SolarEdge Technologies, Inc. (Nasdaq: SEDG), a global leader in smart energy technology, today announced its financial results for the third quarter ended September 30, 2022.
Third Quarter 2022 Highlights
- Record revenues of $836.7 million
- Record revenues from solar segment of $788.6 million
- GAAP gross margin of 26.5%
- Non-GAAP gross margin of 27.3%
- Gross margin from solar segment of 28.3%
- Record GAAP operating profit of $84.4 million
- Record non-GAAP operating profit of $120.2 million
- GAAP net income of $24.7 million
- Non-GAAP net income of $54.1 million
- GAAP net diluted earnings per share (“EPS”) of $0.43
- Non-GAAP net diluted EPS of $0.91
- 2.7 Gigawatts (AC) of inverters shipped
- 320.7 MWh of batteries shipped
“We are pleased with our third quarter results, setting new revenue and operating profit records. The results reflect extremely strong momentum in Europe where our revenues grew 90% compared to the same quarter last year,” said Zvi Lando, Chief Executive Officer of SolarEdge. “This quarter we increased production and were able to ship more units while increasing our operational efficiency and returning to a growth trajectory for our gross margins. We believe that the continued increase in manufacturing capacity in our existing manufacturing lines combined with our plans to establish a manufacturing footprint in the U.S. will allow us to capitalize on the strong demand we are experiencing globally.”
Third Quarter 2022 Summary
The Company reported record revenues of $836.7 million, up 15% from $727.8 million in the prior quarter and up 59% from $526.4 million in the same quarter last year.
Revenues from the solar segment were record $788.6 million, up 15% from $687.6 million in the prior quarter and up 65% from $476.8 million in the same quarter last year.
GAAP gross margin was 26.5%, up from 25.1% in the prior quarter and down from 32.8% in the same quarter last year.
Non-GAAP gross margin was 27.3%, up from 26.7% in the prior quarter and down from 34.0% in the same quarter last year.
Gross margin from the solar segment was 28.3%, up from 28.1% in the prior quarter and down from 36.6% in the same quarter last year.
GAAP operating expenses were $137.6 million, down 6% from $146.6 million in the prior quarter and up 30% from $106.1 million in the same quarter last year.
Non-GAAP operating expenses were $108.3 million, down 1% from $109.6 million in the prior quarter and up 29% from $83.8 million in the same quarter last year.
GAAP operating income was $84.4 million, up 134% from $36.0 million in the prior quarter and up 27% from $66.4 million in the same quarter last year.
Non-GAAP operating income was $120.2 million, up 42% from $84.7 million in the prior quarter and up 26% from $95.2 million in the same quarter last year.
GAAP net income was $24.7 million, up 64% from $15.1 million in the prior quarter and down 53% from $53.0 million in the same quarter last year.
Non-GAAP net income was $54.1 million, down 5% from $56.7 million in the prior quarter and down 34% from $82.1 million in the same quarter last year.
GAAP net diluted EPS was $0.43, up from $0.26 in the prior quarter and down from $0.96 in the same quarter last year.
Non-GAAP net diluted EPS was $0.91, down from $0.95 in the prior quarter and down from $1.45 in the same quarter last year.
Cash flow from operating activities was $5.6 million, down from $77.4 million in the prior quarter and down from $61.8 million in the same quarter last year.
As of September 30, 2022, cash, cash equivalents, bank deposits, restricted bank deposits and marketable securities totaled $937.6 million, net of debt, compared to $973.3 million on June 30, 2022.
Outlook for the Fourth Quarter 2022
The Company also provides guidance for the fourth quarter ending December 31, 2022 as follows:
- Revenues to be within the range of $855 million to $885 million
- Non-GAAP gross margin expected to be within the range of 27% to 30%
- Non-GAAP operating profit to be within the range of $115 million to $135 million
- Revenues from the solar segment to be within the range of $810 million to $840 million
- Gross margin from the solar segment expected to be within the range of 28% to 31%
Conference Call
The Company will host a conference call to discuss these results at 4:30 p.m. ET on Monday, November 7, 2022. The call will be available, live, to interested parties by dialing 866-952-8559. For international callers, please dial +1 785-424-1743. The Conference ID is SEDG. A live webcast will also be available in the Investors Relations section of the Company’s website at: http://investors.solaredge.com.
