Stock Analysis on Net
Stock Analysis on Net

Enphase Energy Inc. (NASDAQ:ENPH)

This company has been moved to the archive! The financial data has not been updated since February 9, 2024.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Enphase Energy Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 2,443,518 2,264,271 1,462,461 933,064 499,657
Adjustments
Add: Allowance for doubtful accounts 2,502 979 1,590 462 564
After Adjustment
Adjusted current assets 2,446,020 2,265,250 1,464,051 933,526 500,221

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The analysis of the annual financial data reveals a consistent and significant upward trend in the current assets from 2019 through 2023.

Current Assets
Starting at approximately $499.7 million in 2019, current assets showed a substantial increase each year, reaching nearly $2.44 billion by the end of 2023. This represents nearly a fivefold increase over the five-year period, indicating strong growth in the company's short-term asset base.
Adjusted Current Assets
The adjusted current assets mirrored the trend observed in the current assets, increasing from around $500.2 million in 2019 to approximately $2.45 billion in 2023. The closeness of the values between current assets and adjusted current assets suggests that adjustments made had minimal impact, indicating consistent asset valuation practices over the observed years.

Overall, the data reflect robust growth in liquidity and short-term financial strength, with substantial accumulation of current assets indicating enhanced capacity to meet short-term obligations. This upward trajectory in both reported and adjusted figures suggests stable operational performance and effective asset management during the period studied.

AI Ask an analyst for more


Adjustments to Total Assets

Enphase Energy Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 3,383,012 3,084,280 2,079,256 1,200,102 713,223
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 2,502 979 1,590 462 564
Less: Deferred tax assets2 252,370 204,872 122,470 92,904 74,531
After Adjustment
Adjusted total assets 3,133,144 2,880,387 1,958,376 1,107,660 639,256

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


The analysis of the annual financial data over the five-year period reveals a consistent and significant upward trend in both total assets and adjusted total assets.

Total assets
The total assets increased steadily from 713,223 thousand US dollars as of December 31, 2019, to 3,383,012 thousand US dollars by December 31, 2023. This indicates an overall growth of approximately 374% over the five years. The data shows a substantial jump between each period, with the largest absolute increase occurring between December 31, 2021, and December 31, 2022, when total assets grew by over 1 billion US dollars.
Adjusted total assets
The adjusted total assets follow a very similar pattern to total assets, showing growth from 639,256 thousand US dollars at the end of 2019 to 3,133,144 thousand US dollars by the end of 2023. This represents an increase of nearly 390% over the same five-year period. The steady rise suggests ongoing expansion and asset accumulation. The difference between total assets and adjusted total assets remains fairly consistent each year, indicating that adjustments applied are stable proportionally over time.

Overall, the data indicates a strong asset base growth, reflecting either increased investment, acquisition of assets, or improvements in asset valuation. This steady and substantial increase suggests a positive trend in financial strength and capacity over the examined period.

AI Ask an analyst for more


Adjustments to Current Liabilities

Enphase Energy Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 532,449 638,219 439,796 534,043 199,311
Adjustments
Less: Deferred revenues, current 118,300 90,747 62,670 47,665 81,783
Less: Warranty obligations, current 36,066 35,556 19,395 11,260 10,078
Less: Liabilities related to restructuring activities, current 3,104 714
After Adjustment
Adjusted current liabilities 374,979 511,202 357,731 475,118 107,450

