Business Wire | Aug 2, 2021 04:06PM EDT

SolarEdge Announces Second Quarter 2021 Financial Results

Aug. 02, 2021

MILPITAS, Calif.--(BUSINESS WIRE)--Aug. 02, 2021--SolarEdge Technologies, Inc. (Nasdaq: SEDG), a global leader in smart energy technology, today announced its financial results for the second quarter ended June 30, 2021.

Second Quarter 2021 Highlights

* Revenues of $480.1 million * Revenues from solar segment of $431.5 million * GAAP gross margin of 32.5% * Non-GAAP gross margin of 33.9% * Gross margin from solar segment of 37.4% * GAAP net income of $45.1 million * Non-GAAP net income of $72.5 million * GAAP net diluted earnings per share ("EPS") of $0.82 * Non-GAAP net diluted EPS of $1.28 * 1.64 Gigawatts (AC) of inverters shipped

"We are happy to finish the second quarter of 2021 with record revenues in both our solar and non-solar businesses and with continued strong demand for our products in the various geographies and across the different segments," said Zvi Lando, Chief Executive Officer of SolarEdge. "We are successfully navigating through the challenging supply chain environment while continuing to support our customers' growth and expansion with new and existing products."

Second Quarter 2021 Summary

The Company reported revenues of $480.1 million, up 18% from $405.5 million in the prior quarter and up 45% from $331.9 million in the same quarter last year.

Revenues from the solar segment were $431.5 million, up 15% from $376.4 million in the prior quarter and up 39% from $310.1 million in the same quarter last year.

GAAP gross margin was 32.5%, down from 34.5% in the prior quarter and up from 31.0% in the same quarter last year.

Non-GAAP gross margin was 33.9%, down from 36.5% in the prior quarter and up from 32.4% in the same quarter last year.

Gross margin from the solar segment was 37.4%, down from 39.7% in the prior quarter and up from 33.8% in the same quarter last year.

GAAP operating expenses were $100.6 million, up 5% from $95.9 million in the prior quarter and up 38% from $73.0 million in the same quarter last year.

Non-GAAP operating expenses were $81.5 million, up 7% from $76.2 million in the prior quarter and up 33% from $61.1 million in the same quarter last year.

GAAP operating income was $55.6 million, up 26% from $44.1 million in the prior quarter and up 85% from $30.0 million in the same quarter last year.

Non-GAAP operating income was $81.3 million, up 13% from $71.9 million in the prior quarter and up 75% from $46.6 million in the same quarter last year.

GAAP net income was $45.1 million, up 50% from $30.1 million in the prior quarter and up 23% from $36.7 million in the same quarter last year.

Non-GAAP net income was $72.5 million, up 31% from $55.5 million in the prior quarter and up 39% from $52.1 million in the same quarter last year.

GAAP net diluted EPS was $0.82, up from $0.55 in the prior quarter and up from $0.70 in the same quarter last year.

Non-GAAP net diluted EPS was $1.28, up from $0.98 in the prior quarter and up from $0.97 in the same quarter last year.

Cash flow from operating activities was $38.7 million, up from $24.1 million in the prior quarter and down from $59.3 million in the same quarter last year.

As of June 30, 2021, cash, cash equivalents, bank deposits, restricted bank deposit and marketable securities totaled $509.3 million, net of debt, compared to $515.2 million on March 31, 2021.

Outlook for the Third Quarter 2021

The Company also provides guidance for the third quarter ending September 30, 2021 as follows:

* Revenues to be within the range of $520 million to $540 million * Non-GAAP gross margin expected to be within the range of 32% to 34% * Revenues from solar segment to be within the range of $460 million to $480 million * Gross margin from solar segment expected to be within the range of 35% to 37%

Conference Call

The Company will host a conference call to discuss these results at 4:30 p.m. ET on Monday, August 2, 2021. The call will be available, live, to interested parties by dialing 888-204-4368. For international callers, please dial +1 323-994-2093. The Conference ID number is 3169869. A live webcast will also be available in the Investors Relations section of the Company's website at: http://investors.solaredge.com.

A replay of the webcast will be available in the Investor Relations section of the Company's web site approximately two hours after the conclusion of the call and will remain available for approximately 30 calendar days.

