Financhill
Sell
34

FSLR Quote, Financials, Valuation and Earnings

Last price:
$128.41
Seasonality move :
10.92%
Day range:
$127.50 - $131.26
52-week range:
$124.96 - $306.77
Dividend yield:
0%
P/E ratio:
10.77x
P/S ratio:
3.31x
P/B ratio:
1.74x
Volume:
2.1M
Avg. volume:
3M
1-year change:
-12.3%
Market cap:
$13.8B
Revenue:
$4.2B
EPS (TTM):
$12.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $2.9B $2.6B $3.3B $4.2B
Revenue Growth (YoY) -11.49% 7.82% -10.4% 26.7% 26.75%
 
Cost of Revenues $2B $2.2B $2.5B $2B $2.3B
Gross Profit $680.7M $730M $69.9M $1.3B $1.9B
Gross Profit Margin 25.11% 24.97% 2.67% 39.19% 44.17%
 
R&D Expenses $93.7M $99.1M $112.8M $152.3M $191.4M
Selling, General & Admin $222.9M $170.3M $164.7M $197.6M $188.3M
Other Inc / (Exp) -$22.8M $139.6M $268.3M -$79.4M -$37.6M
Operating Expenses $357.2M $290.5M $350.6M $414.7M $464.1M
Operating Income $323.5M $439.5M -$280.7M $886M $1.4B
 
Net Interest Expenses $7.5M $6.9M -- -- --
EBT. Incl. Unusual Items $293.2M $572.2M $8.6M $891.3M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$107.3M $103.5M $52.8M $60.5M $114.3M
Net Income to Company $398.4M $468.7M -$44.2M $830.8M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $398.4M $468.7M -$44.2M $830.8M $1.3B
 
Basic EPS (Cont. Ops) $3.76 $4.41 -$0.41 $7.78 $12.07
Diluted EPS (Cont. Ops) $3.73 $4.38 -$0.41 $7.74 $12.02
Weighted Average Basic Share $105.9M $106.3M $106.6M $106.8M $107M
Weighted Average Diluted Share $106.7M $106.9M $106.6M $107.4M $107.5M
 
EBITDA $550.2M $845.2M $290.5M $1.2B $1.9B
EBIT $317.2M $585.3M $20.8M $904.3M $1.4B
 
Revenue (Reported) $2.7B $2.9B $2.6B $3.3B $4.2B
Operating Income (Reported) $323.5M $439.5M -$280.7M $886M $1.4B
Operating Income (Adjusted) $317.2M $585.3M $20.8M $904.3M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $609.2M $907.3M $1B $1.2B $1.5B
Revenue Growth (YoY) -56.46% 48.93% 10.48% 15.58% 30.68%
 
Cost of Revenues $449.4M $660.8M $941.8M $656.5M $946.4M
Gross Profit $159.9M $246.5M $60.6M $502M $567.7M
Gross Profit Margin 26.24% 27.17% 6.05% 43.33% 37.49%
 
R&D Expenses $22.7M $29.9M $31.3M $43.9M $46.5M
Selling, General & Admin $62.7M $38.4M $42.7M $57.1M $49.6M
Other Inc / (Exp) -$4.6M -$5.6M $24.4M -$31M -$14.2M
Operating Expenses $102.1M $73.3M $106.8M $110.8M $110.9M
Operating Income $57.8M $173.2M -$46.1M $391.2M $456.8M
 
Net Interest Expenses $1.6M $347K -- -- --
EBT. Incl. Unusual Items $51.6M $167.2M -$6.6M $376.7M $446.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66.4M $35.8M $976K $27.4M $53.2M
Net Income to Company $115.7M $131.4M -$7.5M $349.2M $393.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115.7M $131.4M -$7.5M $349.2M $393.1M
 
Basic EPS (Cont. Ops) $1.09 $1.24 -$0.07 $3.27 $3.67
Diluted EPS (Cont. Ops) $1.08 $1.23 -$0.07 $3.25 $3.65
Weighted Average Basic Share $106M $106.3M $106.6M $106.8M $107M
Weighted Average Diluted Share $107.1M $107.1M $106.6M $107.5M $107.6M
 