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Current liabilities
Current liabilities increased significantly from 2019 to 2020, rising from approximately 199 million USD to over 534 million USD. Following this peak, there was a decline in 2021 to around 440 million USD, before increasing again in 2022 to approximately 638 million USD. In 2023, current liabilities decreased to roughly 532 million USD. Overall, the pattern indicates volatility with an initial sharp increase, a subsequent decrease, another rise, and then a final decline in the latest period.
Adjusted current liabilities
The adjusted current liabilities show a somewhat similar trend but with less pronounced fluctuations. Starting at about 107 million USD in 2019, there was a substantial increase in 2020 to nearly 475 million USD. This was followed by a decrease to approximately 358 million USD in 2021. In 2022, adjusted current liabilities rose again to about 511 million USD but then dropped to roughly 375 million USD in 2023. This series also exhibits volatility but with smaller absolute values and a marked reduction in liabilities after 2020.
Overall insights
The data reveals that both current and adjusted current liabilities experienced considerable increases in 2020 compared to 2019, possibly indicating heightened short-term obligations or increased operational activity during that year. Subsequently, there were alternating decreases and increases, with 2023 showing a reduction in liabilities compared to the previous year. The adjusted current liabilities remain consistently lower than the total current liabilities, suggesting the adjustments remove certain liabilities to provide a more conservative measure. The volatility in these liabilities may reflect changes in the company's working capital management, financing activities, or external economic factors influencing short-term obligations.

AI Ask an analyst for more


Adjustments to Total Liabilities

Enphase Energy Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 2,399,388 2,258,707 1,649,088 716,109 441,011
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 5,189 4,829 2,969 436 865
Less: Deferred revenues 487,472 372,360 249,856 173,138 181,987
Less: Warranty obligations 189,087 131,446 73,377 45,913 37,098
Less: Liabilities related to restructuring activities 3,104 714
After Adjustment
Adjusted total liabilities 1,714,536 1,749,358 1,322,886 496,622 221,061

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Total liabilities

Total liabilities demonstrated a consistent and substantial increase over the analyzed period from 2019 to 2023. Starting at approximately 441 million USD in 2019, the figure rose sharply to over 716 million USD in 2020. This upward trajectory accelerated further in 2021, with total liabilities reaching nearly 1.65 billion USD. The trend continued in 2022 and 2023, culminating in total liabilities close to 2.4 billion USD. This pattern indicates a significant expansion in the company's obligations over the five-year period.

Adjusted total liabilities

Adjusted total liabilities also showed a notable increase from 2019 through 2022, starting at approximately 221 million USD and rising to nearly 1.75 billion USD by 2022. Unlike total liabilities, the adjusted figure peaked in 2022 and showed a slight decline in 2023, decreasing to about 1.71 billion USD. This suggests that while overall liabilities continued to grow, the adjusted liabilities, which may exclude certain components for a more refined measure, experienced a slight reduction in the latest year reported.

AI Ask an analyst for more


Adjustments to Stockholders’ Equity

Enphase Energy Inc., adjusted stockholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity 983,624 825,573 430,168 483,993 272,212
Adjustments
Less: Net deferred tax asset (liability)1 247,181 200,043 119,501 92,468 73,666
Add: Allowance for doubtful accounts 2,502 979 1,590 462 564
Add: Deferred revenues 487,472 372,360 249,856 173,138 181,987
Add: Warranty obligations 189,087 131,446 73,377 45,913 37,098
Add: Liabilities related to restructuring activities 3,104 714
After Adjustment
Adjusted stockholders’ equity 1,418,608 1,131,029 635,490 611,038 418,195

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Net deferred tax asset (liability). See details »


Stockholders' Equity
The stockholders' equity exhibited a significant upward trend over the period analyzed. Starting from approximately $272 million at the end of 2019, it saw a substantial increase to nearly $484 million in 2020. This was followed by a slight decline to $430 million in 2021. However, the equity rebounded strongly thereafter, reaching about $826 million by the end of 2022 and continuing upward to approximately $984 million by the end of 2023. This overall growth suggests an increasing value accruing to shareholders, possibly indicating successful capital management or profitability improvements despite the temporary dip in 2021.
Adjusted Stockholders' Equity
The adjusted stockholders' equity also demonstrated consistent and robust growth throughout the period. From a base level of roughly $418 million at the end of 2019, the figure increased steadily each year without any declines. In 2020, it rose to approximately $611 million, followed by a slight increase to around $635 million in 2021. Thereafter, the growth accelerated, reaching about $1.13 billion in 2022 and further rising to nearly $1.42 billion in 2023. This persistent upward movement in adjusted equity reflects favorable adjustments, potentially encompassing valuation changes or other comprehensive income elements that contribute positively to the firm's net worth beyond the book equity.
Overall Insights
Both measured forms of equity reveal a positive trajectory, with the adjusted stockholders' equity consistently surpassing and growing faster than the nominal stockholders' equity. The brief decline in recorded stockholders’ equity in 2021 contrasts with the steady increase in adjusted equity, indicating that underlying adjustments may have mitigated potential impacts from that year's operational factors. The pronounced increases in equity values during the latter years could be attributed to enhanced profitability, capital infusions, or revaluations. These patterns imply strengthening financial health and increasing value for shareholders over the period analyzed.

