Financhill
Buy
63

SEDG Quote, Financials, Valuation and Earnings

Last price:
$19.80
Seasonality move :
10.04%
Day range:
$18.00 - $20.10
52-week range:
$10.24 - $56.52
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.24x
P/B ratio:
1.97x
Volume:
8.3M
Avg. volume:
4.3M
1-year change:
-62.33%
Market cap:
$1.2B
Revenue:
$901.5M
EPS (TTM):
-$30.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $2B $3.1B $3B $901.5M
Revenue Growth (YoY) 2.36% 34.58% 58.38% -4.3% -69.72%
 
Cost of Revenues $997.9M $1.3B $2.3B $2.3B $1.8B
Gross Profit $461.4M $629.3M $844.6M $703.8M -$877.2M
Gross Profit Margin 31.62% 32.05% 27.16% 23.65% -97.31%
 
R&D Expenses $163.1M $219.6M $289.8M $321.5M $277.2M
Selling, General & Admin $159.1M $201.2M $272.2M $310.8M $294.3M
Other Inc / (Exp) $32.5M -$14.3M -$108.7M -$4.6M -$247.6M
Operating Expenses $322.2M $420.8M $559.4M $633M $599.2M
Operating Income $139.1M $208.5M $285.3M $70.9M -$1.5B
 
Net Interest Expenses $7.9M $6.9M -- -- $14.6M
EBT. Incl. Unusual Items $163.7M $187.2M $177.2M $81.1M -$1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.3M $18.1M $83.4M $46.4M $96.2M
Net Income to Company $140.3M $169.2M $93.8M $34.3M -$1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $140.3M $169.2M $93.8M $34.3M -$1.8B
 
Basic EPS (Cont. Ops) $2.79 $3.24 $1.70 $0.61 -$31.64
Diluted EPS (Cont. Ops) $2.66 $3.06 $1.65 $0.60 -$31.64
Weighted Average Basic Share $50.2M $52.2M $55.1M $56.6M $57.1M
Weighted Average Diluted Share $52.8M $56M $58.1M $57.2M $57.1M
 
EBITDA $171M $230.3M $231.3M $142.5M -$1.6B
EBIT $139.1M $190.7M $181.6M $85.3M -$1.7B
 
Revenue (Reported) $1.5B $2B $3.1B $3B $901.5M
Operating Income (Reported) $139.1M $208.5M $285.3M $70.9M -$1.5B
Operating Income (Adjusted) $139.1M $190.7M $181.6M $85.3M -$1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $405.5M $655.1M $943.9M $204.4M $219.5M
Revenue Growth (YoY) -5.97% 61.55% 44.09% -78.35% 7.38%
 
Cost of Revenues $265.4M $476.1M $643.8M $230.6M $201.9M
Gross Profit $140.1M $179M $300.1M -$26.2M $17.5M
Gross Profit Margin 34.55% 27.32% 31.8% -12.81% 7.99%
 
R&D Expenses $47M $66.3M $79.9M $75.4M $62M
Selling, General & Admin $46.8M $61.7M $77.5M $69.8M $61.8M
Other Inc / (Exp) -$2.2M -$844K $1.3M -$1.7M $123K
Operating Expenses $93.7M $128.1M $157.4M $145.8M $120.2M
Operating Income $46.3M $50.9M $142.7M -$172M -$102.7M
 
Net Interest Expenses $6.1M $4.6M -- $7.1M --
EBT. Incl. Unusual Items $38M $45.4M $167.7M -$180.8M -$92.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $12.3M $29.3M -$23.8M $5.7M
Net Income to Company $30.1M $33.1M $138.4M -$157.3M -$98.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.1M $33.1M $138.4M -$157.3M -$98.5M
 
Basic EPS (Cont. Ops) $0.58 $0.62 $2.46 -$2.75 -$1.70
Diluted EPS (Cont. Ops) $0.55 $0.60 $2.35 -$2.75 -$1.70
Weighted Average Basic Share $51.7M $53.1M $56.2M $57.1M $58.1M
Weighted Average Diluted Share $56M $56.3M $59.2M $57.1M $58.1M
 
