19 |
) |
Loss (gain) from sale of equity and debt investments |
|
0.00 |
|
|
|
(0.02 |
) |
|
|
(0.03 |
) |
|
|
— |
|
|
|
0.00 |
|
|
|
(0.05 |
) |
|
|
0.00 |
|
|
|
(0.13 |
) |
Loss (gain) from business combination |
|
— |
|
|
|
— |
|
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.02 |
) |
|
|
— |
|
|
|
— |
|
Gain from the repurchase of convertible notes |
|
— |
|
|
|
— |
|
|
|
(0.27 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.27 |
) |
|
|
— |
|
|
|
— |
|
Loss (gain) from impairment of private held companies |
|
— |
|
|
|
0.09 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.09 |
|
|
|
— |
|
|
|
— |
|
Income tax adjustment |
|
0.00 |
|
|
|
0.78 |
|
|
|
(0.01 |
) |
|
|
(0.09 |
) |
|
|
(0.49 |
) |
|
|
0.68 |
|
|
|
(0.76 |
) |
|
|
(0.15 |
) |
equity method adjustments |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.00 |
|
|
|
— |
|
Net diluted earnings (loss) per share (Non-GAAP) |
$ |
(3.52 |
) |
|
$ |
(15.78 |
) |
|
$ |
(1.79 |
) |
|
$ |
(1.90 |
) |
|
$ |
(0.92 |
) |
|
$ |
(22.99 |
) |
|
$ |
4.12 |
|
|
$ |
5.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Number of shares used in computing net diluted earnings (loss) per share (GAAP) |
|
57,467,946 |
|
|
|
57,029,983 |
|
|
|
56,687,006 |
|
|
|
57,140,126 |
|
|
|
56,916,831 |
|
|
|
57,082,182 |
|
|
|
57,237,518 |
|
|
|
58,100,649 |
|
Stock-based compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
725,859 |
|
|
|
963,373 |
|
Notes due 2025 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,276,818 |
|
|
|
— |
|
Number of shares used in computing net diluted earnings (loss) per share (Non-GAAP) |
|
57,467,946 |
|
|
|
57,029,983 |
|
|
|
56,687,006 |
|
|
|
57,140,126 |
|
|
|
56,916,831 |
|
|
|
57,082,182 |
|
|
|
60,240,195 |
|
|
|
59,064,022 |
|
|
Three months ended |
|
Year ended |
||||||||||||||||||||||||||||
|
December 31, 2024 |
|
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
||||||||||||||||
Net cash provided by (used in) operating activities (GAAP) |
$ |
37,804 |
|
|
$ |
(89,332 |
) |
|
$ |
(44,772 |
) |
|
$ |
(217,019 |
) |
|
$ |
(139,910 |
) |
|
$ |
(313,319 |
) |
|
$ |
(180,113 |
) |
|
$ |
31,284 |
|
Purchases of property and equipment |
|
(12,258 |
) |
|
|
(47,370 |
) |
|
|
(22,188 |
) |
|
|
(26,347 |
) |
|
|
(40,501 |
) |
|
|
(108,163 |
) |
|
|
(170,523 |
) |
|
|
(169,341 |
) |
Free cash flow (deficit) (Non-GAAP) |
$ |
25,546 |
|
|
$ |
(136,702 |
) |
|
$ |
(66,960 |
) |
|
$ |
(243,366 |
) |
|
$ |
(180,411 |
) |
|
$ |
(421,482 |
) |
|
$ |
(350,636 |
) |
|
$ |
(138,057 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250219900153/en/
Investor Contacts
SolarEdge Technologies, Inc.
JB Lowe, Head of Investor Relations
investors@solaredge.com
Sapphire Investor Relations, LLC
Erica Mannion or Michael Funari
investors@solaredge.com
Source: SolarEdge Technologies, Inc.
FAQ
What was SolarEdge's (SEDG) revenue in Q4 2024?
How much did SEDG write down in asset impairments for Q4 2024?
What is SEDG's revenue guidance for Q1 2025?
How many megawatts of inverters did SEDG ship in 2024?