AI Ask an analyst for more


Adjustments to Capitalization Table

Enphase Energy Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Debt, current 90,892 86,052 325,967 2,884
Debt, non-current 1,293,738 1,199,465 951,594 4,898 102,659
Total reported debt 1,293,738 1,290,357 1,037,646 330,865 105,543
Stockholders’ equity 983,624 825,573 430,168 483,993 272,212
Total reported capital 2,277,362 2,115,930 1,467,814 814,858 377,755
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2 5,220 5,371 3,830 4,542 3,170
Add: Operating lease liabilities, non-current (Other liabilities)3 18,802 19,077 11,920 15,209 9,542
Adjusted total debt 1,317,760 1,314,805 1,053,396 350,616 118,255
Adjustments to Equity
Less: Net deferred tax asset (liability)4 247,181 200,043 119,501 92,468 73,666
Add: Allowance for doubtful accounts 2,502 979 1,590 462 564
Add: Deferred revenues 487,472 372,360 249,856 173,138 181,987
Add: Warranty obligations 189,087 131,446 73,377 45,913 37,098
Add: Liabilities related to restructuring activities 3,104 714
Adjusted stockholders’ equity 1,418,608 1,131,029 635,490 611,038 418,195
After Adjustment
Adjusted total capital 2,736,368 2,445,834 1,688,886 961,654 536,450

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, current. See details »

3 Operating lease liabilities, non-current (Other liabilities). See details »

4 Net deferred tax asset (liability). See details »


The financial data reveals notable trends in the company’s capital structure and leverage over the examined period.

Total Reported Debt
The total reported debt has exhibited a significant upward trajectory, increasing from approximately $105.5 million at the end of 2019 to about $1.29 billion by the end of 2023. This reflects more than a tenfold increase over five years, with particularly sharp rises occurring between 2020 and 2022.
Stockholders’ Equity
Stockholders’ equity also increased substantially, from $272.2 million in 2019 to nearly $983.6 million in 2023. The trend shows growth, albeit with a slight decline observed between 2020 and 2021 before a more pronounced rise in 2022 and 2023, nearly doubling in value during the last two periods.
Total Reported Capital
Total reported capital, being the sum of debt and equity, correspondingly increased markedly from $377.8 million in 2019 to approximately $2.28 billion in 2023. This pattern is consistent with the increases in both debt and equity, showing steady capital expansion.
Adjusted Debt Metrics
Adjusted total debt follows a trend similar to the reported debt, rising from $118.3 million in 2019 to about $1.32 billion in 2023. The adjustment does not materially alter the overall growth pattern but slightly increases the reported figures.
Adjusted Stockholders’ Equity
Adjusted stockholders’ equity grew from $418.2 million to roughly $1.42 billion over the five-year span. This adjusted metric shows a smoother and more consistent increase compared to the unadjusted counterpart, highlighting strengthening equity buffer capacity over time.
Adjusted Total Capital
Adjusted total capital, summing the adjusted debt and equity, reflects an increase from $536.4 million to $2.74 billion. This steady growth indicates an overall increase in the company’s financial resources and capital base, suggesting an expanding scale and possibly increased operational capacity.

Overall, the data portrays a company scaling up its financial leverage, with both debt and equity rising significantly. While debt has increased substantially, equity growth—especially under adjusted measures—is strong, potentially signaling improved capitalization and financial resource availability. The rising total capital base supports the notion of expansion but may warrant continued monitoring of debt levels relative to equity for leverage risk assessment.

