Sunrun Inc. logo

Sunrun Inc.

RUN | NASDAQ
Chart Builder DCF Calculator
$9.87
+$1.08 (+12.29%)
At close: Nov 5, 2026, 4:00 PM ET
$9.67
-$0.20 (-2.03%)
After-hours: Nov 5, 2026, 6:02 PM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-495.37M -268.85M -714.16M -3.94B -4.04B -3.62B -3.43B -382.63M -1.37B -1.45B -1.6B -1.58B -301.73M -567.5M -483.58M -477.13M -663.56M -667.22M -715.07M -691.05M -800.58M -721.72M
Depreciation & Amortization
976.27M 783.64M 745.63M 723.55M 700.37M 682.55M 682.18M 673.15M 635.47M 592.37M 548.06M 513.93M 493.9M 472.24M 453.15M 436.05M 416.29M 404.35M 390.2M 374.79M 327.07M 283.88M
Stock-Based Compensation
75.75M 53.36M 78.36M 78.9M 78.9M 53.87M 28.87M n/a n/a n/a n/a 21.93M 21.93M 48.58M 87.8M 116.12M 116.12M 132.93M 171.74M 254.54M 262.75M 229.67M
Other Working Capital
-329.09M -267.68M -142.7M -337.47M -506.45M -423.64M -538.65M -423.83M -371.13M -390.69M -426.4M -309.58M -254.4M -84.32M -87.39M -146.88M -222.12M -336.65M -266.12M -233.91M -199.1M -112.18M
Other Non-Cash Items
-327.77M -424.99M 77.67M 3.12B 3.12B 2.64B 2.3B -750.27M 202.36M 228.57M 443.16M 418.09M -747.88M -414.42M -497.68M -509.87M -305.61M -254.47M -188.58M -190.32M 12.38M -5.89M
Deferred Income Tax
49.6M -49.6M -167.22M -207.52M -220.32M -135.17M -26.82M -28.58M 15.07M 44.7M -12.72M -8.8M -38.65M -54.05M 2.29M 28.32M 38.3M 20.46M 9.61M -48.86M -86.13M -71.36M
Change in Working Capital
-467.99M -400.18M -441.72M -549.13M -450.34M -344.37M -318.51M -135.47M -15.46M 61.25M -195.28M -372.81M -463.6M -516.57M -410.78M -418.96M -517.21M -524M -485.08M -386.14M -236.98M -101.32M
Operating Cash Flow
-189.51M -306.61M -421.44M -776.75M -811.38M -727.27M -766.15M -623.8M -530.89M -524.51M -820.74M -1.01B -1.04B -1.03B -848.79M -825.48M -915.68M -887.95M -817.19M -687.04M -521.48M -386.73M
Capital Expenditures
-1.17B -443.96M -674.15M -1.47B -1.49B -2.82B -2.7B -2.56B -2.54B -2.64B -2.61B -2.47B -2.28B -2.09B -2.01B -1.98B -1.87B -1.76B -1.69B -1.55B -1.36B -1.12B
Cash Acquisitions
816.14M 816.14M 510.33M 510.33M 493.07M 1.1B 1.27B 1.73B 1.24B 979.35M 1.2B 743.36M 1.13B 777.17M 311.6M 311.6M 211.97M 211.97M 286.97M 824.21M 537.24M 537.24M
Purchase of Investments
-22.97M -3.72M n/a n/a n/a n/a n/a -5M -5M -5M -5M n/a n/a n/a n/a n/a n/a n/a n/a -65.36M -65.36M -65.36M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -471.89M -471.89M -471.89M
Other Investing Acitivies
-1.26B -1.83B -1.83B -1.42B -1.42B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 537.24M 471.89M 471.89M
Investing Cash Flow
-1.64B -1.46B -1.99B -2.37B -2.41B -1.71B -1.43B -840.83M -1.31B -1.66B -1.41B -1.73B -1.15B -1.32B -1.7B -1.67B -1.66B -1.54B -1.4B -722.04M -890.42M -644.38M
Debt Repayment
777.94M 866.99M 1.49B 2.01B 1.93B 2.06B 1.8B 1.79B 1.93B 2.05B 2.17B 2.19B 1.98B 1.76B 1.88B 1.86B 1.94B 1.82B 1.65B 1.38B 976.29M 624.45M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.02B 989.67M 1.2B 1.27B 1.24B 555.12M 337.4M -284.76M 12.42M 57.34M 72.31M 532M 245.8M 548.71M 751.61M 628.84M 621.53M 659.5M 705.23M 585.47M 938.99M 853.84M
Financial Cash Flow
1.81B 1.87B 2.7B 3.3B 3.19B 2.64B 2.16B 1.52B 1.96B 2.13B 2.27B 2.73B 2.24B 2.33B 2.65B 2.51B 2.58B 2.48B 2.36B 1.97B 1.92B 1.48B
Net Cash Flow
-23.41M 110.37M 289.57M 145.14M -30.17M 195.72M -40.42M 58.67M 121.17M -60.05M 34.82M -4.11M 57.95M -19.39M 102.59M 14.93M 5.53M 49.18M 142.22M 559.61M 503.37M 447.19M
Free Cash Flow
-1.36B -750.57M -1.1B -2.24B -2.3B -3.54B -3.47B -3.19B -3.07B -3.16B -3.43B -3.48B -3.31B -3.13B -2.86B -2.81B -2.79B -2.64B -2.5B -2.23B -1.88B -1.5B
Adj. Free Cash Flow
-1.44B -803.93M -1.17B -2.32B -2.38B -3.6B -3.5B -3.19B -3.07B -3.16B -3.43B -3.5B -3.33B -3.17B -2.95B -2.92B -2.91B -2.78B -2.68B -2.49B -2.15B -1.73B
Maintenance CapEx
-211.05M 794.6M 628.42M -153.89M -918.25M -2.52B -2.69B -2.56B -2.54B -2.6B -2.07B -1.41B -667.49M n/a n/a n/a n/a n/a n/a n/a -256.98M -410.93M
Growth CapEx
-961.35M -1.24B -1.3B -1.31B -569.8M -292.59M -11.65M n/a n/a -32.77M -543.08M -1.06B -1.61B -2.09B -2.01B -1.98B -1.87B -1.76B -1.69B -1.55B -1.11B -705.33M
Owner Earnings
-400.56M 487.99M 206.98M -930.64M -1.73B -3.25B -3.46B -3.19B -3.07B -3.13B -2.89B -2.42B -1.7B -1.03B -848.79M -825.48M -915.68M -887.95M -817.19M -687.04M -778.46M -797.67M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.