VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RUNSunrun Inc.
$13.49$3.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksRUNCash Flow

Sunrun Inc. (RUN) Cash Flow Statement

13Y historyFree accessUpdated daily

The company exhibits a chronic cash burn, highlighted by a peak free cash flow deficit of $1.1 billion in 2024Q4 and an OCF/NI ratio that reached -7.33x in 2025Q3, indicating limited self-sustaining cash generation.

RUN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash from Operations-306.61M-421.44M-766.15M-820.74M-848.79M-817.19M-317.97M-204.49M-62.46M-61.01M-150.58M-105.27M-7.93M23.37M
Operating CF Margin %--14.25%-37.6%-36.32%-36.56%-50.76%-34.48%-23.82%-8.22%-11.52%-33.17%-34.56%-3.99%42.7%
Operating CF Growth %229.56%44.99%6.65%3.31%-3.87%-157%-55.5%-227.38%-2.38%59.48%-43.05%-1227.77%-133.92%-
Net Income568.2M-1.01B-4.36B-1.6B173.38M-79.42M-626.95M-391.02M-260.19M-286.73M-303.3M-248.91M-157.49M-65.5M
Depreciation & Amortization783.64M725.58M620.88M548.16M459.35M396.4M242.94M187.16M156.01M136.36M104.11M71.37M49.54M30.19M
Stock-Based Compensation53.36M107.95M112.83M000170.59M26.31M27.86M22.04M18.72M15.82M9.22M2.65M
Deferred Taxes-49.6M-167.22M-26.82M-12.72M2.29M9.61M-60.57M-8.22M9.32M32.14M35.99M-5.3M5.26M-591K
Other Non-Cash Items-424.99M363.08M3.2B443.6M-1.07B-658.68M35.02M11.02M19.68M24.44M12.21M7.69M5.16M-1.41M
Working Capital Changes-400.18M-441.72M-318.51M-195.28M-410.78M-485.08M-79M-29.74M-15.14M10.74M-18.31M54.05M80.38M58.03M
Change in Receivables-90.77M-119.77M-14.97M15.75M-86.76M-62.12M4.99M-14.86M-5.71M-17.87M674K-15.52M-14.48M-954K
Change in Inventory-55.99M-99.2M57.66M324.16M-277.08M-223.77M47.55M-181.1M14.96M-27.1M4.04M-47.34M-3.79M558K
Change in Payables14.27M-80.06M177.45M-108.78M40.46M66.93M-45.72M67.36M8.85M47.84M-40.34M50.95M11.36M1.35M
Cash from Investing-1.46B-2.5B-2.7B-1.09B-713.84M-489.41M-497.79M-843.25M-811.32M-812.33M-745.11M-627.49M-463.97M-325.75M
Capital Expenditures-443.96M-1.78M-2.7B-2.61B-2.01B-1.69B-969.67M-840.53M-811.32M-812.33M-740.11M-607.91M-427.58M-325.75M
CapEx % of Revenue13.98%0.06%132.55%115.41%86.63%104.73%105.15%97.9%106.75%153.36%163.06%199.57%215.35%595.09%
Acquisitions816.14M001.53B1.37B1.2B471.89M-2.72M345.15M559.53M-5M-19.57M-36.38M0
Investments--------------
Other Investing-1.83B-2.5B0000-1.03B0-833.53M-836.87M-727.57M-594.89M00
Cash from Financing1.87B3.21B3.43B1.94B1.67B1.45B1.16B1.11B936.39M869.5M898.19M784.47M524.35M312.29M
Debt Issued (Net)866.99M1.46B1.9B2.14B1.85B1.61B341.33M491.15M671.01M385.43M362.88M330.74M245.67M212.56M
Equity Issued (Net)18.05M16.8M18.88M22.61M32.86M36.14M75M-5M000222.08M143.39M0
Dividends Paid00000000000-24.89M00
Share Repurchases0000000-5M00-437K000
Other Financing989.67M1.73B1.51B-221.08M-217.63M-196.47M744.41M620.42M265.38M-54.11M-38.23M256.54M135.28M99.74M
Net Change in Cash110.37M289.57M-40.42M34.81M102.59M142.22M344.98M58.83M62.61M-3.84M2.5M51.71M52.45M9.91M
Free Cash Flow-750.57M-423.22M-3.47B-3.43B-2.86B-2.5B-1.29B-1.05B-873.78M-873.34M-890.69M-713.18M-435.51M-302.38M
FCF Margin %-23.64%-14.31%-170.15%-151.73%-123.19%-155.49%-139.63%-121.72%-114.97%-164.87%-196.23%-234.13%-219.34%-552.39%
FCF Growth %78.82%87.79%-1.12%-19.9%-14.24%-94.41%-23.22%-19.6%-0.05%1.95%-24.89%-63.76%-44.03%-
FCF per Share-2.76-1.56-15.60-15.83-13.05-12.20-9.22-8.44-7.46-8.07-8.49-12.95-5.49-3.81
FCF Conversion (FCF/Net Income)-1.32x-0.94x0.27x0.51x-4.90x10.29x1.83x-7.76x-2.34x-0.49x-1.64x3.73x0.11x-19.46x
Interest Paid00591.28M000119.63M99.47M76.31M42.19M26.19M11.95M11.1M3.66M
Taxes Paid00000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Capital intensive financing dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Decoupling of Earnings Reality

