Sunnova Statements
NO
Sunnova Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
219.6
100
113.38
51.6
106.22
48.4
—
0
127.99
58.3
165.15
75.2
-58.928
-26.8
-86.118
-39.2
-4.906
-2.2
-149.95
-68.3
-70.259
-32
-33.053
-15.05
-0.266
124.24
160.9
100
103.4
64.3
57.508
35.7
—
0
154.06
95.7
141.73
88.1
-84.222
-52.3
-48.905
-30.4
0.024
0.01
-133.1
-82.7
-43.028
-26.7
-69.96
-43.5
-0.569
122.89
194.18
100
124.62
64.2
69.562
35.8
—
0
153.92
79.3
153.08
78.8
-83.517
-43.01
-137.58
-70.9
0.02
0.01
-234.23
-120.6
0.609
0.3
-187.64
-96.6
-1.532
122.46
198.4
100
115.4
58.2
83
41.8
—
0
130.2
65.6
121.2
61.1
-38.2
-19.3
-27
-13.6
-0.6
-0.3
-65.8
-33.2
-9.3
-4.7
-63.1
-31.8
-0.53
119.6
166.4
100
88.3
53.1
78.1
46.9
—
0
131.2
78.8
137.8
82.8
-59.8
-35.9
-30.7
-18.4
-3.2
-1.9
-93.6
-56.3
7.2
4.3
-86.1
-51.7
-0.74
116.2
161.7
100
99.2
61.3
62.5
38.7
—
0
112
69.3
111.3
68.8
-48.8
-30.2
-60.8
-37.6
-0.2
-0.1
-109.8
-67.9
0.5
0.3
-81.1
-50.2
-0.7
115.1
195.6
100
134.3
68.7
61.3
31.3
—
0
100.5
51.4
78.1
39.9
-16.8
-8.6
-52.1
-26.6
2.8
1.4
-66.2
-33.8
3.9
2
-29
-14.8
-0.25
114.9
149.4
100
81.1
54.3
68.2
45.6
—
0
85.7
57.4
96
64.3
-27.7
-18.5
-4.6
-3.08
—
0
-32.3
-21.6
—
0
-64.5
-43.2
-0.56
114.8
147
100
82.1
55.9
64.9
44.1
—
0
75.5
51.4
67.6
46
-2.7
-1.8
-11.3
-7.7
0.2
0.1
-13.8
-9.4
—
0
-41.1
-28
-0.36
114.5
65.7
100
29.5
44.9
36.2
55.1
—
0
77
117.2
70.4
107.2
-34.2
-52.05
11.9
18.1
0.2
0.3
-22.1
-33.6
—
0
-35.1
-53.4
-0.31
113.5
65
100
29.1
44.8
35.9
55.2
—
0
65.2
100.3
45
69.2
-9.1
-14
-21.5
-33.08
-0.5
-0.8
-31.1
-47.8
0.2
0.3
-14.2
-21.8
-0.13
113
68.9
100
27
39.2
41.9
60.8
—
0
59.4
86.2
50.1
72.7
-8.2
-11.9
-17.5
-25.4
-0.2
-0.3
-25.9
-37.6
0.1
0.1
-27.5
-39.9
-0.25
112.2
66.6
100
23.5
35.3
43
64.6
—
0
53.3
80
57.4
86.2
-14.4
-21.6
-42.1
-63.2
—
0
-66.3
-99.5
—
0
-63.4
-95.2
-0.57
112
41.3
100
18.6
45
22.6
54.7
—
0
45.9
111.1
46
111.4
-23.3
-56.4
-0.9
-2.2
0.1
0.2
-24.1
-58.4
—
0
-33
-79.9
-0.31
106.4
38
100
17.7
46.6
20.3
53.4
—
0
38.3
100.8
38.3
100.8
-17.9
-47.1
-20.3
-53.4
1.6
4.2
-128.8
-338.9
—
0
-91.8
-241.6
-0.96
95.7
50.2
100
16.5
32.9
33.7
67.1
—
0
32
63.7
32
63.7
1.6
3.2
-24
-47.8
-0.1
-0.2
-73.1
-145.6
0.2
0.4
-64.2
-127.9
-0.73
87.8
42.8
100
16.9
39.5
25.9
60.5
—
0
31.1
72.7
31
72.4
-5.1
-11.9
-23.9
-55.8
0.3
0.7
-28.7
-67.06
—
0
-25.3
-59.1
-0.3
84
29.8
100
14
47
15.8
53
—
0
30.1
101
30.1
101
-14.3
-48
-62.7
-210.4
—
0
-77
-258.4
—
0
-71.1
-238.6
-0.85
84
33.6
100
13.7
40.8
19.9
59.2
—
0
29.1
86.6
29.1
86.6
-9.2
-27.4
-4.6
-13.7
-0.1
-0.3
-13.8
-41.07
—
0
-17.5
-52.08
-0.21
84.5
36.6
100
12.1
33.1
24.5
66.9
—
0
30.4
83.1
30.4
83.1
-5.9
-16.1
-28.2
-77.05
-0.3
-0.8
-34.4
-94
—
0
-37.6
-102.7
-0.62
60.9
34.6
100
11.3
32.7
23.3
67.3
—
0
26.1
75.4
26.1
75.4
-2.8
-8.09
-35.9
-103.8
-0.5
-1.4
-49.8
-143.9
—
0
-63.3
-182.9
-0.73
86.8
26.7
100
10.3
38.6
16.4
61.4
—
0
20.9
78.3
20.9
78.3
-4.5
-16.9
-31
-116.1
—
0
-35.5
-133
—
0
-50.7
-189.9
-0.58
86.8
25.2
100
9.8
38.9
15.4
61.1
—
0
27.9
110.7
27.8
110.3
-12.4
-49.2
-26.7
-106
—
0
-39.1
-155.2
—
0
-53
-210.3
-0.61
86.8
30.4
100
10
32.9
20.5
67.4
—
0
17.1
56.3
17
55.9
3.4
11.2
-10.1
-33.2
—
0
-6.6
-21.7
—
0
-17.9
-58.9
-0.21
86.8
29
100
8.7
30
20.2
69.7
—
0
17.8
61.4
17.8
61.4
2.4
8.3
-11.7
-40.3
—
0
-9.2
-31.7
—
0
-23.3
-80.3
-0.27
86.8
19.8
100
8.3
41.9
11.5
58.1
—
0
18.7
94.4
18.6
93.9
-7.2
-36.4
-6.3
-31.8
—
0
-13.4
-67.7
—
0
-41.7
-210.6
-0.48
86.8