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.

Income Statement 
Quarterly Data

Enphase Energy Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Net revenues 302,570 551,082 711,118 726,016 724,652 634,713 530,196 441,292 412,719 351,519 316,057 301,754 264,839 178,503 125,538 205,545 210,032 180,057 134,094 100,150
Cost of revenues (155,908) (289,069) (387,776) (399,645) (413,951) (366,797) (311,191) (264,319) (249,405) (211,161) (188,256) (178,805) (142,901) (83,522) (77,151) (124,870) (132,151) (115,351) (88,775) (66,811)
Gross profit 146,662 262,013 323,342 326,371 310,701 267,916 219,005 176,973 163,314 140,358 127,801 122,949 121,938 94,981 48,387 80,675 77,881 64,706 45,319 33,339
Research and development (55,291) (54,873) (60,043) (57,129) (49,683) (44,188) (39,256) (35,719) (31,589) (29,411) (22,708) (21,818) (15,801) (15,052) (13,192) (11,876) (11,168) (11,085) (9,604) (8,524)
Sales and marketing (53,409) (55,357) (58,405) (64,621) (64,913) (55,257) (53,588) (41,344) (44,470) (39,296) (25,586) (19,622) (14,139) (14,645) (12,371) (11,772) (10,690) (9,551) (9,054) (7,433)
General and administrative (33,379) (33,794) (34,397) (36,265) (37,355) (32,436) (32,125) (38,086) (29,560) (34,300) (20,107) (20,123) (12,884) (13,525) (11,970) (12,315) (10,450) (9,895) (8,583) (9,880)
Restructuring charges (14,814) (177) (693) (1,790) (594) (1,131) (469) (631) (368)
Operating expenses (156,893) (144,024) (153,022) (158,708) (153,741) (132,475) (124,969) (115,149) (105,619) (103,007) (68,401) (61,563) (42,824) (43,222) (37,533) (35,963) (33,439) (31,000) (27,872) (26,205)
Income from operations (10,231) 117,989 170,320 167,663 156,960 135,441 94,036 61,824 57,695 37,351 59,400 61,386 79,114 51,759 10,854 44,712 44,442 33,706 17,447 7,134
Interest income 20,493 19,669 16,526 13,040 8,720 3,680 796 460 414 110 98 73 673 110 282 1,091 815 894 593 211
Interest expense (2,268) (2,196) (2,219) (2,156) (2,279) (2,255) (2,168) (2,736) (12,689) (12,628) (12,506) (7,329) (5,901) (5,993) (5,952) (3,155) (2,303) (2,286) (1,351) (3,751)
Other income (expense), net 4,233 1,883 (33) 426 4,777 (2,611) (456) (2,141) 5,236 874 (633) 573 503 (1,031) 653 (924) 1,467 (943) (5,480) (481)
Loss on partial settlement of convertible notes (115) (13) (56,369) (3,037)
Change in fair value of derivatives (59,692) 15,344
Other income (expense), net 22,458 19,356 14,274 11,310 11,218 (1,186) (1,828) (4,417) (7,154) (11,644) (13,054) (63,052) (7,762) (6,914) (64,709) 12,356 (21) (2,335) (6,238) (4,021)
Income (loss) before income taxes 12,227 137,345 184,594 178,973 168,178 134,255 92,208 57,407 50,541 25,707 46,346 (1,666) 71,352 44,845 (53,855) 57,068 44,421 31,371 11,209 3,113
Income tax (provision) benefit 8,692 (23,392) (27,403) (32,100) (14,425) (19,443) (15,232) (5,586) 2,050 (3,898) (6,995) 33,364 1,639 (5,483) 6,561 11,868 72,245 (272) (591) (348)
Net income (loss) 20,919 113,953 157,191 146,873 153,753 114,812 76,976 51,821 52,591 21,809 39,351 31,698 72,991 39,362 (47,294) 68,936 116,666 31,099 10,618 2,765

Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


Net Revenues
Net revenues exhibited an overall upward trend from March 2019 through December 2022, increasing from approximately $100 million to a peak of over $724 million in the fourth quarter of 2022. However, starting in 2023, revenues showed a considerable decline, dropping sharply to around $302 million by the end of the year.
Cost of Revenues
Cost of revenues followed a similar general upward pattern, rising significantly through 2022, reaching a maximum of about $414 million in Q4 2022. Corresponding with the revenue drop in 2023, cost of revenues also declined markedly, falling to approximately $156 million by Q4 2023.
Gross Profit
Gross profit trended upward along with revenues and cost of revenues, increasing from about $33 million in Q1 2019 to a peak exceeding $326 million in Q3 2022. The figure dipped somewhat afterwards but remained above $260 million through Q4 2022 before falling sharply in 2023 to roughly $147 million by Q4.
Operating Expenses
Operating expenses (sum of research and development, sales and marketing, general and administrative, and restructuring charges) generally increased over the period. Research and development expenses rose steadily from around $8.5 million in early 2019 to over $60 million in mid-2023, then slightly declined near the end of 2023. Sales and marketing expenses saw an overall increase, especially peaking toward mid-2023, but contained a decrease towards year-end 2023. General and administrative costs grew notably, with some fluctuations, trending upwards and stabilizing around $33-$37 million in late 2023. Restructuring charges were sporadic, with one significant spike in Q4 2023.
Income from Operations
Operating income showed robust growth from early 2019, peaking at over $170 million in Q4 2022. However, a sharp reversal occurred in Q4 2023, resulting in a loss of approximately $10 million. Prior quarters of 2023 still reflected healthy operating income between $117 million and $167 million.
Interest Income and Expense
Interest income increased substantially over the period, rising from a few hundred thousand dollars in 2019 to over $20 million in Q4 2023. Interest expense fluctuated, peaking between 2019 and 2021 but declining significantly thereafter, stabilizing between $2 million and $3 million in late 2023.
Other Income (Expense), Net
Other income (expense), net, displayed considerable volatility, including substantial negative impacts linked to derivative fair value changes and losses on convertible notes in certain quarters, particularly in 2019 and 2020. More recently, this item showed positive contributions, especially during 2023.
Income Before Income Taxes
Income before income taxes showed a general upward trajectory through 2022, peaking close to $185 million in Q3 2023. This was followed by a marked decline in Q4 2023 to around $12 million.
Income Tax Provision (Benefit)
Income taxes exhibited significant variability, with some quarters showing tax benefits, notably a large benefit in Q4 2019. In later periods, tax provisions tended to increase in line with profitability, with large tax expenses recorded during 2022 and 2023. The last quarter of 2023 showed a tax benefit, which contributed positively to net income.
Net Income (Loss)
Net income followed a strong growth trend from 2019, reaching notably high levels in Q4 2019 (enhanced by tax benefits) and again peaking in late 2022 and early 2023. Throughout 2023, net income remained robust until Q4, when it dropped sharply to about $21 million, reflecting the overall decline in revenues and operating income during the final quarter.
Summary Insights
The financial data reflect a period of substantial growth in revenues, gross profit, and profitability from 2019 through late 2022, supported by rising operating expenses that accompanied expansion efforts. The decline in all key performance metrics starting in 2023, culminating in a negative operating result and substantially lower revenues in Q4 2023, suggests the presence of significant operational or market challenges during that period. Fluctuations in other income and tax effects also materially influenced net profitability across several quarters, indicating exposure to financial instruments and tax planning impacts. Overall, the data demonstrate a strong growth phase followed by a notable downturn in the most recent quarter analyzed.