Sunrun Inc.
EnergyNASDAQ:RUN · NASDAQ Global Select
+$0.34 today
Vol 8.01M · Avg 8.51M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.2B of revenue converted into $568.2M of net income for the selected period. Gross margin is 29.0% and net margin is 20.9%, showing how much revenue survives after costs and taxes. EPS is $2.13, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.0B +45.1% | $2.0B -9.8% | $2.3B -2.7% | $2.3B +44.2% | $1.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.2B +26.6% | $1.7B -18.5% | $2.1B +3.7% | $2.0B +48.1% | $1.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $792.5M +141.2% | $328.6M +101.5% | $163.1M -45.4% | $298.7M +22.2% | $244.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 26.8% +10.7pp | 16.1% +8.9pp | 7.2% -5.7pp | 12.9% -2.3pp | 15.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $36.1M -8.1% | $39.3M +80.2% | $21.8M +4.3% | $20.9M -9.7% | $23.2M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $987.3M +14.5% | $862.3M -10.4% | $961.9M +2.3% | $940.0M +5.9% | $887.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $918.6M -77.2% | $4.0B +87.9% | $2.1B +122.9% | $960.9M +5.5% | $910.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $820.8M +32.2% | $620.9M +16.8% | $531.7M +17.9% | $451.0M +16.2% | $388.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.1B +170.4% | -$2.9B -92.8% | -$1.5B -3151.6% | $49.5M +119.4% | -$255.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 69.3% +212.3pp | -142.9% -76.1pp | -66.9% -69.0pp | 2.1% +18.0pp | -15.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$126.1M +96.6% | -$3.7B -86.8% | -$2.0B -198.8% | -$662.2M +0.6% | -$666.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -4.3% +177.1pp | -181.3% -93.8pp | -87.6% -59.0pp | -28.5% +12.9pp | -41.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.4B +183.6% | $848.4M +29.9% | $653.0M +46.5% | $445.8M +36.0% | $327.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.1B -52.9% | -$686.8M +4.2% | -$716.9M -287.2% | -$185.2M +39.3% | -$305.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$1.2B +73.2% | -$4.4B -62.6% | -$2.7B -218.1% | -$847.4M +12.8% | -$971.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -39.8% +175.3pp | -215.0% -95.8pp | -119.3% -82.8pp | -36.5% +23.8pp | -60.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$167.2M -523.6% | -$26.8M -111.3% | -$12.7M -654.0% | $2.3M -75.3% | $9.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $449.9M +115.8% | -$2.8B -77.4% | -$1.6B -1025.4% | $173.4M +318.3% | -$79.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.2% +154.9pp | -139.7% -68.7pp | -71.0% -78.5pp | 7.5% +12.4pp | -4.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +115.3% | -$13 -72.9% | -$7 -84.3% | -$4 +15.9% | -$5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +113.3% | -$13 -72.9% | -$7 -91.0% | -$4 +18.8% | -$5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $232.6M +4.7% | $222.2M +2.6% | $216.6M +2.5% | $211.3M +3.0% | $205.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $271.2M +22.1% | $222.2M +2.6% | $216.6M -1.1% | $219.2M +6.8% | $205.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Frontline Ltd.
NYSE:FRO
$8.70B
Chord Energy Corporation
NASDAQ:CHRD
$7.62B
NOV Inc.
NYSE:NOV
$7.58B
Weatherford International plc
NASDAQ:WFRD
$7.29B
Enphase Energy, Inc.
NASDAQ:ENPH
$7.19B
Matador Resources Company
NYSE:MTDR
$6.71B
Valvoline Inc.
NYSE:VVV
$4.80B
CNX Resources Corporation
NYSE:CNX
$4.69B
Core Natural Resources, Inc.
NYSE:CNR
$4.65B
SolarEdge Technologies, Inc.
NASDAQ:SEDG
$3.70B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does RUN generate?
Sunrun Inc. (RUN) reported $2.96B of revenue in fiscal 2025.
Is RUN profitable?
Sunrun Inc. (RUN) reported $449.95M of net income, with a net margin of 15.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.