A replay of the webcast will be available in the Investor Relations section of the Company’s web site approximately two hours after the conclusion of the call and will remain available for approximately 30 calendar days.
About SolarEdge
SolarEdge is a global leader in smart energy technology. By leveraging world-class engineering capabilities and with a relentless focus on innovation, SolarEdge creates smart energy solutions that power our lives and drive future progress. SolarEdge developed an intelligent inverter solution that changed the way power is harvested and managed in photovoltaic (PV) systems. The SolarEdge DC optimized inverter seeks to maximize power generation while lowering the cost of energy produced by the PV system. Continuing to advance smart energy, SolarEdge addresses a broad range of energy market segments through its PV, storage, EV charging, batteries, electric vehicle powertrains, and grid services solutions. SolarEdge is online at www.solaredge.com.
Use of Non-GAAP Financial Measures
The Company has presented certain non-GAAP financial measures in this release, such as non-GAAP net income, non-GAAP net diluted EPS, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP gross margin from sale of solar products. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either exclude or include amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States, or GAAP. Reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure can be found in the accompanying tables to this release. These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. The Company believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
This release contains forward-looking statements which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include information, among other things, concerning: our possible or assumed future results of operations; future demands for solar energy solutions; business strategies; technology developments; financing and investment plans; dividend policy; competitive position; industry and regulatory environment; general economic conditions; potential growth opportunities; and the effects of competition. These forward-looking statements are often characterized by the use of words such as “anticipate,” “believe,” “could,” “seek,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or similar expressions and the negative or plural of those terms and other like terminology.
Forward-looking statements are only predictions based on our current expectations and our projections about future events. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Given these factors, you should not place undue reliance on these forward-looking statements. These factors include, but are not limited to, the matters discussed in the section entitled “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2021, filed on February 22, 2022 and our quarterly reports filed on Form 10-Q, Current Reports on Form 8-K and other reports filed with the SEC. All information set forth in this release is as of November 7, 2022. The Company undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in its expectations.