About SolarEdge

SolarEdge is a global leader in smart energy technology. By leveraging world-class engineering capabilities and with a relentless focus on innovation, SolarEdge creates smart energy solutions that power our lives and drive future progress. SolarEdge developed an intelligent inverter solution that changed the way power is harvested and managed in photovoltaic (PV) systems. The SolarEdge DC optimized inverter seeks to maximize power generation while lowering the cost of energy produced by the PV system. Continuing to advance smart energy, SolarEdge addresses a broad range of energy market segments through its PV, storage, EV charging, batteries, UPS, electric vehicle powertrains, and grid services solutions. SolarEdge is online at www.solaredge.com.

Use of Non-GAAP Financial Measures

The Company has presented certain non-GAAP financial measures in this release, such as non-GAAP net income, non-GAAP net diluted EPS, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and non-GAAP gross margin from sale of solar products. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either exclude or include amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles in the United States, or GAAP. Reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure can be found in the accompanying tables to this release. 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. 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.

The Company uses these non-GAAP financial measures to analyze its operating performance and future prospects, develop internal budgets and financial goals, and to facilitate period-to-period comparisons. The Company believes that these non-GAAP financial measures reflect an additional way of viewing aspects of its operations that, when viewed with its GAAP results, provide a more complete understanding of factors and trends affecting its business.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This release contains forward looking statements which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include information, among other things, concerning: our possible or assumed future results of operations; future demands for solar energy solutions; business strategies; technology developments; financing and investment plans; dividend policy; competitive position; industry and regulatory environment; general economic conditions; potential growth opportunities; and the effects of competition. These forward-looking statements are often characterized by the use of words such as "anticipate," "believe," "could," "seek," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or similar expressions and the negative or plural of those terms and other like terminology.

Forward-looking statements are only predictions based on our current expectations and our projections about future events. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Given these factors, you should not place undue reliance on these forward-looking statements. These factors include, but are not limited to, the matters discussed in the section entitled "Risk Factors" of our Annual Report on Form 10-K/A for the year ended December 31, 2020, filed on February 19, 2021 and our quarterly reports filed on Form 10-Q, Current Reports on Form 8-K and other reports filed with the SEC. All information set forth in this release is as of August 2, 2021. The Company undertakes no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events or changes in its expectations.

SOLAREDGE TECHNOLOGIES INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands)



Three months ended Six months ended June 30, June 30,

2021 2020 2021 2020

Revenues $ 480,057 $ 331,851 $ 885,546 $ 763,069

Cost of revenues 323,865 228,888 589,280 520,098

Gross profit 156,192 102,963 296,266 242,971

Operating expenses:

Research and development 52,664 38,098 99,641 74,793

Sales and marketing 29,458 20,936 56,369 45,189

General and administrative 19,370 13,964 39,219 30,149

Other operating expenses (859 ) - 1,350 (4,900 )(income), net

Total operating expenses 100,633 72,998 196,579 145,231

Operating income 55,559 29,965 99,687 97,740

Financial income (expenses), (1,743 ) 11,565 (7,840 ) (5,040 )net

Income before income taxes 53,816 41,530 91,847 92,700

Income taxes 8,724 4,862 16,679 13,784

Net income $ 45,092 $ 36,668 $ 75,168 $ 78,916

SOLAREDGE TECHNOLOGIES INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

June 30,

December 31,

2021

2020

ASSETSCURRENT ASSETS:Cash and cash equivalents$524,112

$827,146

Short-term bank deposits13,562

60,096

Restricted bank deposits2,504

2,611

Marketable securities145,686

143,687

Trade receivables, net of allowances of $2,826 and $2,886, respectively343,652

218,706

Inventories, net321,915

331,696

Prepaid expenses and other current assets137,480

135,399

Total current assets1,488,911

1,719,341

LONG-TERM ASSETS:Marketable securities457,362

147,434

Deferred tax assets, net19,962

11,676

Property, plant and equipment, net340,319

303,408

Operating lease right-of-use assets, net38,302

41,600

Intangible assets, net61,855

67,818

Goodwill135,981

140,479

Other long-term assets21,633

5,353

Total long-term assets1,075,414

717,768

Total assets$2,564,325

$2,437,109

LIABILITIES AND STOCKHOLDERS' EQUITYCURRENT LIABILITIES:Trade payables, net$141,174