As reported in recent financial filings, Sunrun exhibits a chronic disconnect between net income and operating cash flow, with the OCF/NI ratio frequently swinging into negative territory, such as the -7.33x multiple observed in 2025Q3, highlighting the limited cash-generative capacity of reported accounting profits.

The recurring divergence between GAAP net income and operating cash flow suggests that reported earnings are heavily influenced by non-cash accounting adjustments and tax equity structures rather than actual cash generation. Investors should monitor this gap, as it implies that the company's profitability metrics may not accurately reflect its underlying ability to fund operations internally.

Negative Free Cash Flow Trajectory

Based on the provided quarterly data, Sunrun's free cash flow remains deeply negative, with a peak cash burn of $1.1 billion in 2024Q4, indicating that the company's aggressive growth strategy continues to outpace its ability to generate self-sustaining cash flows from its installed asset base.

The consistent failure to achieve positive free cash flow, despite periods of reported net income, underscores the capital-intensive nature of the residential solar business model. This trajectory suggests that the company remains structurally dependent on external capital markets to bridge the gap between installation costs and long-term recurring revenue.

High Capital Intensity Sustains Growth

According to recent SEC filings, Sunrun's capital expenditure remains exceptionally high relative to revenue, with the CapEx/Revenue ratio reaching as high as 152.8% in 2024Q4, reflecting the massive upfront investment required to build and maintain its portfolio of residential solar energy systems.

The elevated capital intensity suggests that the company is prioritizing market share and asset accumulation over immediate cash flow optimization. This reliance on heavy capital deployment warrants further investigation into the long-term return on invested capital, as the current spending levels appear to be a permanent feature of the business model.

Working Capital Volatility Pressures Liquidity

As evidenced by the quarterly cash flow statements, Sunrun experiences significant volatility in working capital, including a $227.2 million outflow in 2025Q2, which suggests that the timing of collections and inventory management remains a major drag on the company's short-term liquidity position.

The erratic nature of working capital changes indicates potential inefficiencies in the cash conversion cycle, likely exacerbated by the complexity of managing large-scale residential installations. Investors should monitor these fluctuations, as they may indicate underlying challenges in managing the cash flow timing between project initiation and final customer payment.

External Financing Drives Capital Deployment

Data from financial statements indicates that Sunrun's capital deployment is almost entirely focused on funding growth and acquisitions, such as the $609.3 million net acquisition spend in 2024Q2, while dividends and share repurchases remain non-existent, reflecting a strategy centered on aggressive expansion.

The absence of shareholder returns combined with heavy acquisition activity suggests that management is prioritizing scale over capital discipline. This approach appears to leave the company vulnerable to shifts in credit market conditions, as the reliance on external funding to support these deployments remains a critical operational risk.

RUN — Frequently Asked Questions

Quick answers to the most common questions about buying RUN stock.

How much cash does Sunrun Inc. (RUN) generate from operations?

Sunrun Inc. (RUN) generated $-421.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Sunrun Inc.'s free cash flow?

Sunrun Inc. (RUN) reported negative free cash flow of $423.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Sunrun Inc.'s capital expenditure (CapEx)?

Sunrun Inc. (RUN) spent $1.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.