|
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
Revenues
|
|
$
|
836,723
|
|
|
$
|
526,404
|
|
|
$
|
2,219,577
|
|
|
$
|
1,411,950
|
|
|
Cost of revenues
|
|
|
614,722
|
|
|
|
353,843
|
|
|
|
1,635,976
|
|
|
|
943,123
|
|
|
Gross profit
|
|
|
222,001
|
|
|
|
172,561
|
|
|
|
583,601
|
|
|
|
468,827
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
69,659
|
|
|
|
55,666
|
|
|
|
210,855
|
|
|
|
155,307
|
|
|
Sales and marketing
|
|
|
42,726
|
|
|
|
29,383
|
|
|
|
117,017
|
|
|
|
85,752
|
|
|
General and administrative
|
|
|
27,933
|
|
|
|
21,098
|
|
|
|
82,483
|
|
|
|
60,317
|
|
|
Other operating expenses (income), net
|
|
|
(2,724
|
)
|
|
|
—
|
|
|
|
1,963
|
|
|
|
1,350
|
|
|
Total operating expenses
|
|
|
137,594
|
|
|
|
106,147
|
|
|
|
412,318
|
|
|
|
302,726
|
|
|
Operating income
|
|
|
84,407
|
|
|
|
66,414
|
|
|
|
171,283
|
|
|
|
166,101
|
|
|
Financial expense, net
|
|
|
(33,025
|
)
|
|
|
(5,751
|
)
|
|
|
(52,785
|
)
|
|
|
(13,591
|
)
|
|
Other income
|
|
|
7,533
|
|
|
|
—
|
|
|
|
7,533
|
|
|
|
—
|
|
|
Income before income taxes
|
|
|
58,915
|
|
|
|
60,663
|
|
|
|
126,031
|
|
|
|
152,510
|
|
|
Income taxes
|
|
|
34,172
|
|
|
|
7,615
|
|
|
|
53,081
|
|
|
|
24,294
|
|
|
Net income
|
|
$
|
24,743
|
|
|
$
|
53,048
|
|
|
$
|
72,950
|
|
|
$
|
128,216
|
|
|
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
September 30,
2022
|
|
December 31,
2021
|
|
ASSETS
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
678,329
|
|
|
$
|
530,089
|
|
|
Marketable securities
|
|
|
202,598
|
|
|
|
167,728
|
|
|
Trade receivables, net of allowances of $4,283 and $2,626, respectively
|
|
|
785,325
|
|
|
|
456,339
|
|
|
Inventories, net
|
|
|
561,352
|
|
|
|
380,143
|
|
|
Prepaid expenses and other current assets
|
|
|
224,169
|
|
|
|
176,992
|
|
|
Total current assets
|
|
|
2,451,773
|
|
|
|
1,711,291
|
|
|
LONG-TERM ASSETS:
|
|
|
|
|
|
Marketable securities
|
|
|
688,753
|
|
|
|
482,228
|
|
|
Deferred tax assets, net
|
|
|
38,268
|
|
|
|
27,572
|
|
|
Property, plant and equipment, net
|
|
|
491,433
|
|
|
|
410,379
|
|
|
Operating lease right-of-use assets, net
|
|
|
62,535
|
|
|
|
47,137
|
|
|
Intangible assets, net
|
|
|
46,286
|
|
|
|
58,861
|
|
|
Goodwill
|
|
|
108,860
|
|
|
|
129,629
|
|
|
Other long-term assets
|
|
|
15,638
|
|
|
|
33,856
|
|
|
Total long-term assets
|
|
|
1,451,773
|
|
|
|
1,189,662
|
|
|
Total assets
|
|
|
3,903,546
|
|
|
|
2,900,953
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
Trade payables, net
|
|
|
311,565
|
|
|
|
252,068
|
|
|
Employees and payroll accruals
|
|
|
71,905
|
|
|
|
74,465
|
|
|
Warranty obligations
|
|
|
97,222
|
|
|
|
71,480
|
|
|
Deferred revenues and customers advances
|
|
|
31,896
|
|
|
|
17,789
|
|
|
Accrued expenses and other current liabilities
|
|
|
181,892
|