$162,051

Employees and payroll accruals58,340

63,738

Current maturities of bank loans and accrued interest139

16,894

Warranty obligations64,855

62,614

Deferred revenues and customers advances16,144

24,648

Accrued expenses and other current liabilities118,933

106,154

Total current liabilities399,585

436,099

LONG-TERM LIABILITIES:Convertible senior notes, net620,082

573,350

Warranty obligations167,312

142,380

Deferred revenues128,109

115,372

Deferred tax liabilities, net-

8,593

Finance lease liabilities25,525

26,173

Operating lease liabilities31,153

35,194

Other long-term liabilities14,766

14,191

Total long-term liabilities986,947

915,253

COMMITMENTS AND CONTINGENT LIABILITIESSTOCKHOLDERS' EQUITY:Common stock of $0.0001 par value - Authorized: 125,000,000 shares as of June 30, 2021 and December 31, 2020; issued and outstanding: 52,263,976 and 51,560,936 shares as of June 30, 2021 and December 31, 2020, respectively5

5

Additional paid-in capital625,268

603,891

Accumulated other comprehensive income (loss)(3,536

)

3,857

Retained earnings556,056

478,004

Total stockholders' equity1,177,793

1,085,757

Total liabilities and stockholders' equity$2,564,325

$2,437,109

SOLAREDGE TECHNOLOGIES INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)



June 30, December 31,

2021 2020

ASSETSCURRENT ASSETS:Cash and cash equivalents $ 524,112 $ 827,146

Short-term bank deposits 13,562 60,096

Restricted bank deposits 2,504 2,611

Marketable securities 145,686 143,687

Trade receivables, net of allowances of $2,826 343,652 218,706and $2,886, respectivelyInventories, net 321,915 331,696

Prepaid expenses and other current assets 137,480 135,399

Total current assets 1,488,911 1,719,341

LONG-TERM ASSETS:Marketable securities 457,362 147,434

Deferred tax assets, net 19,962 11,676

Property, plant and equipment, net 340,319 303,408

Operating lease right-of-use assets, net 38,302 41,600

Intangible assets, net 61,855 67,818

Goodwill 135,981 140,479

Other long-term assets 21,633 5,353

Total long-term assets 1,075,414 717,768

Total assets $ 2,564,325 $ 2,437,109

LIABILITIES AND STOCKHOLDERS' EQUITYCURRENT LIABILITIES:Trade payables, net $ 141,174 $ 162,051

Employees and payroll accruals 58,340 63,738

Current maturities of bank loans and accrued 139 16,894interestWarranty obligations 64,855 62,614

Deferred revenues and customers advances 16,144 24,648

Accrued expenses and other current liabilities 118,933 106,154

Total current liabilities 399,585 436,099

LONG-TERM LIABILITIES:Convertible senior notes, net 620,082 573,350

Warranty obligations 167,312 142,380

Deferred revenues 128,109 115,372

Deferred tax liabilities, net - 8,593

Finance lease liabilities 25,525 26,173

Operating lease liabilities 31,153 35,194

Other long-term liabilities 14,766 14,191

Total long-term liabilities 986,947 915,253

COMMITMENTS AND CONTINGENT LIABILITIESSTOCKHOLDERS' EQUITY:Common stock of $0.0001 par value - Authorized:125,000,000 shares as of June 30, 2021 and 5 5December 31, 2020; issued and outstanding:52,263,976 and 51,560,936 shares as of June 30,2021 and December 31, 2020, respectivelyAdditional paid-in capital 625,268 603,891

Accumulated other comprehensive income (loss) (3,536 ) 3,857

Retained earnings 556,056 478,004

Total stockholders' equity 1,177,793 1,085,757

Total liabilities and stockholders' equity $ 2,564,325 $ 2,437,109

SOLAREDGE TECHNOLOGIES INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

Six months ended

June 30,

2021

2020

Cash flows provided by operating activities:

Net income

$

75,168

$

78,916

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation of property, plant and equipment

14,008

10,646

Amortization of intangible assets

4,871

4,615

Amortization of debt discount and debt issuance costs

1,450

-

Amortization of premium and accretion of discount on available-for-sale marketable securities, net

3,558

373

Stock-based compensation expenses

47,205

26,734

Deferred income taxes, net

(3,931

)

(6,424

)

Loss from disposal of assets

2,051

-

Exchange rate fluctuations and other items, net

12,983

(452

)

Changes in assets and liabilities:

Inventories, net

13,229

(94,230

)

Prepaid expenses and other assets

(20,356

)

37,066

Trade receivables, net

(128,564

)

