SPRUCE POWER HOLDING CORP SPRU
Spruce Power Holding Corporation and its subsidiaries ("Spruce Power") is a leading owner and operator of distributed solar energy assets across the United States (the "U.S."), offering subscription-based services to approximately 84,000 home solar assets and customer contracts, making renewable energy more accessible to everyone. We are engaged in the ownership and maintenance of home solar energy systems for homeowners in the U.S.
Our primary customers are homeowners and our core solar service offerings to these customers generate revenues primarily through (i) the lease of, and the sale of electricity generated by, our home solar energy systems to homeowners pursuant to long-term Customer Agreements (as defined below) which require the homeowners to make recurring monthly payments, (ii) third party contracts to sell solar renewable energy credits ("SRECs") generated by our home solar energy systems for contracted prices, and (iii) the servicing of third party-owned solar energy systems through our Spruce Pro servicing platform, which is contracted to offer portfolio managed services to over 60,000 systems owned by third parties, as well as to our portfolio of home solar energy systems (the "Portfolio"). These portfolio managed services include (a) billing and collections/asset recovery, (b) account support services, (c) financial asset management, (d) homeowner support and servicing technology, (e) asset operations, and (f) transaction and execution services related to SRECs. Our Spruce Pro brand, launched in the first quarter of 2024, expands our prior existing residential servicing platform to the commercial solar market, offering third-party owners a range of services for residential, commercial, and industrial assets.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $111.8M | $82.1M | $79.9M | $23.2M | $0 | $20.3M | $7.2M | — |
| Cost of revenue | — | — | $37.8M | $9.9M | $16.3M | $17.6M | $8.1M | — |
| Gross profit | — | — | $42.0M | $13.2M | -$696.0K | $2.7M | -$860.0K | — |
| R&D | — | — | — | — | $10.8M | $4.4M | $2.9M | — |
| SG&A | $55.1M | $58.9M | $56.1M | $73.1M | $35.1M | $13.6M | $9.8M | — |
| Total operating expenses | $93.9M | $132.5M | $116.7M | $82.5M | $35.1M | — | — | — |
| Operating income | $17.9M | -$50.4M | -$36.8M | -$59.3M | -$35.1M | -$15.3M | -$13.6M | — |
| Interest expense | $50.9M | $40.2M | $41.9M | $11.4M | $39.0K | $94.0K | $99.0K | — |
| Pre-tax income | -$26.0M | — | — | — | — | — | — | — |
| Income tax | $0 | — | — | — | — | — | — | — |
| Net income | -$26.0M | -$70.5M | -$65.8M | -$93.9M | $28.8M | -$60.6M | -$14.9M | — |
| EPS, basic | -1.44 | -3.82 | -3.58 | -5.27 | 0.21 | -0.72 | -0.19 | — |
| EPS, diluted | -1.44 | -3.82 | -3.58 | -5.27 | 0.19 | -0.72 | -0.19 | — |
| Shares, diluted (wtd. avg.) | $18.1M | $18.5M | $18.4M | $17.8M | $148.5M | $84.6M | $79.8M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $54.8M | $72.8M | $172.9M | $240.1M | $351.8M | $329.8M | $3.5M | $5.9M |
| Receivables | $15.7M | $15.0M | $9.2M | $8.3M | $0 | $10.6M | $1.2M | — |
| Inventory | — | — | — | — | $15.3M | $3.6M | $2.2M | — |
| Total current assets | $115.9M | $136.4M | $203.3M | $275.0M | $374.6M | $345.3M | $7.1M | — |
| Property, plant and equipment | $561.4M | $589.0M | $484.4M | $396.2M | $0 | $579.0K | $840.0K | — |
| Goodwill | — | $0 | $28.8M | $128.5M | $0 | $489.0K | $489.0K | — |
| Other intangibles | $7.8M | $9.0M | $10.2M | $0 | $4.9M | $593.0K | $809.0K | — |
| Total assets | $837.3M | $898.5M | $895.0M | $826.6M | $393.2M | $347.0M | $9.2M | — |
| Accounts payable | $1.9M | $987.0K | $1.1M | $2.9M | $697.0K | $4.4M | $549.0K | — |
| Short-term debt | $213.8M | $28.3M | $27.9M | $25.3M | $78.0K | $110.0K | $1.4M | — |
| Total current liabilities | $238.8M | $59.6M | $71.7M | $59.7M | $16.6M | $9.1M | $15.5M | — |
| Long-term debt | $462.9M | $677.0M | $590.9M | $474.4M | $0 | $98.0K | $1.8M | — |
| Total liabilities | $716.0M | $752.3M | $680.4M | $537.6M | $31.4M | $158.1M | $22.9M | — |
| Retained earnings | -$354.4M | -$328.4M | -$257.9M | -$193.3M | -$99.4M | -$128.2M | -$67.6M | — |
| Total equity | $121.3M | $146.2M | $214.7M | $288.9M | $361.8M | $188.9M | -$13.7M | $846.0K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$3.5M | -$41.8M | -$33.7M | -$63.5M | -$28.2M | -$19.9M | -$11.6M | — |
| Depreciation and amortisation | — | — | — | — | $653.0K | $406.0K | $265.0K | — |
| Stock-based compensation | $3.0M | $2.7M | $2.9M | $10.0M | $7.9M | $978.0K | $208.0K | — |
| Capital expenditure | $221.0K | $354.0K | $499.0K | $0 | $3.6M | $145.0K | $28.0K | — |
| Investing cash flow | $24.8M | -$101.4M | -$16.7M | -$29.0M | -$3.0M | -$145.0K | -$28.0K | — |
| Financing cash flow | -$37.3M | $79.4M | -$16.8M | -$19.2M | $85.9M | $346.3M | $9.2M | — |
| Buybacks | $1.8M | $853.0K | $5.4M | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-049579.
Others in SIC 4911
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NEE | NEXTERA ENERGY INC | $173.98B | 25.3x | 9.8% |
| CEG | Constellation Energy Corp | $105.92B | 40.4x | 19.5% |
| AEP | AMERICAN ELECTRIC POWER CO INC | $67.74B | 18.7x | 8.7% |
| D | DOMINION ENERGY, INC | $57.90B | 19.1x | 16.5% |
| VST | Vistra Corp. | $50.11B | 68.5x | 19.1% |
| DTE | DTE ENERGY CO | $28.31B | 19.4x | — |
| FE | FIRSTENERGY CORP | $27.05B | 26.6x | 12.0% |
| ES | EVERSOURCE ENERGY | $26.76B | 15.6x | 14.3% |