Press Release
Enphase Energy Reports Financial Results for the Fourth Quarter of 2024
We reported quarterly revenue of
Financial highlights for the fourth quarter of 2024 are listed below:
- Strong
U.S. manufacturing: shipped 1.69 million microinverters and 6.7 megawatt hours of IQ Batteries Quarterly revenue of
$382 .7 millionGAAP gross margin of 51.8%; non-GAAP gross margin of 53.2% with net IRA benefit
Non-GAAP gross margin of 39.7%, excluding net IRA benefit of 13.5%
GAAP operating income of
$54 .8 million; non-GAAP operating income of$120 .4 million- GAAP net income of
$62 .2 million; non-GAAP net income of$125 .9 million GAAP diluted earnings per share of
$0.45 ; non-GAAP diluted earnings per share of$0.94 Free cash flow of
$159 .2 million; ending cash, cash equivalents, restricted cash and marketable securities of$1 .72 billion
Our revenue and earnings for the fourth quarter of 2024 are provided below, compared with the prior quarter:
(In thousands, except per share and percentage data)
| GAAP | Non-GAAP | ||||||||||||||||||||||
| Q4 2024 | Q3 2024 | Q4 2023 | Q4 2024 | Q3 2024 | Q4 2023 | ||||||||||||||||||
| Revenue | $ | 382,713 | $ | 380,873 | $ | 302,570 | $ | 382,713 | $ | 380,873 | $ | 302,570 | |||||||||||
| Gross margin | 51.8 | % | 46.8 | % | 48.5 | % | 53.2 | % | 48.1 | % | 50.3 | % | |||||||||||
| Operating expenses | $ | 143,489 | $ | 128,383 | $ | 156,893 | $ | 83,322 | $ | 81,612 | $ | 86,551 | |||||||||||
| Operating income (loss) | $ | 54,804 | $ | 49,788 | $ | (10,231 | ) | $ | 120,434 | $ | 101,411 | $ | 65,587 | ||||||||||
| Net income | $ | 62,160 | $ | 45,762 | $ | 20,919 | $ | 125,862 | $ | 88,402 | $ | 73,474 | |||||||||||
| Basic EPS | $ | 0.46 | $ | 0.34 | $ | 0.15 | $ | 0.94 | $ | 0.65 | $ | 0.54 | |||||||||||
| Diluted EPS | $ | 0.45 | $ | 0.33 | $ | 0.15 | $ | 0.94 | $ | 0.65 | $ | 0.54 | |||||||||||
Our revenue and earnings for the fiscal year 2024 are provided below, compared with the prior year:
(In thousands, except per share and percentage data)
| GAAP | Non-GAAP | ||||||||||||||
| FY 2024 | FY 2023 | FY 2024 | FY 2023 | ||||||||||||
| Revenue | $ | 1,330,383 | $ | 2,290,786 | $ | 1,330,383 | $ | 2,290,786 | |||||||
| Gross margin | 47.3 | % | 46.2 | % | 48.9 | % | 47.1 | % | |||||||
| Operating expenses | $ | 551,846 | $ | 612,647 | $ | 329,227 | $ | 382,115 | |||||||
| Operating income | $ | 77,292 | $ | 445,741 | $ | 321,919 | $ | 697,210 | |||||||
| Net income | $ | 102,658 | $ | 438,936 | $ | 321,044 | $ | 613,241 | |||||||
| Basic EPS | $ | 0.76 | $ | 3.22 | $ | 2.37 | $ | 4.50 | |||||||
| Diluted EPS | $ | 0.75 | $ | 3.08 | $ | 2.37 | $ | 4.41 | |||||||
Total revenue for the fourth quarter of 2024 was
Our non-GAAP gross margin was 53.2% in the fourth quarter of 2024, compared to 48.1% in the third quarter. Our non-GAAP gross margin, excluding net IRA benefit, was 39.7% in the fourth quarter of 2024, compared to 38.9% in the third quarter.
Our non-GAAP operating expenses were
We exited the fourth quarter of 2024 with
In the fourth quarter of 2024, we repurchased 2,883,438 shares of our common stock at an average price of
We shipped 152.4 megawatt hours of IQ Batteries in the fourth quarter of 2024, compared to 172.9 megawatt hours in the third quarter. More than 10,300 installers worldwide are certified to install our IQ Batteries, compared to more than 9,000 installers worldwide in the third quarter of 2024.
