IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — SEDG

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.530.510.440.550.400.300.260.210.550.560.730.680.751.000.530.520.69
Short-term Investments0.020.030.060.210.250.370.430.470.480.490.410.200.150.160.150.150.14
Accounts Receivable0.210.220.290.220.130.240.300.400.941.150.970.790.670.680.420.340.27
Inventory0.600.600.530.530.640.801.511.551.180.980.870.560.470.430.300.320.34
Total Current Assets1.871.821.771.971.992.122.892.993.363.453.242.452.282.461.551.491.59
Property, Plant & Equipment0.250.260.320.330.340.420.600.610.600.580.560.490.490.470.350.340.31
Goodwill0.050.050.050.050.050.050.050.040.040.040.030.110.120.130.130.140.13
Intangible Assets0.010.010.010.010.010.010.040.030.040.040.020.050.050.060.060.060.06
Total Non-current Assets0.440.440.460.520.540.701.061.181.291.251.251.451.491.221.101.080.88
Total Assets2.302.262.232.492.532.823.954.174.654.704.503.903.773.682.662.562.46
Accounts Payable0.460.400.280.280.140.090.130.170.400.430.410.310.250.240.140.140.12
Total Current Liabilities0.920.900.771.020.970.900.570.660.880.900.900.690.610.570.410.400.40
Total Non-current Liabilities0.970.950.980.960.960.961.281.271.281.281.251.161.131.101.010.990.97
Total Liabilities*1.891.851.751.981.931.861.841.932.162.182.151.851.751.671.411.391.36
Retained Earnings(1.52)(1.49)(1.30)(1.25)(1.13)(0.72)0.490.620.941.000.880.720.700.680.610.560.51
Total Stockholder Equity0.410.410.480.510.590.962.112.242.492.522.352.052.032.011.241.181.10

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue0.350.310.340.340.290.220.170.260.270.200.320.730.990.940.890.840.730.660.550.53
Cost of Revenue0.250.240.260.270.260.200.310.960.280.230.370.580.670.640.630.610.550.480.390.35
Gross Profit0.100.070.070.070.030.02(0.14)(0.70)(0.01)(0.03)(0.06)0.140.320.300.260.220.180.180.160.17
Research & Development0.050.050.050.050.050.060.060.070.070.080.080.080.090.080.080.070.070.070.060.06
Selling, General & Admin0.020.040.020.030.020.030.040.040.040.030.030.040.040.040.030.030.030.030.020.02
Total Operating Expenses0.110.120.120.110.150.120.150.380.150.150.180.160.170.160.270.140.150.130.120.11
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)0.150.14(0.01)0.080.040.050.040.07
Pretax Income(0.03)(0.06)(0.13)(0.05)(0.12)(0.09)--(1.08)(0.14)(0.18)(0.22)(0.03)0.150.170.050.060.020.050.030.06
Tax Provision0.000.00-0.000.000.010.010.010.12(0.01)(0.02)(0.05)0.040.030.030.030.030.010.01(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)0.120.140.020.020.020.030.040.05
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)2.122.460.370.440.270.620.781.01
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)2.032.350.360.430.260.600.730.96

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow11.4224.4352.6325.61(7.80)33.8212.34(63.86)(44.77)(217.02)(139.91)40.59(88.71)7.92111.305.5677.42(162.99)89.5861.78
Capital Expenditures8.283.709.292.811.2610.1112.2647.3722.1926.3540.5045.9545.7438.3444.2633.2048.6743.2155.1228.87
Free Cash Flow*3.1320.7343.3422.80(9.05)23.710.08(111.23)(66.96)(243.37)(180.41)(5.36)(134.45)(30.41)67.04(27.64)28.74(206.20)34.4632.92
Investing Cash Flow1.91(20.44)8.10235.5968.5967.6097.5375.5394.22149.01(80.71)(43.73)(76.67)(67.78)(36.53)(54.58)(310.80)(15.13)(86.25)(61.96)
Financing Cash Flow8.791.990.65(342.93)(0.37)(6.24)(0.26)30.810.30(50.99)(0.65)(1.16)(4.92)(5.22)7.47(1.27)(3.93)652.344.251.77

* Derived from reported values