Biggest changeThe Non-GAAP measures presented in the table are inclusive of redeemable non-controlling interests and non-controlling interests. 53 Fiscal year ended March 31, Reconciliation of GAAP to Non-GAAP Financial Measures: 2024 2023 2022 (In thousands, except percentages) GAAP gross profit $ 813,049 $ 286,973 $ 147,031 Stock-based compensation expense 10,764 12,794 1,526 Intangible amortization 275 250 4,042 Advanced manufacturing tax credit vendor rebate (2) (121,405) — — Non-GAAP gross profit $ 702,683 $ 300,017 $ 152,599 GAAP operating income $ 587,118 $ 168,485 $ 65,907 Stock-based compensation expense 56,783 31,994 3,048 Intangible amortization 275 1,207 8,465 Legal costs and other (1) — 1,441 12,943 Advanced manufacturing tax credit vendor rebate (2) (121,405) — — Non-GAAP operating income $ 522,771 $ 203,127 $ 90,363 GAAP net income $ 496,215 $ 121,333 $ 50,913 Stock-based compensation expense 56,783 31,994 3,048 Intangible amortization 275 1,207 8,465 Adjustment for taxes 19,527 (2,880) (5,499) Legal costs and other (1) — 1,441 12,943 Advanced manufacturing tax credit vendor rebate (2) (121,405) — — Non-GAAP net income $ 451,395 $ 153,095 $ 69,870 GAAP Net income $ 496,215 $ 121,333 $ 50,913 Interest, net 2,124 1,833 34 Provision for income taxes 111,782 47,750 14,195 Depreciation expense 4,088 3,419 2,681 Intangible amortization 275 1,207 8,465 Stock-based compensation expense 56,783 31,994 3,048 Legal costs and other (1) — 1,441 12,943 Advanced manufacturing tax credit vendor rebate (2) (121,405) — — Other tax related income, net (28,397) — — Adjusted EBITDA $ 521,465 $ 208,977 $ 92,279 Net income (% of revenue) 19.8% 6.4% 3.5% Non-GAAP gross margin 28.1% 15.8% 10.5% Adjusted EBITDA (% of revenue) 20.9% 11.0% 6.3% (1) Represents additional charges incurred in relation to a litigation matter.
Biggest changeThe Adjusted measures presented in the table are inclusive of non-controlling interests and redeemable non-controlling interests. 54 Fiscal year ended March 31, 2025 2024 2023 Reconciliation of GAAP to Non-GAAP Financial Measures: (In thousands, except percentages) GAAP gross profit & margin $ 1,008,825 34.1% $ 813,049 32.5% $ 286,973 15.1% Stock-based compensation expense 11,927 10,764 12,794 Intangible amortization 2,744 275 250 Advanced manufacturing tax credit vendor rebate (3) — (121,405) — Adjusted gross profit & margin $ 1,023,496 34.6% $ 702,683 28.1% $ 300,017 15.8% GAAP operating income & margin $ 639,112 21.6% $ 587,118 23.5% $ 168,485 8.9% Stock-based compensation expense 118,880 56,783 31,994 Intangible amortization 5,523 275 1,207 Legal costs and other (1) — — 1,441 Acquisition related costs (2) 5,338 — — Advanced manufacturing tax credit vendor rebate (3) — (121,405) — Adjusted operating income & margin $ 768,853 26.0% $ 522,771 20.9% $ 203,127 10.7% GAAP net income & margin $ 517,246 17.5% $ 496,215 19.8% $ 121,333 6.4% Stock-based compensation expense 118,880 56,783 31,994 Intangible amortization 5,523 275 1,207 Adjustment for taxes (16,348) 19,527 (2,880) Legal costs and other (1) — — 1,441 Acquisition related costs (2) 5,338 — — Advanced manufacturing tax credit vendor rebate (3) — (121,405) — Adjusted net income & margin $ 630,639 21.3% $ 451,395 18.1% $ 153,095 8.0% GAAP net income & margin $ 517,246 17.5% $ 496,215 19.8% $ 121,333 6.4% Interest, net (9,246) 2,124 1,833 Provision for income taxes 130,770 111,782 47,750 Depreciation expense 7,884 4,088 3,419 Intangible amortization 5,523 275 1,207 Stock-based compensation expense 118,880 56,783 31,994 Legal costs and other (1) — — 1,441 Acquisition related costs (2) 5,338 — — Advanced manufacturing tax credit vendor rebate (3) — (121,405) — Other tax related loss (income), net 101 (28,397) — Adjusted EBITDA & margin $ 776,496 26.2% $ 521,465 20.9% $ 208,977 11.0% (1) Represents additional charges incurred in relation to a litigation matter.