During the fourth quarter of 2024, we shipped approximately 1.69 million microinverters from our contract manufacturing facilities in
During the fourth quarter of 2024, we made great strides with the IQ® Meter Collar, fourth-generation IQ Battery, and new IQ® Combiner products. We launched the IQ® PowerPack 1500, a 1.5 kWh smart, portable energy system for home, work, and on-the-go use. In
BUSINESS HIGHLIGHTS
On
On
On
On
On
On
On
On
On
On
On
FIRST QUARTER 2025 FINANCIAL OUTLOOK
For the first quarter of 2025,
Revenue to be within a range of
$340.0 million to$380.0 million , which includes shipments of 150 to 170 megawatt hours of IQ Batteries. The first quarter of 2025 financial outlook includes approximately$50.0 million of safe harbor revenue. We define safe harbor revenue as any sales made to customers who plan to install the inventory over more than one year.GAAP gross margin to be within a range of 46.0% to 49.0% with net IRA benefit
Non-GAAP gross margin to be within a range of 48.0% to 51.0% with net IRA benefit and 38.0% to 41.0% excluding net IRA benefit. Non-GAAP gross margin excludes stock-based compensation expense and acquisition related amortization
Net IRA benefit to be within a range of
$36.0 million to$39.0 million based on estimated shipments of 1,200,000 units ofU.S. manufactured microinvertersGAAP operating expenses to be within a range of
$143.0 million to$147.0 million Non-GAAP operating expenses to be within a range of
$81.0 million to$85.0 million , excluding$62.0 million estimated for stock-based compensation expense, acquisition related expenses and amortization, restructuring and asset impairment charges
For 2025, GAAP and non-GAAP annualized effective tax rate with IRA benefit, excluding discrete items, is expected to be within a range of 17.0% to 19.0%.
Follow Enphase Online
Read the Enphase blog.
Follow @Enphase on X (formerly Twitter).
Watch Enphase videos on YouTube.
Use of non-GAAP Financial Measures
These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. In addition, these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Enphase Energy’s results of operations as determined in accordance with GAAP. As such, these non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
As presented in the “Reconciliation of Non-GAAP Financial Measures” tables below, each of the non-GAAP financial measures excludes one or more of the following items for purposes of calculating non-GAAP financial measures to facilitate an evaluation of Enphase Energy’s current operating performance and a comparison to its past operating performance:
Stock-based compensation expense.
Acquisition related expenses and amortization. This item represents expenses incurred related to Enphase Energy’s business acquisitions, which are non-recurring in nature, and amortization of acquired intangible assets, which is a non-cash expense. Acquisition related expenses and amortization of acquired intangible assets are not reflective of Enphase Energy’s ongoing financial performance.
Restructuring and asset impairment charges.
Non-cash interest expense. This item consists primarily of amortization of debt issuance costs and accretion of debt discount because these expenses do not represent a cash outflow for
Non-GAAP income tax adjustment. This item represents the amount adjusted to Enphase Energy’s GAAP tax provision or benefit to exclude the income tax effects of GAAP adjustments such as stock-based compensation, amortization of purchased intangibles, and other non-recurring items that are not reflective of
Non-GAAP net income per share, diluted.
Net IRA benefit. This item represents the advanced manufacturing production tax credit (AMPTC) from the IRA for manufacturing microinverters in
Free cash flow. This item represents net cash flows from operating activities less purchases of property and equipment.
Conference Call Information
Forward-Looking Statements
This press release contains forward-looking statements, including statements related to Enphase Energy’s expectations as to its first quarter of 2025 financial outlook, including revenue, shipments of IQ Batteries by megawatt hours, gross margin with net IRA benefit and excluding net IRA benefit, estimated shipments of
A copy of this press release can be found on the investor relations page of Enphase Energy’s website at https://investor.enphase.com.
About
©2025
Contact:
Investor Relations
ir@enphaseenergy.com
, INC. | |||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||||||
, | , | , | , | , | |||||||||||||||
| Net revenues | $ | 382,713 | $ | 380,873 | $ | 302,570 | $ | 1,330,383 | $ | 2,290,786 | |||||||||
| Cost of revenues | 184,420 | 202,702 | 155,908 | 701,245 | 1,232,398 | ||||||||||||||
| Gross profit | 198,293 | 178,171 | 146,662 | 629,138 | 1,058,388 | ||||||||||||||
| Operating expenses: | |||||||||||||||||||
| Research and development | 50,390 | 47,843 | 55,291 | 201,315 | 227,336 | ||||||||||||||
| Sales and marketing | 51,799 | 49,671 | 53,409 | 206,552 | 231,792 | ||||||||||||||
| General and administrative | 31,901 | 30,192 | 33,379 | 130,825 | 137,835 | ||||||||||||||
| Restructuring and asset impairment charges | 9,399 | 677 | 14,814 | 13,154 | 15,684 | ||||||||||||||
| Total operating expenses | 143,489 | 128,383 | 156,893 | 551,846 | 612,647 | ||||||||||||||
| Income (loss) from operations | 54,804 | 49,788 | (10,231 | ) | 77,292 | 445,741 | |||||||||||||
| Other income, net | |||||||||||||||||||
| Interest income | 18,417 | 19,977 | 20,493 | 77,306 | 69,728 | ||||||||||||||
| Interest expense | (2,252 | ) | (2,237 | ) | (2,268 | ) | (8,905 | ) | (8,839 | ) | |||||||||
| Other income (expense), net | (1,270 | ) | (16,785 | ) | 4,233 | (25,534 | ) | 6,509 | |||||||||||
| Total other income, net | 14,895 | 955 | 22,458 | 42,867 | 67,398 | ||||||||||||||
| Income before income taxes | 69,699 | 50,743 | 12,227 | 120,159 | 513,139 | ||||||||||||||
| Income tax (provision) benefit | (7,539 | ) | (4,981 | ) | 8,692 | (17,501 | ) | (74,203 | ) | ||||||||||
| Net income | $ | 62,160 | $ | 45,762 | $ | 20,919 | $ | 102,658 | $ | 438,936 | |||||||||
| Net income per share: | |||||||||||||||||||
| Basic | $ | 0.46 | $ | 0.34 | $ | 0.15 | $ | 0.76 | $ | 3.22 | |||||||||
| Diluted | $ | 0.45 | $ | 0.33 | $ | 0.15 | $ | 0.75 | $ | 3.08 | |||||||||
| Shares used in per share calculation: | |||||||||||||||||||
| Basic | 133,815 | 135,329 | 136,092 | 135,167 | 136,376 | ||||||||||||||
| Diluted | 138,128 | 139,914 | 139,205 | 140,004 | 143,290 | ||||||||||||||
, INC. | |||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
| (In thousands) | |||||
| (Unaudited) | |||||
, | , | ||||
| ASSETS | |||||
| Current assets: | |||||
| Cash and cash equivalents | $ | 369,110 | $ | 288,748 | |
| Restricted cash | 95,006 | — | |||
| Marketable securities | 1,253,480 | 1,406,286 | |||
| Accounts receivable, net | 223,749 | 445,959 | |||
| Inventory | 165,004 | 213,595 | |||
| Prepaid expenses and other assets | 220,735 | 88,930 | |||
| Total current assets | 2,327,084 | 2,443,518 | |||
| Property and equipment, net | 147,514 | 168,244 | |||
| Operating lease, right of use asset, net | 24,617 | 19,887 | |||
| Intangible assets, net | 42,398 | 68,536 | |||
| 211,571 | 214,562 | |||
| Other assets | 180,925 | 215,895 | |||
| Deferred tax assets, net | 315,567 | 252,370 | |||
| Total assets | $ | 3,249,676 | $ | 3,383,012 | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||
| Current liabilities: | |||||
| Accounts payable | $ | 90,032 | $ | 116,164 | |
| Accrued liabilities | 196,887 | 261,919 | |||
| Deferred revenues, current | 237,225 | 118,300 | |||
| Warranty obligations, current | 34,656 | 36,066 | |||
| Debt, current | 101,291 | — | |||
| Total current liabilities | 660,091 | 532,449 | |||
| Long-term liabilities: | |||||
| Deferred revenues, non-current | 341,982 | 369,172 | |||
| Warranty obligations, non-current | 158,233 | 153,021 | |||
| Other liabilities | 55,265 | 51,008 | |||
| Debt, non-current | 1,201,089 | 1,293,738 | |||
| Total liabilities | 2,416,660 | 2,399,388 | |||
| Total stockholders’ equity | 833,016 | 983,624 | |||
| Total liabilities and stockholders’ equity | $ | 3,249,676 | $ | 3,383,012 | |
, INC. | |||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||
| (In thousands) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||||||
, | , | , | , | , | |||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||
| Net income | $ | 62,160 | $ | 45,762 | $ | 20,919 | $ | 102,658 | $ | 438,936 | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
| Depreciation and amortization | 20,665 | 20,103 | 20,841 | 81,389 | 74,708 | ||||||||||||||
| Net accretion of discount on marketable securities | (7,490 | ) | (2,904 | ) | (2,950 | ) | (8,599 | ) | (15,561 | ) | |||||||||
| Provision for doubtful accounts | 2,206 | 2,704 | (129 | ) | 6,677 | 1,153 | |||||||||||||
| Asset impairment | 4,702 | 17,568 | 9,700 | 28,843 | 10,603 | ||||||||||||||
| Non-cash interest expense | 2,188 | 2,173 | 2,126 | 8,650 | 8,380 | ||||||||||||||
| Net loss (gain) from change in fair value of debt securities | (3,697 | ) | 741 | (2,670 | ) | (1,967 | ) | (8,078 | ) | ||||||||||
| Stock-based compensation | 51,830 | 45,940 | 55,222 | 211,360 | 212,857 | ||||||||||||||
| Deferred income taxes | (30,675 | ) | (5,276 | ) | (5,053 | ) | (58,319 | ) | (43,348 | ) | |||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||||
| Accounts receivable | 2,684 | 49,414 | 105,771 | 211,640 | (12,478 | ) | |||||||||||||
| Inventory | (6,167 | ) | 17,231 | (39,481 | ) | 48,591 | (63,887 | ) | |||||||||||
| Prepaid expenses and other assets | (16,487 | ) | (64,149 | ) | (2,401 | ) | (134,343 | ) | (59,777 | ) | |||||||||
| Accounts payable, accrued and other liabilities | (27,396 | ) | 32,088 | (139,277 | ) | (85,536 | ) | (22,149 | ) | ||||||||||
| Warranty obligations | 8,657 | 7,053 | 221 | 3,802 | 57,641 | ||||||||||||||
| Deferred revenues | 104,112 | 1,690 | 12,611 | 98,847 | 117,780 | ||||||||||||||
| Net cash provided by operating activities | 167,292 | 170,138 | 35,450 | 513,693 | 696,780 | ||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||
| Purchases of property and equipment | (8,064 | ) | (8,533 | ) | (20,075 | ) | (33,604 | ) | (110,401 | ) | |||||||||
| Purchases of marketable securities | (93,138 | ) | (319,190 | ) | (337,757 | ) | (1,184,649 | ) | (2,081,431 | ) | |||||||||
| Maturities and sale of marketable securities | 351,843 | 215,241 | 433,869 | 1,346,520 | 1,840,477 | ||||||||||||||
| Investments in private companies | — | — | — | — | (15,000 | ) | |||||||||||||
| Net cash provided by (used in) investing activities | 250,641 | (112,482 | ) | 76,037 | 128,267 | (366,355 | ) | ||||||||||||
| Cash flows from financing activities: | |||||||||||||||||||
| Partial settlement of convertible notes | — | (5 | ) | — | (7 | ) | — | ||||||||||||
| Repurchase of common stock | (199,666 | ) | (49,794 | ) | (99,998 | ) | (391,364 | ) | (409,998 | ) | |||||||||
| Payment of excise tax on net stock repurchases | (2,773 | ) | — | — | (2,773 | ) | — | ||||||||||||
| Proceeds from issuance of common stock under employee equity plans | 4,719 | 14 | 12,555 | 12,688 | 13,870 | ||||||||||||||
| Payment of withholding taxes related to net share settlement of equity awards | (5,012 | ) | (6,286 | ) | (27,546 | ) | (78,813 | ) | (120,646 | ) | |||||||||
| Net cash used in financing activities | (202,732 | ) | (56,071 | ) | (114,989 | ) | (460,269 | ) | (516,774 | ) | |||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (7,410 | ) | 2,638 | 2,175 | (6,323 | ) | 1,853 | ||||||||||||
| Net increase (decrease) in cash and cash equivalents and restricted cash | 207,791 | 4,223 | (1,327 | ) | 175,368 | (184,496 | ) | ||||||||||||
| Cash and cash equivalents—Beginning of period | 256,325 | 252,102 | 290,075 | 288,748 | 473,244 | ||||||||||||||
| Cash, cash equivalents and restricted cash—End of period | $ | 464,116 | $ | 256,325 | $ | 288,748 | $ | 464,116 | $ | 288,748 | |||||||||
, INC. | |||||||||||||||||||
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||
| (In thousands, except per share data and percentages) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||||||
, | , | , | , | , | |||||||||||||||
| Gross profit (GAAP) | $ | 198,293 | $ | 178,171 | $ | 146,662 | $ | 629,138 | $ | 1,058,388 | |||||||||
| Stock-based compensation | 3,678 | 2,948 | 3,582 | 14,538 | 13,357 | ||||||||||||||
| Acquisition related amortization | 1,784 | 1,904 | 1,894 | 7,469 | 7,580 | ||||||||||||||
| Gross profit (Non-GAAP) | $ | 203,755 | $ | 183,023 | $ | 152,138 | $ | 651,145 | $ | 1,079,325 | |||||||||
| Gross margin (GAAP) | 51.8 | % | 46.8 | % | 48.5 | % | 47.3 | % | 46.2 | % | |||||||||
| Stock-based compensation | 0.9 | 0.8 | 1.2 | 1.0 | 0.6 | ||||||||||||||
| Acquisition related amortization | 0.5 | 0.5 | 0.6 | 0.6 | 0.3 | ||||||||||||||
| Gross margin (Non-GAAP) | 53.2 | % | 48.1 | % | 50.3 | % | 48.9 | % | 47.1 | % | |||||||||
| Operating expenses (GAAP) | $ | 143,489 | $ | 128,383 | $ | 156,893 | $ | 551,846 | $ | 612,647 | |||||||||
| Stock-based compensation (1) | (47,884 | ) | (42,992 | ) | (51,640 | ) | (196,554 | ) | (199,500 | ) | |||||||||
| Acquisition related expenses and amortization | (2,884 | ) | (3,102 | ) | (3,888 | ) | (12,911 | ) | (15,317 | ) | |||||||||
| Restructuring and asset impairment charges (1) | (9,399 | ) | (677 | ) | (14,814 | ) | (13,154 | ) | (15,715 | ) | |||||||||
| Operating expenses (Non-GAAP) | $ | 83,322 | $ | 81,612 | $ | 86,551 | $ | 329,227 | $ | 382,115 | |||||||||
| (1) Includes stock-based compensation as follows: | |||||||||||||||||||
| Research and development | $ | 20,951 | $ | 19,790 | $ | 23,839 | $ | 85,501 | $ | 88,367 | |||||||||
| Sales and marketing | 15,893 | 14,237 | 16,472 | 65,092 | 65,703 | ||||||||||||||
| General and administrative | 11,041 | 8,965 | 11,329 | 45,962 | 45,430 | ||||||||||||||
| Restructuring and asset impairment charges | 267 | — | — | 267 | — | ||||||||||||||
| Total | $ | 48,152 | $ | 42,992 | $ | 51,640 | $ | 196,822 | $ | 199,500 | |||||||||
| Income (loss) from operations (GAAP) | $ | 54,804 | $ | 49,788 | $ | (10,231 | ) | $ | 77,292 | $ | 445,741 | ||||||||
| Stock-based compensation | 51,563 | 45,940 | 55,222 | 211,093 | 212,857 | ||||||||||||||
| Acquisition related expenses and amortization | 4,668 | 5,006 | 5,782 | 20,380 | 22,897 | ||||||||||||||
| Restructuring and asset impairment charges | 9,399 | 677 | 14,814 | 13,154 | 15,715 | ||||||||||||||
