| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | 1 | — | — | — | — | — | — |
| Sell | 7 | 2 | 8 | 7 | 2 | 10 | 7 | 1 | 3 | 7 | 1 | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 987.69 | 947.27 | 1,236.84 | 1,136.24 |
| Receivables | 172.00 | 170.71 | 262.63 | 235.42 |
| Inventory | 459.75 | 402.08 | 501.29 | 649.85 |
| Other | — | — | — | — |
| 1,882.26 | 1,722.64 | 2,155.97 | 2,166.51 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 230.72 | 354.21 | 271.02 | 321.42 |
| ST’ Debt | 547.87 | 231.67 | 269.51 | 513.40 |
| Other | 8.20 | 7.90 | 8.68 | 9.00 |
| 1,488.16 | 1,334.48 | 1,302.52 | 1,523.45 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 722.23 | 869.99 | — | — |
—
|
| ’25 | 504.27 | 569.34 | 724.56 | 1,158.83 |
2,957.00
|
| ’24 | 458.19 | 523.87 | 537.17 | 518.49 |
2,037.72
|
| ’23 | 589.85 | 590.19 | 563.18 | 516.59 |
2,259.81
|
| ’22 | 495.78 | 584.58 | 631.91 | 609.15 |
2,321.42
|
| ’21 | 334.79 | 401.17 | 438.77 | 435.23 |
1,609.95
|
| ’20 | 210.73 | 181.29 | 209.76 | 320.41 |
922.19
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 10.62 | (186.18) | — | — |
—
|
| ’25 | (104.21) | (292.66) | (121.52) | 96.95 |
(421.44)
|
| ’24 | (143.09) | (208.54) | (156.16) | (258.36) |
(766.15)
|
| ’23 | (439.32) | (202.17) | (63.24) | (116.01) |
(820.74)
|
| ’22 | (256.41) | (197.85) | (89.86) | (304.67) |
(848.79)
|
| ’21 | (185.65) | (170.12) | (180.06) | (281.36) |
(817.19)
|
| ’20 | (116.88) | (35.37) | (14.51) | (151.21) |
(317.97)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (414.21) | (619.82) | — | — |
—
|
| ’25 | (759.23) | (985.48) | (865.16) | (311.91) |
(2,921.78)
|
| ’24 | (678.54) | (817.35) | (920.52) | (1,050.77) |
(3,467.18)
|
| ’23 | (949.63) | (902.43) | (804.69) | (772.13) |
(3,428.88)
|
| ’22 | (683.51) | (716.05) | (636.94) | (823.36) |
(2,859.86)
|
| ’21 | (542.70) | (570.12) | (620.98) | (769.57) |
(2,503.37)
|
| ’20 | (327.35) | (189.32) | (271.48) | (499.49) |
(1,287.65)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.62 | 0.42 | — | — |
—
|
| ’25 | 0.20 | 1.07 | 0.06 | 0.38 |
1.71
|
| ’24 | (0.40) | 0.55 | (0.37) | (12.51) |
(12.81)
|
| ’23 | (1.12) | 0.25 | (4.92) | (1.60) |
(7.41)
|
| ’22 | (0.42) | (0.06) | 0.96 | 0.29 |
0.80
|
| ’21 | (0.12) | (0.20) | 0.11 | (0.19) |
(0.39)
|
| ’20 | (0.23) | (0.11) | 0.28 | (0.88) |
(1.24)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 16.80 | 8.43 | 9.01 | 5.38 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.13 | 29.72 | 22.26 | 22.44 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12,408 | 10,833 | 11,058 | 9,059 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.19 | 0.21 | 0.18 | 0.33 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,321.42 | 2,259.81 | 2,037.72 | 2,957.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.87% | 7.22% | 16.12% | 30.34% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (847.35) | (2,695.53) | (4,382.03) | (1,176.32) | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (36.50%) | (119.28%) | (215.05%) | (39.78%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (849.64) | (2,682.84) | (4,355.22) | (1,009.11) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 451.05 | 1,689.67 | 3,743.04 | 725.58 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.98 | 10.43 | 9.17 | 12.87 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.82 | (7.41) | (12.81) | 1.96 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.02) | (3.79) | (3.45) | (1.83) | ‡‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (9.52) | (12.04) | (12.15) | (10.88) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (13.53) | (15.83) | (15.60) | (12.71) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.81 | 28.79 | 15.93 | 18.60 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 211.35 | 216.64 | 222.22 | 229.81 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 28.88 | 0.00 | 0.00 | 9.39 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.13 | 1.87 | 1.01 | 1.43 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.65 | 0.68 | 0.58 | 0.99 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.47 | 6.30 | 6.91 | 5.99 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.44) | (4.15) | (4.06) | (6.06) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (848.79) | (820.74) | (766.15) | (421.44) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,011.07) | (2,608.14) | (2,701.02) | (2,500.34) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,859.86) | (3,428.88) | (3,467.18) | (2,921.78) | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 942.19 | 394.10 | 388.15 | 853.45 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,705.46 | 11,019.01 | 12,967.63 | 14,727.02 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7,752.59 | 10,031.32 | 12,020.36 | 13,490.18 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7,569.32 | 6,237.84 | 3,540.05 | 4,274.72 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.97% | (8.08%) | (14.11%) | 2.12% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.70%) | (7.60%) | (14.84%) | (0.44%) | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.38% | (23.24%) | (58.22%) | 11.52% | ‡‡‡‡‡ | — | — |
ROE
|
Sunrun Inc. (RUN) rode a subsidy-fueled solar boom, scaling revenue at >50% CAGR from $477M in 2016 to $2.32B in 2022, with stock surging 430% from current levels to its 2021 peak—only to crater 80% amid rising rates and policy shifts like California’s NEM 3.0. This growth masked severe margin compression: gross margins eroded 76% from 29.6% in 2017 to 7.2% in 2023 (rebounding modestly to 16.1% in 2024), driving EBT to -$4.38B (-417% YoY) and FCF/share to -$15.60, as capex devoured value in a capital-intensive model.
Debt ballooned 1,236% to $12.97B by 2024, yielding -58% ROE and persistent negative OCF/FCF (-$3.47B), while insiders net sold heavily ($17.1M outflows vs. $1.56M buys). Analysts forecast an 18% revenue rebound to $2.4B in 2025 with positive net income ($366M), but projections ignore implausibly stable capex, unaddressed leverage, and FCF negativity (-$3.09B), amid competition from Tesla/Enphase and macro risks.
At ~1x PS and sub-1x PB, RUN appears a value trap—cumulative FCF burn exceeds -$35B since 2016. Will IRA tailwinds deliver, or does history signal another wipeout? Dive into the full quantitative breakdown for probabilities and models.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.