We educate those stakeholders on the benefits of our solutions, including increased energy yield performance, superior constructability, reliability, ease of maintenance, and advanced software and sensor capabilities compared to competing products. • In the United States and more mature international markets, our sales team maintains active relationships with key stakeholders and customers such as developers and builders of utility-scale solar systems.
We educate those stakeholders on the benefits of our solutions, including increased energy yield performance, superior constructability, reliability, ease of maintenance, and advanced sensor capabilities compared to competing products. • In the United States and more mature international markets, our sales team maintains active relationships with key stakeholders and customers such as developers and builders of utility-scale solar systems.
In U.S. federal, state and local income tax or franchise tax that we realize or are deemed to realize (determined by using certain assumptions) as a result of favorable tax attributes, will be available to us as a result of certain transactions executed in connection with our IPO and follow-on offering, exchanges of Class A common stock or cash and payments made under the TRA.
In U.S. federal, state and local income tax or franchise tax that we realize or are deemed to realize (determined by using certain assumptions) as a result of favorable tax attributes, will be available to us as a result of certain transactions executed in connection with our IPO and follow-on offering, exchanges of Class A common stock and payments made under the TRA.
Direct labor costs represent expenses of personnel directly related to project execution such as supply chain, logistics, quality, tooling, operations and customer satisfaction. Amortization of intangibles consists of developed technology and certain acquired patents over its expected period of use and is also included under cost of sales.
Direct labor costs represent expenses of personnel directly related to project execution such as supply chain, logistics, quality, tooling, operations and customer satisfaction. Amortization of intangibles 51 consists of developed technology and certain acquired patents over its expected period of use and is also included under cost of sales.
We intend to use our existing cash balances, together with anticipated cash flows from operations to fund our existing and future contractual obligations. 59 Recently adopted accounting pronouncements Refer to Note 2 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K for recently adopted accounting pronouncements.
We intend to use our existing cash balances, together with anticipated cash flows from operations to fund our existing and future contractual obligations. Recently adopted accounting pronouncements Refer to Note 2 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K for recently adopted accounting pronouncements.
The estimated warranty liability is based on our warranty model which relies on historical warranty claim information and assumptions based on the nature, frequency and average cost of claims for each product line by project. When little or no experience exists, the estimate is based on comparable product lines and/or estimated potential 49 failure rates.
The estimated warranty liability is based on our warranty model which relies on historical warranty claim information and assumptions based on the nature, frequency and average cost of claims for each product line by project. When little or no experience exists, the estimate is based on comparable product lines and/or estimated potential failure rates.
Our local presence is complemented with the following go-to-market strategies: • Our sales and marketing strategy is focused on building long-term relationships with key stakeholders involved in developing, building, owning, and maintaining utility-scale solar projects.
Our local presence is complemented with the following go-to-market strategies: 48 • Our sales and marketing strategy is focused on building long-term relationships with key stakeholders involved in developing, building, owning, and maintaining utility-scale solar projects.
Provision for income tax We accrue and pay income taxes according to the laws and regulations of each jurisdiction in which we operate. Most of our revenue and profits are generated in the United States with a statutory income tax rate of approximately 21% in fiscal years 2024, 2023, and 2022.
Provision for income tax We accrue and pay income taxes according to the laws and regulations of each jurisdiction in which we operate. Most of our revenue and profits are generated in the United States with a statutory income tax rate of approximately 21% in fiscal years 2025, 2024 and 2023 .