|
|
|
109,379
|
|
|
Total current liabilities
|
|
|
694,480
|
|
|
|
525,181
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
Convertible senior notes, net
|
|
|
623,721
|
|
|
|
621,535
|
|
|
Warranty obligations
|
|
|
248,917
|
|
|
|
193,680
|
|
|
Deferred revenues
|
|
|
176,824
|
|
|
|
151,556
|
|
|
Finance lease liabilities
|
|
|
45,509
|
|
|
|
40,508
|
|
|
Operating lease liabilities
|
|
|
46,398
|
|
|
|
38,912
|
|
|
Other long-term liabilities
|
|
|
15,570
|
|
|
|
19,542
|
|
|
Total long-term liabilities
|
|
|
1,156,939
|
|
|
|
1,065,733
|
|
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY:
|
|
|
|
|
|
Common stock of $0.0001 par value - Authorized: 125,000,000 shares as of September 30, 2022 and December 31, 2021; issued and outstanding: 55,894,106 and 52,815,395 shares as of September 30, 2022 and December 31, 2021, respectively
|
|
|
6
|
|
|
|
5
|
|
|
Additional paid-in capital
|
|
|
1,457,379
|
|
|
|
687,295
|
|
|
Accumulated other comprehensive loss
|
|
|
(128,266
|
)
|
|
|
(27,319
|
)
|
|
Retained earnings
|
|
|
723,008
|
|
|
|
650,058
|
|
|
Total stockholders’ equity
|
|
|
2,052,127
|
|
|
|
1,310,039
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
3,903,546
|
|
|
$
|
2,900,953
|
|
|
SOLAREDGE TECHNOLOGIES INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands, except per share data)
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2022
|
|
2021
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
72,950
|
|
|
$
|
128,216
|
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
Depreciation of property, plant and equipment
|
|
|
29,571
|
|
|
|
21,492
|
|
|
Amortization of intangible assets
|
|
|
7,741
|
|
|
|
7,487
|
|
|
Amortization of debt discount and debt issuance costs
|
|
|
2,186
|
|
|
|
2,175
|
|
|
Amortization of premium and accretion of discount on available-for-sale marketable securities, net
|
|
|
7,864
|
|
|
|
6,301
|
|
|
Impairment of goodwill and intangible assets
|
|
|
4,008
|
|
|
|
—
|
|
|
Stock-based compensation expenses
|
|
|
106,932
|
|
|
|
73,390
|
|
|
Gain from sale of privately held company
|
|
|
(7,533
|
)
|
|
|
—
|
|
|
Deferred income taxes, net
|
|
|
(3,822
|
)
|
|
|
(6,686
|
)
|
|
Loss (gain) from sale and disposal of assets
|
|
|
(485
|
)
|
|
|
2,013
|
|
|
Exchange rate fluctuations and other items, net
|
|
|
64,662
|
|
|
|
13,086
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
Inventories, net
|
|
|
(188,579
|
)
|
|
|
30,678
|
|
|
Prepaid expenses and other assets
|
|
|
(55,478
|
)
|
|
|
(14,977
|
)
|
|
Trade receivables, net
|
|
|
(377,089
|
)
|
|
|
(206,131
|
)
|
|
Trade payables, net
|
|
|
53,683
|
|
|
|
(22,959
|
)
|
|
Employees and payroll accruals
|
|
|
12,119
|
|
|
|
14,321
|
|
|
Warranty obligations
|
|
|
82,025
|
|
|
|
42,368
|
|
|
Deferred revenues and customers advances
|
|
|
41,440
|
|
|
|
13,723
|
|
|
Other liabilities, net
|
|
|
67,789
|
|
|
|
20,055
|
|
|
Net cash provided by (used in) operating activities
|
|
|
(80,016
