Solaredge technologies, inc. (SEDG)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Mar'14
Revenues

1,585,007

1,425,660

1,271,107

1,097,129

999,237

937,237

862,907

792,881

701,862

607,045

529,218

491,150

479,803

489,954

503,273

489,843

463,511

424,705

373,163

325,078

257,218

0

0

0

Cost of revenues

1,051,771

946,322

855,307

742,656

673,488

618,001

552,412

502,314

446,175

392,279

346,397

324,508

321,114

329,207

342,969

337,887

322,397

300,624

271,883

243,295

197,477

0

0

0

Gross profit

533,236

479,338

415,800

354,473

325,749

319,236

310,495

290,567

255,687

214,766

182,821

166,642

158,689

160,747

160,304

151,956

141,114

124,081

101,280

81,783

59,741

0

0

0

Operating expenses:
Research and development

131,847

121,351

111,161

100,523

90,569

82,245

73,955

68,209

61,383

54,966

48,890

44,462

40,969

38,220

36,175

33,231

30,700

27,481

23,950

22,018

20,181

0

0

0

Sales and marketing

92,065

87,984

83,535

78,447

72,274

68,307

63,176

59,455

55,462

50,032

46,361

43,180

40,149

38,200

36,625

34,833

33,335

30,931

27,756

24,973

22,133

0

0

0

General and administrative

53,855

49,361

49,427

44,111

36,202

29,264

23,327

21,507

18,996

18,682

15,908

14,494

14,296

13,317

12,379

12,133

11,331

9,861

8,794

6,535

5,588

0

0

0

Other operating income

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Non recurring expenses

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

303,563

289,392

252,428

223,081

199,045

179,816

160,458

149,171

135,841

123,680

111,159

102,136

95,414

89,737

85,179

80,197

75,366

68,273

60,500

53,526

47,902

0

0

0

Operating income

229,673

189,946

163,372

131,392

126,704

139,420

150,037

141,396

119,846

91,086

71,662

64,506

63,275

71,010

75,125

71,759

65,748

55,808

40,780

28,257

11,839

0

0

0

Financial expenses, net

-21,797

-11,343

-22,113

-5,779

-9,032

-2,297

-1,098

2,257

8,332

9,158

4,492

2,216

-1,906

-1,287

933

471

-701

-6,166

-5,665

-5,077

-2,752

0

0

0

Other expenses

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Income before income taxes

207,876

178,603

141,259

125,613

117,672

137,123

148,939

143,653

128,178

100,244

76,154

66,722

61,369

69,723

76,058

72,230

64,943

49,538

35,011

23,076

7,835

0

0

0

Income taxes

38,646

33,646

36,498

16,933

7,337

9,077

13,540

25,926

22,495

16,072

1,719

4,642

4,540

6,270

-1,735

-4,379

-3,654

-4,225

1,978

1,955

1,213

0

0

0

Net income

169,230

144,957

104,761

108,680

110,335

128,046

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss attributable to Non-controlling interests

-

-1,592

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income attributable to SolarEdge Technologies, Inc.

169,781

146,549

106,707

110,723

112,163

128,833

135,399

117,727

105,683

84,172

74,435

62,080

56,829

63,453

77,793

76,609

68,597

53,763

33,033

21,121

6,622

0

0

0

Net basic earnings per share of common stock attributable to SolarEdge Technologies, Inc.

0.86

1.11

0.86

0.69

0.40

0.28

1.00

0.76

0.81

0.45

0.66

0.54

0.34

0.24

0.38

0.42

0.52

0.61

0.37

0.29

0.01

0.00

0.00

-1.87

Net diluted earnings per share of common stock attributable to SolarEdge Technologies, Inc.

0.81

1.04

0.81

0.66

0.39

0.27

0.95

0.72

0.75

0.42

0.61

0.50

0.32

0.23

0.35

0.39

0.47

0.55

0.32

0.26

0.01

0.00

0.00

-1.87

Weighted average number of shares used in computing net basic earnings per share of common stock

49,193

48,776

48,195

47,683

47,020

45,891

45,601

45,216

44,231

43,354

42,433

41,700

41,348

41,126

40,926

40,776

40,362

39,511

39,301

39,160

2,822

2,815

2,812

2,806

Weighted average number of shares used in computing net diluted earnings per share of common stock

52,172

50,734

51,081

49,940

49,026

47,673

48,281

48,291

47,673

46,900

46,131

44,831

43,837

43,683

43,995

44,463

44,577

44,007

44,455

48,350

7,099

2,815

2,812

2,806

Change in comprehensive income (loss) related to foreign currency translation adjustments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Total comprehensive income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Reconciliation of net income (loss) to net income (loss) available to common stock used for net basic earnings (loss) per share calculations
Net income (loss)

169,781

146,549

106,707

110,723

112,163

128,833

135,399

117,727

105,683

84,172

74,435

62,080

56,829

63,453

77,793

76,609

68,597

53,763

33,033

21,121

6,622

0

0

0

Reconciliation of net income (loss) to net income (loss) available to common stock used for net diluted earnings (loss) per share calculations
Net income (loss)

169,781

146,549

106,707

110,723

112,163

128,833

135,399

117,727

105,683

84,172

74,435

62,080

56,829

63,453

77,793

76,609

68,597

53,763

33,033

21,121

6,622

0

0

0