EBITDA $114.2M $235M $67.1M $473.4M $581.7M
EBIT $54.6M $169.7M -$3.4M $383.7M $457.2M
 
Revenue (Reported) $609.2M $907.3M $1B $1.2B $1.5B
Operating Income (Reported) $57.8M $173.2M -$46.1M $391.2M $456.8M
Operating Income (Adjusted) $54.6M $169.7M -$3.4M $383.7M $457.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $2.9B $2.6B $3.3B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.2B $2.5B $2B $2.3B
Gross Profit $680.7M $730M $69.9M $1.3B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $93.7M $99.1M $112.8M $152.3M $191.4M
Selling, General & Admin $222.9M $170.3M $164.7M $197.6M $188.3M
Other Inc / (Exp) -$22.8M $139.6M $268.3M -$79.4M -$37.6M
Operating Expenses $357.2M $290.5M $350.6M $414.7M $464.1M
Operating Income $323.5M $439.5M -$280.7M $886M $1.4B
 
Net Interest Expenses $7.5M $6.9M -- -- --
EBT. Incl. Unusual Items $293.2M $572.2M $8.6M $891.3M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$107.3M $103.5M $52.8M $60.5M $114.3M
Net Income to Company $398.4M $468.7M -$44.2M $830.8M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $398.4M $468.7M -$44.2M $830.8M $1.3B
 
Basic EPS (Cont. Ops) $3.76 $4.43 -$0.42 $7.78 $12.06
Diluted EPS (Cont. Ops) $3.73 $4.38 -$0.42 $7.74 $12.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $550.2M $845.2M $290.5M $1.2B $1.9B
EBIT $317.2M $585.3M $20.8M $904.3M $1.4B
 
Revenue (Reported) $2.7B $2.9B $2.6B $3.3B $4.2B
Operating Income (Reported) $323.5M $439.5M -$280.7M $886M $1.4B
Operating Income (Adjusted) $317.2M $585.3M $20.8M $904.3M $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.9B $2.6B $3.3B $4.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $2B $2.3B --
Gross Profit $730M $69.9M $1.3B $1.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $99.1M $112.8M $152.3M $191.4M --
Selling, General & Admin $170.3M $164.7M $197.6M $188.3M --
Other Inc / (Exp) $139.6M $268.3M -$79.4M -$37.6M --
Operating Expenses $290.5M $350.6M $414.7M $464.1M --
Operating Income $439.5M -$280.7M $886M $1.4B --
 
Net Interest Expenses $6.9M $896K -- -- --
EBT. Incl. Unusual Items $572.2M $8.6M $891.3M $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103.5M $52.8M $60.5M $114.3M --
Net Income to Company $468.7M -$44.2M $830.8M $1.3B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $468.7M -$44.2M $830.8M $1.3B --
 
Basic EPS (Cont. Ops) $4.43 -$0.42 $7.78 $12.06 --
Diluted EPS (Cont. Ops) $4.38 -$0.42 $7.74 $12.01 --
Weighted Average Basic Share $425.1M $426.2M $427.1M $428M --
Weighted Average Diluted Share $427.7M $426.7M $429.4M $430.1M --
 
EBITDA $845.2M $290.5M $1.2B $1.9B --
EBIT $585.3M $20.8M $904.3M $1.4B --
 
Revenue (Reported) $2.9B $2.6B $3.3B $4.2B --
Operating Income (Reported) $439.5M -$280.7M $886M $1.4B --
Operating Income (Adjusted) $585.3M $20.8M $904.3M $1.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.5B $1.5B $1.9B $1.6B
Short Term Investments $520.1M $375.4M $1.1B $155.5M $171.6M
Accounts Receivable, Net $266.1M $429.4M $324.3M $660.8M $1.3B
Inventory $702.1M $819.4M $783.3M $1B $1.3B
Prepaid Expenses $97.1M $69.6M $51.6M $69.5M $81.7M
Other Current Assets $15.1M $14.1M $43.8M $33M $35.5M
Total Current Assets $3B $3.2B $3.8B $4.6B $5.1B
 
Property Plant And Equipment $2.9B $3.1B $3.6B $4.5B $5.6B
Long-Term Investments -- -- -- -- --
Goodwill $14.5M $14.5M $14.5M $29.7M $28.3M
Other Intangibles $56.1M $45.5M $31.1M $64.5M $54.7M
Other Long-Term Assets $911.9M $838.1M $545.5M $545.4M $563.9M
Total Assets $7.1B $7.4B $8.3B $10.4B $12.1B
 