|
)
|
|
|
124,552
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Proceed from sales and maturities of available-for-sale marketable securities
|
|
|
178,415
|
|
|
|
174,817
|
|
|
Purchase of property, plant and equipment
|
|
|
(125,085
|
)
|
|
|
(94,135
|
)
|
|
Investment in available-for-sale marketable securities
|
|
|
(461,491
|
)
|
|
|
(511,615
|
)
|
|
Investment in a privately-held company
|
|
|
—
|
|
|
|
(16,643
|
)
|
|
Proceeds from sale of a privately-held company
|
|
|
24,175
|
|
|
|
—
|
|
|
Withdrawal from bank deposits, net
|
|
|
—
|
|
|
|
50,020
|
|
|
Payment for asset acquisition, net of cash acquired
|
|
|
—
|
|
|
|
(2,996
|
)
|
|
Other investing activities
|
|
|
3,472
|
|
|
|
2,593
|
|
|
Net cash used in investing activities
|
|
|
(380,514
|
)
|
|
|
(397,959
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from secondary public offering, net of issuance costs
|
|
|
650,526
|
|
|
|
—
|
|
|
Repayment of bank loans
|
|
|
(104
|
)
|
|
|
(16,219
|
)
|
|
Proceeds from exercise of stock-based awards
|
|
|
3,508
|
|
|
|
6,128
|
|
|
Tax withholding in connection with stock-based awards, net
|
|
|
(4,686
|
)
|
|
|
(8,402
|
)
|
|
Other financing activities
|
|
|
(2,109
|
)
|
|
|
(939
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
647,135
|
|
|
|
(19,432
|
)
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
186,605
|
|
|
|
(292,839
|
)
|
|
Cash and cash equivalents at the beginning of the period
|
|
|
530,089
|
|
|
|
827,146
|
|
|
Effect of exchange rate differences on cash and cash equivalents
|
|
|
(38,365
|
)
|
|
|
(7,719
|
)
|
|
Cash and cash equivalents at the end of the period
|
|
$
|
678,329
|
|
|
$
|
526,588
|
|
|
SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
2022
|
|
June 30,
2022
|
|
September 30,
2021
|
|
September 30,
2022
|
|
September 30,
2021
|
|
Gross profit (GAAP)
|
$
|
222,001
|
|
|
$
|
182,642
|
|
|
$
|
172,561
|
|
|
$
|
583,601
|
|
|
$
|
468,827
|
|
|
Revenues from finance component
|
|
(159
|
)
|
|
|
(146
|
)
|
|
|
(111
|
)
|
|
|
(440
|
)
|
|
|
(296
|
)
|
|
Stock-based compensation
|
|
4,661
|
|
|
|
5,285
|
|
|
|
4,289
|
|
|
|
15,008
|
|
|
|
14,370
|
|
|
Disposal of assets related to Critical Power
|
|
—
|
|
|
|
4,314
|
|
|
|
—
|
|
|
|
4,314
|
|
|
|
—
|
|
|
Amortization and depreciation of acquired assets
|
|
2,064
|
|
|
|
2,185
|
|
|
|
2,341
|
|
|
|
6,468
|
|
|
|
7,054
|
|
|
Gross profit (Non-GAAP)
|
$
|
228,567
|
|
|
$
|
194,280
|
|
|
$
|
179,080
|
|
|
$
|
608,951
|
|
|
$
|
489,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin (GAAP)
|
|
26.5
|
%
|
|
|
25.1
|
%
|
|
|
32.8
|
%
|
|
|
26.3
|
%
|
|
|
33.2
|
%
|
|
Revenues from finance component
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
Stock-based compensation
|
|
0.6
|
%
|
|
|
0.7
|
%
|
|
|
0.8
|
%
|
|
|
0.7
|
%
|
|
|
1.0
|
%
|
|
Disposal of assets related to Critical Power
|
|
—
|
%
|
|
|
0.6
|
%
|
|
|
—
|
%
|
|
|
0.2
|
%
|
|
|
—
|
%
|
|
Amortization and depreciation of acquired assets