116,045

Trade payables, net

(20,120

)

(1,823

)

Employees and payroll accruals

9,734

1,457

Warranty obligations

27,298

20,198

Deferred revenues and customers advances

4,524

(31,834

)

Other liabilities

19,660

5,768

Net cash provided by operating activities

62,768

167,055

Cash flows from investing activities:

Investment in available-for-sale marketable

securities

(422,470

)

(36,815

)

Proceeds from sales and maturities of available-for-

sale marketable securities

103,763

89,739

Purchase of property, plant and equipment

(65,267

)

(53,706

)

Withdrawal from bank deposits, net

46,534

25,634

Other investing activities

1,442

2,024

Net cash provided by (used in) investing activities

$

(335,998

)

$

26,876

SOLAREDGE TECHNOLOGIES INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

Six months ended June 30,

2021 2020

Cash flows provided by operating activities:

Net income $ 75,168 $ 78,916

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation of property, plant and equipment 14,008 10,646

Amortization of intangible assets 4,871 4,615

Amortization of debt discount and debt issuance 1,450 - costs

Amortization of premium and accretion of discount 3,558 373 on available-for-sale marketable securities, net

Stock-based compensation expenses 47,205 26,734

Deferred income taxes, net (3,931 ) (6,424 )

Loss from disposal of assets 2,051 -

Exchange rate fluctuations and other items, net 12,983 (452 )

Changes in assets and liabilities:

Inventories, net 13,229 (94,230 )

Prepaid expenses and other assets (20,356 ) 37,066

Trade receivables, net (128,564 ) 116,045

Trade payables, net (20,120 ) (1,823 )

Employees and payroll accruals 9,734 1,457

Warranty obligations 27,298 20,198

Deferred revenues and customers advances 4,524 (31,834 )

Other liabilities 19,660 5,768

Net cash provided by operating activities 62,768 167,055

Cash flows from investing activities:

Investment in available-for-sale marketable (422,470 ) (36,815 )securities

Proceeds from sales and maturities ofavailable-for- 103,763 89,739

sale marketable securities

Purchase of property, plant and equipment (65,267 ) (53,706 )

Withdrawal from bank deposits, net 46,534 25,634

Other investing activities 1,442 2,024

Net cash provided by (used in) investing $ (335,998 ) $ 26,876 activities

Cash flows from financing activities:

Repayment of bank loans

$

(16,385

)

$

(15,119

)

Proceeds from bank loans

-

15,113

Proceeds from exercise of stock-based awards and payment of withholding taxes

(4,196

)

9,114

Other financing activities

(625

)

(112

)

Net cash provided by (used in) financing activities

(21,206

)

8,996

Increase (decrease) in cash and cash equivalents

(294,436

)

202,927

Cash and cash equivalents at the beginning of the

period

827,146

223,901

Effect of exchange rate differences on cash and cash

equivalents

(8,598

)

1,544

Cash and cash equivalents at the end of the period

$

524,112

$

428,372

Cash flows from financing activities:

Repayment of bank loans $ (16,385 ) $ (15,119 )

Proceeds from bank loans - 15,113

Proceeds from exercise of stock-based awards and (4,196 ) 9,114 payment of withholding taxes

Other financing activities (625 ) (112 )

Net cash provided by (used in) financing activities (21,206 ) 8,996

Increase (decrease) in cash and cash equivalents (294,436 ) 202,927

Cash and cash equivalents at the beginning of the 827,146 223,901 period

Effect of exchange rate differences on cash and cash (8,598 ) 1,544 equivalents

Cash and cash equivalents at the end of the period $ 524,112 $ 428,372

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Gross Profit

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Gross profit (GAAP)

156,192

140,074

102,963

296,266

242,971

Revenues from finance component

(99)

(86)

---

(185)

---

Stock-based compensation

4,291

5,790

2,359

10,081

4,632

Cost of product adjustment

---

---

---

---

313

Amortization and depreciation of acquired assets

2,401

2,312

2,325

4,713

4,681

Gross profit (Non-GAAP)

162,785

148,090

107,647

310,875

252,597

Reconciliation of GAAP to Non-GAAP Gross Margin

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Gross margin (GAAP)

