Financial Statements — SEDG
Balance Sheet
(in billions USD)| Metric | Q2
2026 | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.53 | 0.51 | 0.44 | 0.55 | 0.40 | 0.30 | 0.26 | 0.21 | 0.55 | 0.56 | 0.73 | 0.68 | 0.75 | 1.00 | 0.53 | 0.52 | 0.69 |
| Short-term Investments | 0.02 | 0.03 | 0.06 | 0.21 | 0.25 | 0.37 | 0.43 | 0.47 | 0.48 | 0.49 | 0.41 | 0.20 | 0.15 | 0.16 | 0.15 | 0.15 | 0.14 |
| Accounts Receivable | 0.21 | 0.22 | 0.29 | 0.22 | 0.13 | 0.24 | 0.30 | 0.40 | 0.94 | 1.15 | 0.97 | 0.79 | 0.67 | 0.68 | 0.42 | 0.34 | 0.27 |
| Inventory | 0.60 | 0.60 | 0.53 | 0.53 | 0.64 | 0.80 | 1.51 | 1.55 | 1.18 | 0.98 | 0.87 | 0.56 | 0.47 | 0.43 | 0.30 | 0.32 | 0.34 |
| Total Current Assets | 1.87 | 1.82 | 1.77 | 1.97 | 1.99 | 2.12 | 2.89 | 2.99 | 3.36 | 3.45 | 3.24 | 2.45 | 2.28 | 2.46 | 1.55 | 1.49 | 1.59 |
| Property, Plant & Equipment | 0.25 | 0.26 | 0.32 | 0.33 | 0.34 | 0.42 | 0.60 | 0.61 | 0.60 | 0.58 | 0.56 | 0.49 | 0.49 | 0.47 | 0.35 | 0.34 | 0.31 |
| Goodwill | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.11 | 0.12 | 0.13 | 0.13 | 0.14 | 0.13 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.03 | 0.04 | 0.04 | 0.02 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 |
| Total Non-current Assets | 0.44 | 0.44 | 0.46 | 0.52 | 0.54 | 0.70 | 1.06 | 1.18 | 1.29 | 1.25 | 1.25 | 1.45 | 1.49 | 1.22 | 1.10 | 1.08 | 0.88 |
| Total Assets | 2.30 | 2.26 | 2.23 | 2.49 | 2.53 | 2.82 | 3.95 | 4.17 | 4.65 | 4.70 | 4.50 | 3.90 | 3.77 | 3.68 | 2.66 | 2.56 | 2.46 |
| Accounts Payable | 0.46 | 0.40 | 0.28 | 0.28 | 0.14 | 0.09 | 0.13 | 0.17 | 0.40 | 0.43 | 0.41 | 0.31 | 0.25 | 0.24 | 0.14 | 0.14 | 0.12 |
| Total Current Liabilities | 0.92 | 0.90 | 0.77 | 1.02 | 0.97 | 0.90 | 0.57 | 0.66 | 0.88 | 0.90 | 0.90 | 0.69 | 0.61 | 0.57 | 0.41 | 0.40 | 0.40 |
| Total Non-current Liabilities | 0.97 | 0.95 | 0.98 | 0.96 | 0.96 | 0.96 | 1.28 | 1.27 | 1.28 | 1.28 | 1.25 | 1.16 | 1.13 | 1.10 | 1.01 | 0.99 | 0.97 |
| Total Liabilities* | 1.89 | 1.85 | 1.75 | 1.98 | 1.93 | 1.86 | 1.84 | 1.93 | 2.16 | 2.18 | 2.15 | 1.85 | 1.75 | 1.67 | 1.41 | 1.39 | 1.36 |
| Retained Earnings | (1.52) | (1.49) | (1.30) | (1.25) | (1.13) | (0.72) | 0.49 | 0.62 | 0.94 | 1.00 | 0.88 | 0.72 | 0.70 | 0.68 | 0.61 | 0.56 | 0.51 |
| Total Stockholder Equity | 0.41 | 0.41 | 0.48 | 0.51 | 0.59 | 0.96 | 2.11 | 2.24 | 2.49 | 2.52 | 2.35 | 2.05 | 2.03 | 2.01 | 1.24 | 1.18 | 1.10 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Total Revenue | 0.35 | 0.31 | 0.34 | 0.34 | 0.29 | 0.22 | 0.17 | 0.26 | 0.27 | 0.20 | 0.32 | 0.73 | 0.99 | 0.94 | 0.89 | 0.84 | 0.73 | 0.66 | 0.55 | 0.53 |
| Cost of Revenue | 0.25 | 0.24 | 0.26 | 0.27 | 0.26 | 0.20 | 0.31 | 0.96 | 0.28 | 0.23 | 0.37 | 0.58 | 0.67 | 0.64 | 0.63 | 0.61 | 0.55 | 0.48 | 0.39 | 0.35 |