|
|
0.2
|
%
|
|
|
0.3
|
%
|
|
|
0.4
|
%
|
|
|
0.3
|
%
|
|
|
0.5
|
%
|
|
Gross margin (Non-GAAP)
|
|
27.3
|
%
|
|
|
26.7
|
%
|
|
|
34.0
|
%
|
|
|
27.4
|
%
|
|
|
34.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (GAAP)
|
$
|
137,594
|
|
|
$
|
146,630
|
|
|
$
|
106,147
|
|
|
$
|
412,318
|
|
|
$
|
302,726
|
|
|
Stock-based compensation
|
|
(31,090
|
)
|
|
|
(31,789
|
)
|
|
|
(21,896
|
)
|
|
|
(91,924
|
)
|
|
|
(59,020
|
)
|
|
Amortization and depreciation of acquired assets
|
|
(495
|
)
|
|
|
(531
|
)
|
|
|
(444
|
)
|
|
|
(1,571
|
)
|
|
|
(953
|
)
|
|
Assets impairment
|
|
19
|
|
|
|
(4,687
|
)
|
|
|
—
|
|
|
|
(4,668
|
)
|
|
|
—
|
|
|
Gain (loss) from assets sales and disposal
|
|
744
|
|
|
|
(8
|
)
|
|
|
37
|
|
|
|
1,146
|
|
|
|
99
|
|
|
Other items
|
|
1,559
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,559
|
|
|
|
(1,350
|
)
|
|
Operating expenses (Non-GAAP)
|
$
|
108,331
|
|
|
$
|
109,615
|
|
|
$
|
83,844
|
|
|
$
|
316,860
|
|
|
$
|
241,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (GAAP)
|
$
|
84,407
|
|
|
$
|
36,012
|
|
|
$
|
66,414
|
|
|
$
|
171,283
|
|
|
$
|
166,101
|
|
|
Revenues from finance component
|
|
(159
|
)
|
|
|
(146
|
)
|
|
|
(111
|
)
|
|
|
(440
|
)
|
|
|
(296
|
)
|
|
Disposal of assets related to Critical Power
|
|
—
|
|
|
|
4,314
|
|
|
|
—
|
|
|
|
4,314
|
|
|
|
—
|
|
|
Stock-based compensation
|
|
35,751
|
|
|
|
37,074
|
|
|
|
26,185
|
|
|
|
106,932
|
|
|
|
73,390
|
|
|
Amortization and depreciation of acquired assets
|
|
2,559
|
|
|
|
2,716
|
|
|
|
2,785
|
|
|
|
8,039
|
|
|
|
8,007
|
|
|
Assets impairment
|
|
(19
|
)
|
|
|
4,687
|
|
|
|
—
|
|
|
|
4,668
|
|
|
|
—
|
|
|
Loss (gain) from assets sales and disposal
|
|
(744
|
)
|
|
|
8
|
|
|
|
(37
|
)
|
|
|
(1,146
|
)
|
|
|
(99
|
)
|
|
Other items
|
|
(1,559
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,559
|
)
|
|
|
1,350
|
|
|
Operating income (Non-GAAP)
|
$
|
120,236
|
|
|
$
|
84,665
|
|
|
$
|
95,236
|
|
|
$
|
292,091
|
|
|
$
|
248,453
|
|
|
SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
2022
|
|
June 30,
2022
|
|
September 30,
2021
|
|
September 30,
2022
|
|
September 30,
2021
|
|
Financial income (expense), net (GAAP)
|
$
|
(33,025
|
)
|
|
$
|
(14,311
|
)
|
|
$
|
(5,751
|
)
|
|
$
|
(52,785
|
)
|
|
$
|
(13,591
|
)
|
|
Notes due 2025
|
|
730
|
|
|
|
728
|
|
|
|
726
|
|
|
|
2,186
|
|
|
|
2,175
|
|
|
Non cash interest
|
|
1,775
|
|
|
|
1,699
|
|
|
|
1,469
|
|
|
|
5,083
|
|
|
|
4,245
|
|
|
Currency fluctuation related to lease standard
|
|
(1,116
|
)
|
|
|
(9,028
|
)
|
|
|
574
|
|
|
|
(11,936
|
)
|
|
|
(415
|
)
|
|
Financial income (expense), net (Non-GAAP)
|
$
|
(31,636
|
)
|
|
$
|
(20,912
|
)
|
|
$
|
(2,982
|
)
|
|
$
|
(57,452
|
)
|
|
$
|
(7,586
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (GAAP)
|
$
|
7,533
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,533
|
|
|
$
|
—
|
|
|
Gain from sale of investment in privately-held company
|
|
(7,533
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(7,533