32.5%

34.5%

31.0%

33.5%

31.8%

Revenues from finance component

0.0%

0.0%

---

0.0%

---

Stock-based compensation

0.9%

1.4%

0.7%

1.1%

0.6%

Cost of product adjustment

---

---

---

---

0.0%

Amortization and depreciation of acquired assets

0.5%

0.6%

0.7%

0.5%

0.6%

Gross margin (Non-GAAP)

33.9%

36.5%

32.4%

35.1%

33.1%

Reconciliation of GAAP to Non-GAAP Operating expenses

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Operating expenses (GAAP)

100,633

95,946

72,998

196,579

145,231

Stock-based compensation - R&D

(9,805)

(8,798)

(5,847)

(18,603)

(11,225)

Stock-based compensation - S&M

(5,780)

(5,435)

(3,445)

(11,215)

(6,637)

Stock-based compensation - G&A

(4,176)

(3,130)

(2,310)

(7,306)

(4,240)

Amortization and depreciation of acquired assets - R&D

(9)

(12)

(25)

(21)

(51)

Amortization and depreciation of acquired assets - S&M

(236)

(237)

(292)

(473)

(588)

Amortization and depreciation of acquired assets - G&A

(7)

(8)

(9)

(15)

(17)

Assets sale (disposal)

---

62

---

62

---

Other operating income (expenses)

859

(2,209)

---

(1,350)

4,900

Operating expenses (Non-GAAP)

81,479

76,179

61,070

157,658

127,373

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Gross Profit

Three months ended Six months ended

June March June June 30, June 30, 30, 31, 30, 2021 2020 2021 2021 2020

Gross profit (GAAP) 156,192 140,074 102,963 296,266 242,971

Revenues from finance (99) (86) --- (185) ---component

Stock-based compensation 4,291 5,790 2,359 10,081 4,632

Cost of product adjustment --- --- --- --- 313

Amortization anddepreciation of acquired 2,401 2,312 2,325 4,713 4,681assets

Gross profit (Non-GAAP) 162,785 148,090 107,647 310,875 252,597



Reconciliation of GAAP to Non-GAAP Gross Margin

Three months ended Six months ended

June March June June 30, June 30, 30, 31, 30, 2021 2020 2021 2021 2020

Gross margin (GAAP) 32.5% 34.5% 31.0% 33.5% 31.8%

Revenues from finance 0.0% 0.0% --- 0.0% ---component

Stock-based compensation 0.9% 1.4% 0.7% 1.1% 0.6%

Cost of product adjustment --- --- --- --- 0.0%

Amortization anddepreciation of acquired 0.5% 0.6% 0.7% 0.5% 0.6%assets

Gross margin (Non-GAAP) 33.9% 36.5% 32.4% 35.1% 33.1%



Reconciliation of GAAP to Non-GAAP Operating expenses

Three months ended Six months ended

June March June June 30, June 30, 30, 31, 30, 2021 2020 2021 2021 2020

Operating expenses (GAAP) 100,633 95,946 72,998 196,579 145,231

Stock-based compensation - R (9,805) (8,798) (5,847) (18,603) (11,225)&D

Stock-based compensation - S (5,780) (5,435) (3,445) (11,215) (6,637)&M

Stock-based compensation - G (4,176) (3,130) (2,310) (7,306) (4,240)&A

Amortization anddepreciation of acquired (9) (12) (25) (21) (51)assets - R&D

Amortization anddepreciation of acquired (236) (237) (292) (473) (588)assets - S&M

Amortization anddepreciation of acquired (7) (8) (9) (15) (17)assets - G&A

Assets sale (disposal) --- 62 --- 62 ---

Other operating income 859 (2,209) --- (1,350) 4,900(expenses)

Operating expenses 81,479 76,179 61,070 157,658 127,373(Non-GAAP)

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Operating income

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Operating income (GAAP)

55,559

44,128

29,965

99,687

97,740

Revenues from finance component

(99)

(86)

---

(185)

---

Cost of product adjustment

---

---

---

---

313

Stock-based compensation

24,052

23,153

13,961

47,205

26,734

Amortization and depreciation of acquired assets

2,653

2,569

2,651

5,222

5,337

Assets (sale) disposal

---

(62)

---

(62)

---

Other operating (income) expenses

(859)

2,209

---

1,350

(4,900)

Operating income (Non-GAAP)

81,306

71,911

46,577

153,217

125,224

Reconciliation of GAAP to Non-GAAP Financial expenses (income), net

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Financial expenses (income), net (GAAP)

1,743

6,097

(11,565)