Accounts Payable $183.3M $193.4M $341.4M $207.2M $482.2M
Accrued Expenses $247.1M $230.7M $315.1M $463.9M $458.6M
Current Portion Of Long-Term Debt $41.5M $3.9M -- $96.2M $236.4M
Current Portion Of Capital Lease Obligations $14M $12.8M $9.2M $10.4M $13.3M
Other Current Liabilities $64.6M $13.8M $12.1M $10M $25.8M
Total Current Liabilities $847.4M $726.9M $1B $1.3B $2.1B
 
Long-Term Debt $237.7M $236M $184.3M $464.1M $373.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.5B $2.4B $3.7B $4.1B
 
Common Stock $106K $106K $107K $107K $107K
Other Common Equity Adj -$61.7M -$96.4M -$191.8M -$174.1M -$184.1M
Common Equity $5.5B $6B $5.8B $6.7B $8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $6B $5.8B $6.7B $8B
 
Total Liabilities and Equity $7.1B $7.4B $8.3B $10.4B $12.1B
Cash and Short Terms $1.7B $1.8B $2.6B $2.1B $1.8B
Total Debt $279.2M $239.9M $184.3M $560.3M $609.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.5B $1.5B $1.9B $1.6B
Short Term Investments $520.1M $375.4M $1.1B $155.5M $171.6M
Accounts Receivable, Net $266.1M $429.4M $324.3M $660.8M $1.3B
Inventory $702.1M $819.4M $783.3M $1B $1.3B
Prepaid Expenses $97.1M $69.6M $51.6M $69.5M $81.7M
Other Current Assets $15.1M $14.1M $43.8M $33M $35.5M
Total Current Assets $3B $3.2B $3.8B $4.6B $5.1B
 
Property Plant And Equipment $2.9B $3.1B $3.6B $4.5B $5.6B
Long-Term Investments -- -- -- -- --
Goodwill $14.5M $14.5M $14.5M $29.7M $28.3M
Other Intangibles $56.1M $45.5M $31.1M $64.5M $54.7M
Other Long-Term Assets $911.9M $838.1M $545.5M $545.4M $563.9M
Total Assets $7.1B $7.4B $8.3B $10.4B $12.1B
 
Accounts Payable $183.3M $193.4M $341.4M $207.2M $482.2M
Accrued Expenses $247.1M $230.7M $315.1M $463.9M $458.6M
Current Portion Of Long-Term Debt $41.5M $3.9M -- $96.2M $236.4M
Current Portion Of Capital Lease Obligations $14M $12.8M $9.2M $10.4M $13.3M
Other Current Liabilities $64.6M $13.8M $12.1M $10M $25.8M
Total Current Liabilities $847.4M $726.9M $1B $1.3B $2.1B
 
Long-Term Debt $237.7M $236M $184.3M $464.1M $373.4M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.5B $2.4B $3.7B $4.1B
 
Common Stock $106K $106K $107K $107K $107K
Other Common Equity Adj -$61.7M -$96.4M -$191.8M -$174.1M -$184.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $6B $5.8B $6.7B $8B
 
Total Liabilities and Equity $7.1B $7.4B $8.3B $10.4B $12.1B
Cash and Short Terms $1.7B $1.8B $2.6B $2.1B $1.8B
Total Debt $279.2M $239.9M $184.3M $560.3M $609.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $398.4M $468.7M -$44.2M $830.8M $1.3B
Depreciation & Amoritzation $232.9M $259.9M $269.7M $308M $423.5M
Stock-Based Compensation $29.3M $20.9M $28.7M $34.2M $28.1M
Change in Accounts Receivable $345.2M -$97M $118.7M -$963.9M -$235M
Change in Inventories -$145.4M -$136.4M $16.7M -$205.1M -$276.8M
Cash From Operations $37.1M $237.6M $873.4M $602.3M $1.2B
 
Capital Expenditures $416.6M $540.3M $903.6M $1.4B $1.5B
Cash Acquisitions -- $300.5M $442.3M -$28.1M --
Cash From Investing -$131.2M -$99M -$1.2B -$472.8M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $156.7M $129.2M $397.4M $368M $258.5M
Long-Term Debt Repaid -$225.3M -$72.7M -$75.9M -- -$205.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.9M -$16M -$12.1M -$31.1M -$27.8M
Cash From Financing -$82.6M $40.6M $309.4M $336.9M $24.8M
 