|
)
|
|
|
—
|
|
|
Other income (Non-GAAP)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense) (GAAP)
|
$
|
(34,172
|
)
|
|
$
|
(6,617
|
)
|
|
$
|
(7,615
|
)
|
|
$
|
(53,081
|
)
|
|
$
|
(24,294
|
)
|
|
Income tax adjustment
|
|
(291
|
)
|
|
|
(389
|
)
|
|
|
(2,528
|
)
|
|
|
(1,881
|
)
|
|
|
(6,458
|
)
|
|
Income tax benefit (expense) (Non-GAAP)
|
$
|
(34,463
|
)
|
|
$
|
(7,006
|
)
|
|
$
|
(10,143
|
)
|
|
$
|
(54,962
|
)
|
|
$
|
(30,752
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (GAAP)
|
$
|
24,743
|
|
|
$
|
15,084
|
|
|
$
|
53,048
|
|
|
$
|
72,950
|
|
|
$
|
128,216
|
|
|
Revenues from finance component
|
|
(159
|
)
|
|
|
(146
|
)
|
|
|
(111
|
)
|
|
|
(440
|
)
|
|
|
(296
|
)
|
|
Disposal of assets related to Critical Power
|
|
—
|
|
|
|
4,314
|
|
|
|
—
|
|
|
|
4,314
|
|
|
|
—
|
|
|
Stock-based compensation
|
|
35,751
|
|
|
|
37,074
|
|
|
|
26,185
|
|
|
|
106,932
|
|
|
|
73,390
|
|
|
Amortization and depreciation of acquired assets
|
|
2,559
|
|
|
|
2,716
|
|
|
|
2,785
|
|
|
|
8,039
|
|
|
|
8,007
|
|
|
Assets impairment
|
|
(19
|
)
|
|
|
4,687
|
|
|
|
—
|
|
|
|
4,668
|
|
|
|
—
|
|
|
Loss (gain) from assets sales and disposal
|
|
(744
|
)
|
|
|
8
|
|
|
|
(37
|
)
|
|
|
(1,146
|
)
|
|
|
(99
|
)
|
|
Other items
|
|
(1,559
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,559
|
)
|
|
|
1,350
|
|
|
Notes due 2025
|
|
730
|
|
|
|
728
|
|
|
|
726
|
|
|
|
2,186
|
|
|
|
2,175
|
|
|
Non cash interest
|
|
1,775
|
|
|
|
1,699
|
|
|
|
1,469
|
|
|
|
5,083
|
|
|
|
4,245
|
|
|
Currency fluctuation related to lease standard
|
|
(1,116
|
)
|
|
|
(9,028
|
)
|
|
|
574
|
|
|
|
(11,936
|
)
|
|
|
(415
|
)
|
|
Gain from sale of investment in privately-held company
|
|
(7,533
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(7,533
|
)
|
|
|
—
|
|
|
Income tax adjustment
|
|
(291
|
)
|
|
|
(389
|
)
|
|
|
(2,528
|
)
|
|
|
(1,881
|
)
|
|
|
(6,458
|
)
|
|
Net income (Non-GAAP)
|
$
|
54,137
|
|
|
$
|
56,747
|
|
|
$
|
82,111
|
|
|
$
|
179,677
|
|
|
$
|
210,115
|
|
|
SOLAREDGE TECHNOLOGIES INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(in thousands, except per share data and percentages)
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
2022
|
|
June 30,
2022
|
|
September 30,
2021
|
|
September 30,
2022
|
|
September 30,
2021
|
|
Net basic earnings per share (GAAP)
|
$
|
0.44
|
|
|
$
|
0.27
|
|
|
$
|
1.01
|
|
|
$
|
1.33
|
|
|
$
|
2.46
|
|
|
Revenues from finance component
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
(0.01
|
)
|
|
|
0.00
|
|
|
Disposal of assets related to Critical Power
|
|
—
|
|
|
|
0.08
|
|
|
|
—
|
|
|
|
0.08
|
|
|
|
—
|
|
|
Stock-based compensation
|
|
0.64
|
|
|
|
0.67
|
|
|
|
0.50
|
|
|
|
1.95
|
|
|
|
1.41
|
|
|
Amortization and depreciation of acquired assets
|
|
0.05
|
|
|
|
0.04
|
|
|
|
0.05
|
|
|
|
0.15
|
|
|
|
0.15
|
|
|
Assets impairment
|
|
0.00
|
|
|
|
0.09
|
|
|
|
—
|
|
|
|
0.09
|
|
|
|
—
|
|
|
Loss (gain) from assets sales and disposal
|
|
(0.02