AI Ask an analyst for more


Adjustments to Revenues

Enphase Energy Inc., adjusted net revenues

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net revenues 2,290,786 2,330,853 1,382,049 774,425 624,333
Adjustment
Add: Increase (decrease) in deferred revenues 115,112 122,504 76,718 (8,849) 71,957
After Adjustment
Adjusted net revenues 2,405,898 2,453,357 1,458,767 765,576 696,290

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The analysis of the financial data reveals notable trends in both net revenues and adjusted net revenues over the five-year period from 2019 to 2023.

Net Revenues
There is a clear upward trajectory in net revenues from 2019 to 2022. Starting at approximately 624 million US dollars in 2019, net revenues increased steadily each year, reaching over 2.3 billion US dollars in 2022. This growth represents a significant expansion, more than tripling the initial value within four years. However, in 2023, net revenues slightly declined to about 2.29 billion US dollars, indicating a minor contraction after the strong growth phase.
Adjusted Net Revenues
Adjusted net revenues follow a similar pattern to net revenues with consistent growth from 2019 through 2022. Beginning at around 696 million US dollars in 2019, adjusted net revenues rose steadily to reach approximately 2.45 billion US dollars by the end of 2022. Like the net revenues, adjusted net revenues experienced a slight decrease in 2023, declining to roughly 2.41 billion US dollars. Despite this dip, adjusted net revenues remain substantially higher than the values recorded prior to 2022.

Overall, the data demonstrates robust growth in revenues over the initial four years, signaling successful expansion or higher sales volumes. The minor decrease in 2023 for both net and adjusted net revenues suggests the onset of a potential stabilization or market challenges after a period of rapid growth. The close tracking of adjusted net revenues with net revenues indicates consistent adjustments applied did not significantly alter the overall revenue trend.

AI Ask an analyst for more


Adjustments to Reported Income

Enphase Energy Inc., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income 438,936 397,362 145,449 133,995 161,148
Adjustments
Add: Deferred income tax expense (benefit)1 (47,188) (137) (31,241) (17,117) (72,950)
Add: Increase (decrease) in allowance for doubtful accounts 1,523 (611) 1,128 (102) (1,574)
Add: Increase (decrease) in deferred revenues 115,112 122,504 76,718 (8,849) 71,957
Add: Increase (decrease) in warranty obligations 57,641 58,069 27,464 8,815 5,804
Add: Increase (decrease) in liabilities related to restructuring activities 2,390 714 (2,783)
Add: Other comprehensive income (loss) 8,894 (8,862) (2,454) 1,357 (1,665)
After Adjustment
Adjusted net income 577,308 569,039 217,064 118,099 159,937

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »


Net Income Trend
The net income demonstrates a generally upward trajectory over the five-year period. Starting at 161,148 thousand USD in 2019, it experienced a decline in 2020 to 133,995 thousand USD. However, from 2020 onward, there is a consistent increase each year, culminating in 438,936 thousand USD in 2023. Notably, the increase between 2021 and 2022 is substantial, more than doubling from 145,449 to 397,362 thousand USD.
Adjusted Net Income Trend
The adjusted net income follows a similar upward pattern but with more pronounced volatility. In 2019, the adjusted net income was 159,937 thousand USD, which declined more sharply in 2020 to 118,099 thousand USD. Subsequently, it showed a significant recovery in 2021 by nearly doubling to 217,064 thousand USD. The most remarkable growth is observed between 2021 and 2022, where the figure more than doubled again to 569,039 thousand USD, followed by a marginal increase in 2023 to 577,308 thousand USD.
Income Analysis
Both net income and adjusted net income display patterns of decline followed by strong recovery and growth, indicating positive operational improvements or non-recurring adjustments impacting profitability. The larger increases in adjusted net income suggest that adjustments (which may exclude certain one-time items) have a substantial effect on the reported profitability, particularly noticeable in the sharp rise from 2021 to 2022. The stabilized yet elevated level of adjusted net income in 2023 compared to the sharp rise in the previous year indicates consolidation after rapid growth.

AI Ask an analyst for more