EBITDA $55.6M $62.5M $156.2M -$157M -$90.7M
EBIT $46.3M $50.9M $142.7M -$172M -$102.7M
 
Revenue (Reported) $405.5M $655.1M $943.9M $204.4M $219.5M
Operating Income (Reported) $46.3M $50.9M $142.7M -$172M -$102.7M
Operating Income (Adjusted) $46.3M $50.9M $142.7M -$172M -$102.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.4B $2.2B $3.4B $2.2B $916.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $972.1M $1.5B $2.4B $1.9B $1.8B
Gross Profit $461.4M $668.2M $965.8M $377.5M -$833.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $173.4M $239M $303.3M $317M $263.9M
Selling, General & Admin $165.4M $216.2M $288M $303.1M $286.4M
Other Inc / (Exp) $25.4M -$13M -$106.5M -$7.6M -$244.7M
Operating Expenses $338.8M $455.2M $588.7M $621.4M $574.7M
Operating Income $122.6M $213M $377.1M -$243.8M -$1.4B
 
Net Interest Expenses -- $5.4M -- $15.9M --
EBT. Incl. Unusual Items $150.5M $194.6M $299.4M -$267.4M -$1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.4M $22.4M $100.4M -$6.7M $125.6M
Net Income to Company $128.2M $172.2M $199M -$261.4M -$1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $128.2M $172.2M $199M -$261.4M -$1.7B
 
Basic EPS (Cont. Ops) $2.53 $3.28 $3.54 -$4.56 -$30.14
Diluted EPS (Cont. Ops) $2.41 $3.12 $3.40 -$4.65 -$30.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $156.4M $237.2M $324.9M -$170.7M -$1.6B
EBIT $122.6M $195.3M $273.5M -$229.4M -$1.6B
 
Revenue (Reported) $1.4B $2.2B $3.4B $2.2B $916.5M
Operating Income (Reported) $122.6M $213M $377.1M -$243.8M -$1.4B
Operating Income (Adjusted) $122.6M $195.3M $273.5M -$229.4M -$1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $405.5M $655.1M $943.9M $204.4M $219.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $265.4M $476.1M $643.8M $230.6M $201.9M
Gross Profit $140.1M $179M $300.1M -$26.2M $17.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $47M $66.3M $79.9M $75.4M $62M
Selling, General & Admin $46.8M $61.7M $77.5M $69.8M $61.8M
Other Inc / (Exp) -$2.2M -$844K $1.3M -$1.7M $123K
Operating Expenses $93.7M $128.1M $157.4M $145.8M $120.2M
Operating Income $46.3M $50.9M $142.7M -$172M -$102.7M
 
Net Interest Expenses $6.1M $4.6M -- $7.1M --
EBT. Incl. Unusual Items $38M $45.4M $167.7M -$180.8M -$92.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $12.3M $29.3M -$23.8M $5.7M
Net Income to Company $30.1M $33.1M $138.4M -$157.3M -$98.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.1M $33.1M $138.4M -$157.3M -$98.5M
 
Basic EPS (Cont. Ops) $0.58 $0.62 $2.46 -$2.75 -$1.70
Diluted EPS (Cont. Ops) $0.55 $0.60 $2.35 -$2.75 -$1.70
Weighted Average Basic Share $51.7M $53.1M $56.2M $57.1M $58.1M
Weighted Average Diluted Share $56M $56.3M $59.2M $57.1M $58.1M
 
EBITDA $55.6M $62.5M $156.2M -$157M -$90.7M
EBIT $46.3M $50.9M $142.7M -$172M -$102.7M
 
Revenue (Reported) $405.5M $655.1M $943.9M $204.4M $219.5M
Operating Income (Reported) $46.3M $50.9M $142.7M -$172M -$102.7M
Operating Income (Adjusted) $46.3M $50.9M $142.7M -$172M -$102.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $827.1M $530.1M $783.1M $338.5M $274.6M
Short Term Investments $203.8M $167.7M $241.1M $521.6M $311.3M
Accounts Receivable, Net $218.7M $456.3M $905.1M $622.4M $160.4M
Inventory $331.7M $380.1M $729.2M $1.4B $645.9M
Prepaid Expenses -- -- -- $29.6M $25.3M
Other Current Assets $81.4M $106M $87.3M $190.4M $239M
Total Current Assets $1.7B $1.7B $2.9B $3.3B $2B
 
Property Plant And Equipment $345M $457.5M $606.7M $678.7M $384.8M
Long-Term Investments $147.4M $482.2M $647.4M $415.5M $63.6M
Goodwill $140.5M $129.6M $31.2M $43M $48.4M
Other Intangibles $67.8M $58.9M $19.9M $35.3M $9.7M
Other Long-Term Assets $5.4M $33.9M $8.1M $18.3M $34.6M
Total Assets $2.4B $2.9B $4.3B $4.6B $2.6B
 