| Gross Profit | 0.10 | 0.07 | 0.07 | 0.07 | 0.03 | 0.02 | (0.14) | (0.70) | (0.01) | (0.03) | (0.06) | 0.14 | 0.32 | 0.30 | 0.26 | 0.22 | 0.18 | 0.18 | 0.16 | 0.17 |
| Research & Development | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 |
| Selling, General & Admin | 0.02 | 0.04 | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Total Operating Expenses | 0.11 | 0.12 | 0.12 | 0.11 | 0.15 | 0.12 | 0.15 | 0.38 | 0.15 | 0.15 | 0.18 | 0.16 | 0.17 | 0.16 | 0.27 | 0.14 | 0.15 | 0.13 | 0.12 | 0.11 |
| Operating Income | (0.02) | (0.06) | (0.05) | (0.04) | (0.12) | (0.10) | (0.29) | (1.09) | (0.16) | (0.17) | (0.24) | (0.02) | 0.15 | 0.14 | (0.01) | 0.08 | 0.04 | 0.05 | 0.04 | 0.07 |
| Pretax Income | (0.03) | (0.06) | (0.13) | (0.05) | (0.12) | (0.09) | -- | (1.08) | (0.14) | (0.18) | (0.22) | (0.03) | 0.15 | 0.17 | 0.05 | 0.06 | 0.02 | 0.05 | 0.03 | 0.06 |
| Tax Provision | 0.00 | 0.00 | -0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.12 | (0.01) | (0.02) | (0.05) | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | (0.01) | 0.01 |
| Net Income | (0.03) | (0.06) | (0.13) | (0.05) | (0.12) | (0.10) | 0.24 | (1.21) | (0.13) | (0.16) | (0.16) | (0.06) | 0.12 | 0.14 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 |
| Basic EPS | (0.50) | (0.95) | (2.21) | (0.84) | (2.13) | (1.70) | (5.45) | (21.13) | (2.31) | (2.75) | (2.89) | (1.08) | 2.12 | 2.46 | 0.37 | 0.44 | 0.27 | 0.62 | 0.78 | 1.01 |
| Diluted EPS | (0.50) | (0.95) | (2.21) | (0.84) | (2.13) | (1.70) | (5.45) | (21.13) | (2.31) | (2.75) | (2.70) | (1.08) | 2.03 | 2.35 | 0.36 | 0.43 | 0.26 | 0.60 | 0.73 | 0.96 |
Cash Flow Statement
(in millions USD)| Metric | Q2
2026 | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 |
|---|
| Operating Cash Flow | 11.42 | 24.43 | 52.63 | 25.61 | (7.80) | 33.82 | 12.34 | (63.86) | (44.77) | (217.02) | (139.91) | 40.59 | (88.71) | 7.92 | 111.30 | 5.56 | 77.42 | (162.99) | 89.58 | 61.78 |
| Capital Expenditures | 8.28 | 3.70 | 9.29 | 2.81 | 1.26 | 10.11 | 12.26 | 47.37 | 22.19 | 26.35 | 40.50 | 45.95 | 45.74 | 38.34 | 44.26 | 33.20 | 48.67 | 43.21 | 55.12 | 28.87 |
| Free Cash Flow* | 3.13 | 20.73 | 43.34 | 22.80 | (9.05) | 23.71 | 0.08 | (111.23) | (66.96) | (243.37) | (180.41) | (5.36) | (134.45) | (30.41) | 67.04 | (27.64) | 28.74 | (206.20) | 34.46 | 32.92 |
| Investing Cash Flow | 1.91 | (20.44) | 8.10 | 235.59 | 68.59 | 67.60 | 97.53 | 75.53 | 94.22 | 149.01 | (80.71) | (43.73) | (76.67) | (67.78) | (36.53) | (54.58) | (310.80) | (15.13) | (86.25) | (61.96) |
| Financing Cash Flow | 8.79 | 1.99 | 0.65 | (342.93) | (0.37) | (6.24) | (0.26) | 30.81 | 0.30 | (50.99) | (0.65) | (1.16) | (4.92) | (5.22) | 7.47 | (1.27) | (3.93) | 652.34 | 4.25 | 1.77 |
* Derived from reported values