|
)
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
(0.03
|
)
|
|
|
0.00
|
|
|
Other items
|
|
(0.02
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.02
|
)
|
|
|
0.03
|
|
|
Notes due 2025
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.02
|
|
|
|
0.04
|
|
|
|
0.04
|
|
|
Non cash interest
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.09
|
|
|
|
0.08
|
|
|
Currency fluctuation related to lease standard
|
|
(0.02
|
)
|
|
|
(0.16
|
)
|
|
|
0.01
|
|
|
|
(0.22
|
)
|
|
|
(0.01
|
)
|
|
Gain from sale of investment in privately-held company
|
|
(0.13
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.14
|
)
|
|
|
—
|
|
|
Income tax adjustment
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
(0.05
|
)
|
|
|
(0.03
|
)
|
|
|
(0.12
|
)
|
|
Net basic earnings per share (Non-GAAP)
|
$
|
0.97
|
|
|
$
|
1.02
|
|
|
$
|
1.57
|
|
|
$
|
3.28
|
|
|
$
|
4.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net diluted earnings per share (GAAP)
|
$
|
0.43
|
|
|
$
|
0.26
|
|
|
$
|
0.96
|
|
|
$
|
1.29
|
|
|
$
|
2.32
|
|
|
Revenues from finance component
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
Disposal of assets related to Critical Power
|
|
—
|
|
|
|
0.08
|
|
|
|
—
|
|
|
|
0.08
|
|
|
|
—
|
|
|
Stock-based compensation
|
|
0.59
|
|
|
|
0.62
|
|
|
|
0.45
|
|
|
|
1.80
|
|
|
|
1.27
|
|
|
Amortization and depreciation of acquired assets
|
|
0.05
|
|
|
|
0.04
|
|
|
|
0.05
|
|
|
|
0.13
|
|
|
|
0.14
|
|
|
Assets impairment
|
|
0.00
|
|
|
|
0.08
|
|
|
|
—
|
|
|
|
0.08
|
|
|
|
—
|
|
|
Loss (gain) from assets sales and disposal
|
|
(0.02
|
)
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
(0.02
|
)
|
|
|
0.00
|
|
|
Other items
|
|
(0.02
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.02
|
)
|
|
|
0.02
|
|
|
Notes due 2025
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
Non cash interest
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.09
|
|
|
|
0.08
|
|
|
Currency fluctuation related to lease standard
|
|
(0.02
|
)
|
|
|
(0.15
|
)
|
|
|
0.01
|
|
|
|
(0.20
|
)
|
|
|
(0.01
|
)
|
|
Gain from sale of investment in privately-held company
|
|
(0.13
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.13
|
)
|
|
|
—
|
|
|
Income tax adjustment
|
|
0.00
|
|
|
|
(0.01
|
)
|
|
|
(0.05
|
)
|
|
|
(0.03
|
)
|
|
|
(0.11
|
)
|
|
Net diluted earnings per share (Non-GAAP)
|
$
|
0.91
|
|
|
$
|
0.95
|
|
|
$
|
1.45
|
|
|
$
|
3.06
|
|
|
$
|
3.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares used in computing net diluted earnings per share (GAAP)
|
|
58,747,538
|
|
|
|
58,564,734
|
|
|
|
55,929,000
|
|
|
|
57,886,041
|
|
|
|
55,955,441
|
|
|
Stock-based compensation
|
|
784,228
|
|
|
|
904,781
|
|
|
|
653,967
|
|
|
|
872,076
|
|
|
|
733,488
|
|
|
Number of shares used in computing net diluted earnings per share (Non-GAAP)
|
|
59,531,766
|
|
|
|
59,469,515
|
|
|
|
56,582,967
|
|
|
|
58,758,117
|
|
|
|
56,688,929
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20221107005942/en/