Accounts Payable $162.1M $252.1M $459.8M $386.5M $93.5M
Accrued Expenses $137.7M $157.3M $277.1M $259.3M $304.2M
Current Portion Of Long-Term Debt $16.9M -- -- -- $346.3M
Current Portion Of Capital Lease Obligations $11M $12.7M $19.4M $17.7M $11.9M
Other Current Liabilities $62.6M $73.7M $106.7M $189M $144.4M
Total Current Liabilities $436.1M $525.2M $889.7M $893.2M $1B
 
Long-Term Debt $573.4M $621.5M $624.5M $627.4M $330M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $2.1B $2.2B $2B
 
Common Stock $5K $5K $6K $6K $6K
Other Common Equity Adj $3.9M $874K -$73.1M -$46.9M -$76.5M
Common Equity $1.1B $1.3B $2.2B $2.4B $658.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.3B $2.2B $2.4B $658.3M
 
Total Liabilities and Equity $2.4B $2.9B $4.3B $4.6B $2.6B
Cash and Short Terms $1B $697.8M $1B $860M $585.9M
Total Debt $590.2M $621.5M $624.5M $627.4M $676.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $685.2M $1B $727.8M $214.2M $401.4M
Short Term Investments $182.7M $158.6M $410.8M $466.4M $250.3M
Accounts Receivable, Net $271.7M $676.8M $969.5M $404.4M $132.6M
Inventory $340M $432.5M $874.2M $1.5B $636.6M
Prepaid Expenses -- -- -- -- $27.4M
Other Current Assets $103M $191.7M $112.4M $233M $268.6M
Total Current Assets $1.6B $2.5B $3.2B $3B $2B
 
Property Plant And Equipment $352M $533.3M $625.8M $664.7M $388.5M
Long-Term Investments $294.8M $449.7M $509.1M $284.4M $55.3M
Goodwill $134.6M $127.1M $29.9M $41.5M $48.6M
Other Intangibles $64.2M $55.7M $17.9M $33M $8.9M
Other Long-Term Assets $16.5M $23.6M $24.9M $23.3M $34.2M
Total Assets $2.5B $3.7B $4.5B $4.2B $2.5B
 
Accounts Payable $122.1M $241.6M $408.5M $171.4M $135.4M
Accrued Expenses $174.9M $177.9M $317.5M $247.2M $274.8M
Current Portion Of Long-Term Debt $16.2M -- -- -- $341.5M
Current Portion Of Capital Lease Obligations -- $14.6M $17.2M $19.8M $15M
Other Current Liabilities $63.4M $82.3M $129.3M $184.4M $131.2M
Total Current Liabilities $397.7M $568.7M $900M $658.9M $974.4M
 
Long-Term Debt $619.4M $622.3M $625.2M $628.1M $330.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.7B $2.1B $1.9B $1.9B
 
Common Stock $5K $6K $6K $6K $6K
Other Common Equity Adj -$6.8M -$46.1M -$77.2M -$66.6M -$74.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $2B $2.4B $2.2B $594.2M
 
Total Liabilities and Equity $2.5B $3.7B $4.5B $4.2B $2.5B
Cash and Short Terms $867.9M $1.2B $1.1B $680.6M $651.6M
Total Debt $635.6M $622.3M $625.2M $628.1M $671.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $140.3M $169.2M $93.8M $34.3M -$1.8B
Depreciation & Amoritzation $31.8M $39.5M $49.7M $57.2M $59.9M
Stock-Based Compensation $67.3M $102.6M $145.5M $149.9M $137.3M
Change in Accounts Receivable $86.5M -$247.7M -$457.6M $296.4M $451.7M
Change in Inventories -$149.7M -$43.1M -$351.3M -$737.2M $67.8M
Cash From Operations $222.7M $214.1M $31.3M -$180.1M -$313.3M
 
Capital Expenditures $126.8M $149.3M $169.3M $181.1M $118.2M
Cash Acquisitions -- -$16.6M -- -$24.7M -$36.1M
Cash From Investing -$236.6M -$484.2M -$417M -$268.9M $416.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $634.8M -- -- -- $329.2M
Long-Term Debt Repaid -$15.6M -$17.4M -- -- -$267.9M
Repurchase of Common Stock -- -- -- -- -$50.2M
Other Financing Activities $4.6M $2.2M $4.1M -$12M -$31.2M
Cash From Financing $640.5M -$15.2M $654.6M -$12M -$20.1M
 