Beginning Cash (CF) $1.4B $1.3B $1.5B $1.5B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$176.7M $179.1M -$9.8M $466.3M -$320.5M
Ending Cash (CF) $1.3B $1.5B $1.5B $2B $1.6B
 
Levered Free Cash Flow -$379.5M -$302.7M -$30.2M -$784.5M -$308.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $115.7M $131.4M -$7.5M $349.2M $393.1M
Depreciation & Amoritzation $59.6M $65.3M $70.5M $89.7M $124.4M
Stock-Based Compensation $11.1M $5.9M $7.5M $11M $6.1M
Change in Accounts Receivable $15.1M -$176.5M -$58.3M -$149.1M -$107M
Change in Inventories -$3.4M -$20.3M $180.9M $57.6M $157.6M
Cash From Operations $186.3M $34.5M $795.2M $561.1M $811M
 
Capital Expenditures $89.4M $194.9M $326.9M $346.9M $313.5M
Cash Acquisitions -- -- $78.4M $7.7M --
Cash From Investing -$247.5M -$15.8M -$570.1M -$173.2M -$221.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.4M $84.1M $100M $60.8M $30.8M
Long-Term Debt Repaid -$701K -$34.2M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$65K -$112K -$44K -$30K -$79K
Cash From Financing $15.6M $49.8M $99.9M $60.7M $30.7M
 
Beginning Cash (CF) $1.3B $1.4B $1.2B $1.5B $1B
Foreign Exchange Rate Adjustment $2.5M $1.5M $7.6M $6.1M -$3.6M
Additions / Reductions -$45.6M $68.5M $325.1M $448.7M $620.3M
Ending Cash (CF) $1.3B $1.5B $1.5B $2B $1.6B
 
Levered Free Cash Flow $97M -$160.4M $468.3M $214.2M $497.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $398.4M $468.7M -$44.2M $830.8M $1.3B
Depreciation & Amoritzation $232.9M $259.9M $269.7M $308M $423.5M
Stock-Based Compensation $29.3M $20.9M $28.7M $34.2M $28.1M
Change in Accounts Receivable $345.2M -$97M $118.7M -$963.9M -$235M
Change in Inventories -$145.4M -$136.4M $16.7M -$205.1M -$276.8M
Cash From Operations $37.1M $237.6M $873.4M $602.3M $1.2B
 
Capital Expenditures $416.6M $540.3M $903.6M $1.4B $1.5B
Cash Acquisitions -- $300.5M $442.3M -$28.1M --
Cash From Investing -$131.2M -$99M -$1.2B -$472.8M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $129.2M $397.4M $368M $258.5M
Long-Term Debt Repaid -$225.3M -$72.7M -$75.9M -- -$205.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.9M -$16M -$12.1M -$31.1M -$27.8M
Cash From Financing -$82.6M $40.6M $309.4M $336.9M $24.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$176.7M $179.1M -$9.8M $466.3M -$320.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$379.5M -$302.7M -$30.2M -$784.5M -$308.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $468.7M -$44.2M $830.8M $1.3B --
Depreciation & Amoritzation $259.9M $269.7M $308M $423.5M --
Stock-Based Compensation $20.9M $28.7M $34.2M $28.1M --
Change in Accounts Receivable -$97M $118.7M -$963.9M -$235M --
Change in Inventories -$136.4M $16.7M -$205.1M -$276.8M --
Cash From Operations $237.6M $873.4M $602.3M $1.2B --
 
Capital Expenditures $540.3M $903.6M $1.4B $1.5B --
Cash Acquisitions $300.5M $442.3M -$28.1M -- --
Cash From Investing -$99M -$1.2B -$472.8M -$1.6B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $129.2M $397.4M $368M $258.5M --
Long-Term Debt Repaid -$72.7M -$75.9M -- -$205.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16M -$12.1M -$31.1M -$27.8M --
Cash From Financing $40.6M $309.4M $336.9M $24.8M --
 
Beginning Cash (CF) $5.5B $5.7B $4.8B $6.4B --
Foreign Exchange Rate Adjustment $3.2M $47.4M $5.3M -$6.4M --
Additions / Reductions $179.1M -$9.8M $466.3M -$320.5M --
Ending Cash (CF) $5.7B $5.7B $5.2B $6.1B --
 
Levered Free Cash Flow -$302.7M -$30.2M -$784.5M -$308.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
50
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 20

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
36
HQY alert for Mar 20

HealthEquity [HQY] is up 0.28% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock