US-listed companies
SOLAREDGE TECHNOLOGIES, INC.

SOLAREDGE TECHNOLOGIES, INC.SEDG

Market cap

$3.6B

P/E ratio

104.1x

Income statement Balance sheet Cash flow

	Jun 30, 2015	Jun 30, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	145	74	163	192	530	783	338
Marketable securities	-	59	77	119	168	241	522
Accounts Receivable, after Allowance for Credit Loss, Current	35	73	110	174	456	905	622
Inventories	74	82	83	142	380	729	1,443
Prepaid expenses and other current assets	33	21	42	45	177	241	378
Total current assets	290	310	477	678	1,711	2,900	3,304
Marketable securities	-	52	103	74	482	645	408
Deferred tax assets, net	-	6	8	15	28	44	81
Property, plant and equipment, net	15	28	52	119	410	544	615
Operating Lease, Right-of-Use Asset	-	-	-	-	47	63	64
Intangible assets, net	-	-	-	39	59	20	35
Goodwill	-	-	-	35	130	31	43
Other long-term assets	-	-	-	5	25	19	38
Total long-term assets	15	88	165	286	1,181	1,366	1,283
Total assets	306	397	641	964	2,892	4,266	4,588
Trade payables, net	81	48	69	107	252	460	386
Employees and payroll accruals	7	10	23	29	74	85	77
Warranty obligations	9	14	15	29	71	104	183
Deferred revenues and customers advances	2	4	3	14	18	27	41
Total accrued expenses and other current liabilities	7	11	20	30	109	214	206
Total current liabilities	106	87	130	226	525	890	893
Convertible Debt, Noncurrent	-	-	-	-	-	624	627
Warranty obligations	22	37	64	93	194	281	335
Deferred revenues	8	15	31	61	152	187	215
Finance lease liabilities	-	-	-	-	41	45	42
Operating lease liabilities	-	-	-	-	39	46	45
Other long-term liabilities	-	-	-	9	11	16	18
Total long-term liabilities	33	54	114	168	1,057	1,200	1,283
Common Stock, Value, Issued	0	0	0	0	0	0	0
Additional paid-in capital	287	299	332	372	687	1,506	1,681
Accumulated other comprehensive loss	-0	0	-1	-1	-27	-73	-47
Retained earnings	-120	-43	66	191	650	744	778
Total stockholders’ equity	167	256	397	571	1,310	2,176	2,412
Total liabilities and stockholders' equity	306	397	641	964	2,892	4,266	4,588