| Income from operations (Non-GAAP) | $ | 120,434 | $ | 101,411 | $ | 65,587 | $ | 321,919 | $ | 697,210 | |||||||||
| Net income (GAAP) | $ | 62,160 | $ | 45,762 | $ | 20,919 | $ | 102,658 | $ | 438,936 | |||||||||
| Stock-based compensation | 51,563 | 45,940 | 55,222 | 211,093 | 212,857 | ||||||||||||||
| Acquisition related expenses and amortization | 4,668 | 5,006 | 5,782 | 20,380 | 22,897 | ||||||||||||||
| Restructuring and asset impairment charges | 9,399 | 677 | 14,814 | 13,154 | 15,715 | ||||||||||||||
| Non-cash interest expense | 2,188 | 2,173 | 2,126 | 8,650 | 8,380 | ||||||||||||||
| Non-GAAP income tax adjustment | (4,116 | ) | (11,156 | ) | (25,389 | ) | (34,891 | ) | (85,544 | ) | |||||||||
| Net income (Non-GAAP) | $ | 125,862 | $ | 88,402 | $ | 73,474 | $ | 321,044 | $ | 613,241 | |||||||||
| Net income per share, basic (GAAP) | $ | 0.46 | $ | 0.34 | $ | 0.15 | $ | 0.76 | $ | 3.22 | |||||||||
| Stock-based compensation | 0.39 | 0.34 | 0.40 | 1.56 | 1.56 | ||||||||||||||
| Acquisition related expenses and amortization | 0.03 | 0.04 | 0.08 | 0.15 | 0.17 | ||||||||||||||
| Restructuring and asset impairment charges | 0.07 | 0.01 | 0.11 | 0.10 | 0.12 | ||||||||||||||
| Non-cash interest expense | 0.02 | 0.02 | 0.02 | 0.06 | 0.06 | ||||||||||||||
| Non-GAAP income tax adjustment | (0.03 | ) | (0.10 | ) | (0.22 | ) | (0.26 | ) | (0.63 | ) | |||||||||
| Net income per share, basic (Non-GAAP) | $ | 0.94 | $ | 0.65 | $ | 0.54 | $ | 2.37 | $ | 4.50 | |||||||||
| Shares used in basic per share calculation GAAP and Non-GAAP | 133,815 | 135,329 | 136,092 | 135,167 | 136,376 | ||||||||||||||
| Net income per share, diluted (GAAP) | $ | 0.45 | $ | 0.33 | $ | 0.15 | $ | 0.75 | $ | 3.08 | |||||||||
| Stock-based compensation | 0.39 | 0.33 | 0.39 | 1.56 | 1.57 | ||||||||||||||
| Acquisition related expenses and amortization | 0.04 | 0.04 | 0.08 | 0.15 | 0.16 | ||||||||||||||
| Restructuring and asset impairment charges | 0.07 | 0.01 | 0.10 | 0.10 | 0.11 | ||||||||||||||
| Non-cash interest expense | 0.02 | 0.02 | 0.01 | 0.06 | 0.06 | ||||||||||||||
| Non-GAAP income tax adjustment | (0.03 | ) | (0.08 | ) | (0.19 | ) | (0.26 | ) | (0.57 | ) | |||||||||
| Net income per share, diluted (Non-GAAP) (2) | $ | 0.94 | $ | 0.65 | $ | 0.54 | $ | 2.37 | $ | 4.41 | |||||||||
| Shares used in diluted per share calculation GAAP | 138,128 | 139,914 | 139,205 | 140,004 | 143,290 | ||||||||||||||
| Shares used in diluted per share calculation Non-GAAP | 134,053 | 135,839 | 137,187 | 135,641 | 139,214 | ||||||||||||||
| Income-based government grants (GAAP) | $ | 68,040 | $ | 46,552 | $ | 32,887 | $ | 157,538 | $ | 53,470 | |||||||||
| Incremental cost for manufacturing in | (16,123 | ) | (11,396 | ) | (7,112 | ) | (38,351 | ) | (11,603 | ) | |||||||||
| Net IRA benefit (Non-GAAP) | $ | 51,917 | $ | 35,156 | $ | 25,775 | $ | 119,187 | $ | 41,867 | |||||||||
| Net cash provided by operating activities (GAAP) | $ | 167,292 | $ | 170,138 | $ | 35,450 | $ | 513,693 | $ | 696,780 | |||||||||
| Purchases of property and equipment | (8,064 | ) | (8,533 | ) | (20,075 | ) | (33,604 | ) | (110,401 | ) | |||||||||
| Free cash flow (Non-GAAP) | $ | 159,228 | $ | 161,605 | $ | 15,375 | $ | 480,089 | $ | 586,379 | |||||||||
| (2) Calculation of non-GAAP diluted net income per share for the year ended | |||||||||||||||||||
This press release was published by a CLEAR® Verified individual.

Source: Enphase Energy, Inc.