Beginning Cash (CF) $223.9M $827.1M $530.1M $783.1M $338.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $626.5M -$285.3M $268.8M -$461M $82.8M
Ending Cash (CF) $827.1M $530.1M $783.1M $338.5M $409.9M
 
Levered Free Cash Flow $95.9M $64.9M -$138.1M -$361.2M -$431.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $30.1M $33.1M $138.4M -$157.3M -$98.5M
Depreciation & Amoritzation $9.3M $11.7M $13.5M $15M $12M
Stock-Based Compensation $23.2M $34.1M $39.2M $37.6M $31.4M
Change in Accounts Receivable -$57.4M -$224.9M -$55M $210.4M $29.2M
Change in Inventories -$8.4M -$51.3M -$141.5M -$105.8M $12.3M
Cash From Operations $24.1M -$163M $7.9M -$217M $33.8M
 
Capital Expenditures $24.5M $43.2M $38.3M $26.3M $10.1M
Cash Acquisitions -- -- -$5.5M -$8.8M --
Cash From Investing -$153.6M -$15.1M -$67.8M $149M $67.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$5.1M
Repurchase of Common Stock -- -- -- -$50M --
Other Financing Activities -$346K $331K -$5.2M -$987K -$1.1M
Cash From Financing -$2.1M $652.3M -$5.2M -$51M -$6.2M
 
Beginning Cash (CF) $827.1M $530.1M $783.1M $338.5M $409.9M
Foreign Exchange Rate Adjustment -$10.4M -$1.5M $9.8M -$5.2M $701K
Additions / Reductions -$131.6M $474.2M -$65.1M -$119M $95.2M
Ending Cash (CF) $685.2M $1B $727.8M $214.2M $505.8M
 
Levered Free Cash Flow -$462K -$206.2M -$30.4M -$243.4M $23.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $128.2M $172.2M $199M -$261.4M -$1.7B
Depreciation & Amoritzation $33.8M $41.9M $51.5M $58.7M $56.9M
Stock-Based Compensation $77.7M $113.5M $150.7M $148.3M $131.1M
Change in Accounts Receivable -$30.3M -$415.2M -$287.7M $561.8M $270.6M
Change in Inventories -$129M -$86M -$441.5M -$701.5M $185.9M
Cash From Operations $139M $27.1M $202.2M -$405.1M -$62.5M
 
Capital Expenditures $124.3M $167.9M $164.5M $169.1M $101.9M
Cash Acquisitions -- -$16.6M -$5.5M -$28M -$27.3M
Cash From Investing -$370.3M -$345.8M -$469.7M -$52.1M $334.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$273M
Repurchase of Common Stock -- -- -- -$50M -$194K
Other Financing Activities $4.3M $2.9M -$1.5M -$7.7M -$31.4M
Cash From Financing $635.1M $639.2M -$3M -$57.7M $24.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $403.8M $320.5M -$270.4M -$514.9M $297M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.7M -$140.9M $37.7M -$574.2M -$164.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $30.1M $33.1M $138.4M -$157.3M -$98.5M
Depreciation & Amoritzation $9.3M $11.7M $13.5M $15M $12M
Stock-Based Compensation $23.2M $34.1M $39.2M $37.6M $31.4M
Change in Accounts Receivable -$57.4M -$224.9M -$55M $210.4M $29.2M
Change in Inventories -$8.4M -$51.3M -$141.5M -$105.8M $12.3M
Cash From Operations $24.1M -$163M $7.9M -$217M $33.8M
 
Capital Expenditures $24.5M $43.2M $38.3M $26.3M $10.1M
Cash Acquisitions -- -- -$5.5M -$8.8M --
Cash From Investing -$153.6M -$15.1M -$67.8M $149M $67.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$5.1M
Repurchase of Common Stock -- -- -- -$50M --
Other Financing Activities -$346K $331K -$5.2M -$987K -$1.1M
Cash From Financing -$2.1M $652.3M -$5.2M -$51M -$6.2M
 
Beginning Cash (CF) $827.1M $530.1M $783.1M $338.5M $409.9M
Foreign Exchange Rate Adjustment -$10.4M -$1.5M $9.8M -$5.2M $701K
Additions / Reductions -$131.6M $474.2M -$65.1M -$119M $95.2M
Ending Cash (CF) $685.2M $1B $727.8M $214.2M $505.8M
 
Levered Free Cash Flow -$462K -$206.2M -$30.4M -$243.4M $23.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock