Sunrun Inc.
NASDAQ:RUN · NASDAQ Global Select
+$0.31 today
Vol 11.69M · Avg 8.39M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:RUN · 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
$8.62B
Chord Energy Corporation
NASDAQ:CHRD
$6.89B
NOV Inc.
NYSE:NOV
$6.72B
Enphase Energy, Inc.
NASDAQ:ENPH
$6.67B
Weatherford International plc
NASDAQ:WFRD
$6.56B
Matador Resources Company
NYSE:MTDR
$6.13B
Valvoline Inc.
NYSE:VVV
$4.85B
CNX Resources Corporation
NYSE:CNX
$4.66B
Core Natural Resources, Inc.
NYSE:CNR
$4.27B
SolarEdge Technologies, Inc.
NASDAQ:SEDG
$3.32B
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.