7,840

5,040

Notes due 2025

(726)

(724)

---

(1,450)

---

Non cash interest

(1,439)

(1,336)

(1,200)

(2,775)

(2,328)

Currency fluctuation related to lease standard

(1,300)

2,289

(892)

989

141

Amortization and depreciation of acquired assets

---

---

---

---

(982)

Financial expenses (income), net (Non-GAAP)

(1,722)

6,326

(13,657)

4,604

1,871

Reconciliation of GAAP to Non-GAAP Tax on income

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Tax on income (GAAP)

8,724

7,955

4,862

16,679

13,784

Deferred taxes

1,789

2,141

3,236

3,930

6,772

Tax on income (Non-GAAP)

10,513

10,096

8,098

20,609

20,556

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Operating income

Three months ended Six months ended

June March June 30, June June 30, 31, 2021 2020 30, 30, 2021 2021 2020

Operating income (GAAP) 55,559 44,128 29,965 99,687 97,740

Revenues from finance (99) (86) --- (185) ---component

Cost of product adjustment --- --- --- --- 313

Stock-based compensation 24,052 23,153 13,961 47,205 26,734

Amortization anddepreciation of acquired 2,653 2,569 2,651 5,222 5,337assets

Assets (sale) disposal --- (62) --- (62) ---

Other operating (income) (859) 2,209 --- 1,350 (4,900)expenses

Operating income (Non-GAAP) 81,306 71,911 46,577 153,217 125,224



Reconciliation of GAAP to Non-GAAP Financial expenses (income), net

Three months ended Six months ended

June March June 30, June June 30, 31, 2021 2020 30, 30, 2021 2021 2020

Financial expenses (income), 1,743 6,097 (11,565) 7,840 5,040net (GAAP)

Notes due 2025 (726) (724) --- (1,450) ---

Non cash interest (1,439) (1,336) (1,200) (2,775) (2,328)

Currency fluctuation related (1,300) 2,289 (892) 989 141to lease standard

Amortization anddepreciation of acquired --- --- --- --- (982)assets

Financial expenses (income), (1,722) 6,326 (13,657) 4,604 1,871net (Non-GAAP)



Reconciliation of GAAP to Non-GAAP Tax on income

Three months ended Six months ended

June March June 30, June June 30, 31, 2021 2020 30, 30, 2021 2021 2020

Tax on income (GAAP) 8,724 7,955 4,862 16,679 13,784

Deferred taxes 1,789 2,141 3,236 3,930 6,772

Tax on income (Non-GAAP) 10,513 10,096 8,098 20,609 20,556

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Net income

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Net income (GAAP)

45,092

30,076

36,668

75,168

78,916

Revenues from finance component

(99)

(86)

---

(185)

---

Cost of product adjustment

---

---

---

---

313

Stock-based compensation

24,052

23,153

13,961

47,205

26,734

Amortization and depreciation of acquired assets

2,653

2,569

2,651

5,222

6,319

Assets (sale) disposal

---

(62)

---

(62)

---

Other operating (income) expenses

(859)

2,209

---

1,350

(4,900)

Notes due 2025

726

724

---

1,450

---

Non cash interest

1,439

1,336

1,200

2,775

2,328

Currency fluctuation related to lease standard

1,300

(2,289)

892

(989)

(141)

Deferred taxes

(1,789)

(2,141)

(3,236)

(3,930)

(6,772)

Net income (Non GAAP)

72,515

55,489

52,136

128,004

102,797

Reconciliation of GAAP to Non-GAAP Net basic EPS

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Net basic earnings per share (GAAP)

0.87

0.58

0.74

1.45

1.59

Revenues from finance component

(0.01)

0.00

---

(0.01)

---

Cost of product adjustment

---

---

---

---

0.01

Stock-based compensation

0.47

0.45

0.28

0.91

0.54

Amortization and depreciation of acquired assets

0.05

0.05

0.05

0.10

0.13

Assets (sale) disposal

---

0.00

---

---

---

Other operating (income) expenses

(0.02)

0.04

---

0.03

(0.10)

Notes due 2025

0.01

0.01

---

0.03

---

Non cash interest

0.03

0.03

0.02

0.05

0.05

Currency fluctuation related to lease standard

0.03

(0.05)

0.02

(0.02)

0.00

Deferred taxes

(0.04)

(0.04)

(0.06)

(0.07)

(0.14)

Net basic earnings per share (Non-GAAP)

1.39

1.07

1.05

2.47

2.08

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Net income

Three months ended Six months ended

June March June June June 30, 31, 2021 30, 30, 30, 2021 2020 2021 2020

Net income (GAAP) 45,092 30,076 36,668 75,168 78,916

Revenues from finance (99) (86) --- (185) ---component

Cost of product adjustment --- --- --- --- 313

Stock-based compensation 24,052 23,153 13,961 47,205 26,734

Amortization anddepreciation of acquired 2,653 2,569 2,651 5,222 6,319assets

Assets (sale) disposal --- (62) --- (62) ---

Other operating (income) (859) 2,209 --- 1,350 (4,900)expenses

Notes due 2025 726 724 --- 1,450 ---

Non cash interest 1,439 1,336 1,200 2,775 2,328

Currency fluctuation related 1,300 (2,289) 892 (989) (141)to lease standard

Deferred taxes (1,789) (2,141) (3,236) (3,930) (6,772)

Net income (Non GAAP) 72,515 55,489 52,136 128,004 102,797



Reconciliation of GAAP to Non-GAAP Net basic EPS

Three months ended Six months ended

June March June June June 30, 31, 2021 30, 30, 30, 2021 2020 2021 2020

Net basic earnings per share 0.87 0.58 0.74 1.45 1.59(GAAP)

Revenues from finance (0.01) 0.00 --- (0.01) ---component

Cost of product adjustment --- --- --- --- 0.01

Stock-based compensation 0.47 0.45 0.28 0.91 0.54

Amortization anddepreciation of acquired 0.05 0.05 0.05 0.10 0.13assets

Assets (sale) disposal --- 0.00 --- --- ---

Other operating (income) (0.02) 0.04 --- 0.03 (0.10)expenses

Notes due 2025 0.01 0.01 --- 0.03 ---

Non cash interest 0.03 0.03 0.02 0.05 0.05

Currency fluctuation related 0.03 (0.05) 0.02 (0.02) 0.00to lease standard

Deferred taxes (0.04) (0.04) (0.06) (0.07) (0.14)

Net basic earnings per share 1.39 1.07 1.05 2.47 2.08(Non-GAAP)

SOLAREDGE TECHNOLOGIES INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)

(In thousands, except share and per share data)

Reconciliation of GAAP to Non-GAAP Net diluted EPS

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Net diluted earnings per share (GAAP)

0.82

0.55

0.70

1.36

1.51

Revenues from finance component

(0.01)

0.00

---

0.00

---

Cost of product adjustment

---

---

---

---

0.00

Stock-based compensation

0.42

0.40

0.24

0.81

0.47

Amortization and depreciation of acquired assets

0.04

0.04

0.05

0.09

0.11

Assets (sale) disposal

---

0.00

---

---

---

Other operating (income) expenses

(0.01)

0.04

---

0.03

(0.09)

Notes due 2025

0.00

0.00

---

0.00

---

Non cash interest

0.03

0.03

0.02

0.05

0.05

Currency fluctuation related to lease standard

0.02

(0.04)

0.02

(0.01)

0.00

Deferred taxes

(0.03)

(0.04)

(0.06)

(0.07)

(0.13)

Net diluted earnings per share (Non-GAAP)

1.28

0.98

0.97

2.26

1.92

Reconciliation of GAAP to Non-GAAP No. of shares used in Net diluted EPS

Three months ended

Six months ended

June 30, 2021

March 31, 2021

June 30, 2020

June 30, 2021

June 30, 2020

Number of shares used in computing net diluted earnings per share (GAAP)

52,076,208

55,997,136

52,536,437

51,903,123

52,357,838

Stock-based compensation

2,357,845

766,187

1,154,279

2,558,676

1,277,006

Notes due 2025

2,276,818

---

---

2,276,818

---

Number of shares used in computing net diluted earnings per share (Non-GAAP)

56,710,871

56,763,323

53,690,716

56,738,617

53,634,844

View source version on businesswire.com: https://www.businesswire.com/news/home/20210802005664/en/

CONTACT: Investor Contacts SolarEdge Technologies, Inc. Ronen Faier, Chief Financial Officer +1 510-498-3263 investors@solaredge.com

CONTACT: Sapphire Investor Relations, LLC Erica Mannion or Michael Funari +1 617-542-6180 investors@solaredge.com