Inflation Reduction Act of 2022 Vendor Rebates On August 16, 2022, the IRA was enacted into law, which includes a new corporate minimum tax, a stock repurchase excise tax, numerous green energy credits, other tax provisions, and significantly increased enforcement resources.
Inflation Reduction Act of 2022 On August 16, 2022, the IRA was enacted into law, which includes a new corporate minimum tax, a stock repurchase excise tax, numerous green energy credits, other tax provisions and significantly increased enforcement resources.
The 45X Credit which was established as part of the IRA, is a per-unit tax credit earned over time for each clean energy component domestically produced and sold by a manufacturer. The 45X Credit was eligible for domestic parts manufactured after January 1, 2023. We have executed agreements with certain suppliers to ramp up our U.S. manufacturing footprint.
The 45X Credit which was established as part of the IRA, is a per-unit tax credit earned over time for each clean energy component domestically produced and sold by a manufacturer. The 45X Credit was eligible for domestic parts manufactured after January 1, 2023. We have executed agreements with certain suppliers to grow our U.S. manufacturing footprint.
Product warranty We offer an assurance type warranty for our products against defects in design, materials and workmanship for a period ranging from five to ten years, depending on the component.
Product warranty We offer an assurance type warranty for our products against defects in design, materials and workmanship for a period ranging from two to ten years, depending on the component.
In addition, other companies in our industry may calculate Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin and Adjusted EBITDA Margin differently from us, which further limits their usefulness as comparative measures.
In addition, other companies in our industry may calculate Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted EBITDA, Adjusted gross margin, Adjusted net income margin and Adjusted EBITDA margin differently from us, which further limits their usefulness as comparative measures.
We have dedicated sales staff in the United States, Brazil, Mexico, Spain and other countries in Europe, the Middle East, and Africa to support our sales activities in those geographies.
We have dedicated sales staff in the United States, Brazil, Mexico, Spain and other countries in Europe, India, Australia, the Middle East, and Africa to support our sales activities in those geographies.
We present these non-GAAP financial measures because we believe they assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
We present these Adjusted financial measures because we believe they assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
We are a qualified, preferred provider to some of the largest solar EPCs, project owners, and developers in the world. We had revenues of $2.5 billion and $1.9 billion in fiscal years 2024 and 2023, respectively.
We are a qualified, preferred provider to some of the largest solar EPCs, project owners, and developers in the world. We had revenues of $3.0 billion, $2.5 billion and $1.9 billion in fiscal years 2025, 2024 and 2023 , respectively.
The impact of any changes in the total projected obligations recorded under the tax receivable agreements as a result of actual changes in the geographic mix of our 50 earnings, changes in tax legislation and tax rates or other factors that may impact our actual tax savings realized will be reflected in income before taxes in the period in which the change occurs.
The impact of any changes in the total projected obligations recorded under the TRA as a result of actual changes in the geographic mix of our earnings, changes in tax legislation and tax rates or other factors that may impact our actual tax savings realized will be reflected in income before taxes in the period in which the change occurs.
We believe that our cash provided by operations and other existing and committed sources of liquidity, including our revolving credit facility, will provide adequate liquidity for ongoing operations, planned capital expenditures and other investments, potential debt service requirements and payments under the Tax Receivable Agreement for at least the next 12 months.
We believe that our cash provided by operations and other existing and committed sources of liquidity, including our RCF, will provide adequate liquidity for ongoing operations, planned capital expenditures and other investments, potential debt service requirements and payments under the Tax Receivable Agreement for at least the next 12 months.
Offsetting these inflows was a distribution of $175.0 million that we made to Flex (through Yuma and Yuma Subsidiary, Inc., and TPG Rise, as further described in Note 6 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K).
Offsetting these inflows was a distribution of $175.0 million that we made to Flex (through Yuma and Yuma Sub, and TPG Rise, as further described in Note 6 to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K).
Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin, and Adjusted EBITDA Margin are intended as supplemental measures of performance that are neither required by, nor presented in accordance with, GAAP.
Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted EBITDA, Adjusted gross margin, Adjusted net income margin and Adjusted EBITDA margin are intended as supplemental measures of performance that are neither required by, nor presented in accordance with, U.S. GAAP.
As of the closing of the 2023 Credit Agreement, all obligations of the LLC and the guarantors are secured by certain equity pledges by the LLC and the Guarantors.
As of the closing of the 2023 Credit Agreement, all obligations of the LLC and the Guarantors were secured by certain equity pledges by the LLC and the Guarantors.
In addition, the 2023 Credit Agreement requires the LLC to maintain a consolidated total net leverage ratio below a certain threshold. As of March 31, 2024, we were in compliance with all applicable covenants under the 2023 Credit Agreement, the Term Loan and the RCF.
In addition, the 2023 Credit Agreement requires the LLC to maintain a consolidated total net leverage ratio below a certain threshold. As of March 31, 2025 , we were in compliance with all applicable covenants under the 2023 Credit Agreement and the RCF.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of our consolidated financial statements with a narrative from the perspective of the Company’s management. This section of this Form 10-K discusses fiscal year 2024 and 2023 items and year-to-year comparisons between fiscal year 2024 and 2023.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of our consolidated financial statements with a narrative from the perspective of the Company’s management. This section of this Annual Report on Form 10-K discusses fiscal year 2025 and 2024 items and year-to-year comparisons between fiscal year 2025 and 2024.
Professional services include audit, legal, tax and other consulting services. We have expanded our sales organization and expect to continue growing our sales headcount to support our planned growth.
Professional services include audit, legal, tax and other consulting services. We have expanded our sales organization and expect to scale our sales headcount to support our planned growth.
Accordingly, our provision for income taxes represents our total estimate of the liability for income taxes that we have incurred in doing business each year in all our locations. Annually, we file tax returns that represent our filing positions with each jurisdiction and settle our tax return liabilities.
Accordingly, our provision for income taxes represents our total estimate of the liability for income taxes that we have incurred in doing business each year in the jurisdictions in which we operate. Annually, we file tax returns that represent our filing positions with each jurisdiction and settle our tax return liabilities.
Over time, we have developed new and innovative hardware and software products and services to scale our capabilities. We have shipped more than 100 GW of solar tracker systems as of March 31, 2024 to projects on six continents for use in utility-scale and distributed generation solar applications.
Over time, we have developed new and innovative products and services to scale our capabilities. We have shipped more than 130 GW of solar tracker systems as of March 31, 2025 to projects on six continents for use in utility-scale and distributed generation solar applications.
(together, the "TPG Affiliates") (or certain permitted transferees thereof) of 85% of the tax benefits, if any, that we are deemed to realize under certain circumstances, as more fully described in Note 13 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K .
(collectively, the “TPG 58 Affiliates”) (or certain permitted transferees thereof) of 85% of the tax benefits, if any, that we are deemed to realize under certain circumstances, as more fully described in Note 13 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K .
Prior to the Spin Transactions, Yuma and Yuma Sub assigned their respective rights under the Tax Receivable Agreement to an entity that remains an affiliate of Flex.
Prior to the separation from Flex, Yuma and Yuma Sub assigned their respective rights under the Tax Receivable Agreement to an entity that remains an affiliate of Flex.
Subject to the satisfaction of certain conditions, the LLC will be permitted to incur incremental term loan facilities or increase the RCF commitment in an aggregate principal amount equal to $100.0 million plus an additional amount such that the secured net leverage ratio or total net leverage ratio, as applicable, is equal to or less than a specified threshold after giving pro forma effect to such incurrence.
Subject to the satisfaction of certain conditions, the LLC will be permitted to increase the RCF commitment in an aggregate principal amount equal to $257.5 million plus an additional amount such that the secured net leverage ratio or total net leverage ratio, as applicable, is equal to or less than a specified threshold after giving pro forma effect to such incurrence.
Key components of our results of operations The following discussion describes certain line items in our consolidated statements of operations and comprehensive income. Revenue We derive our revenue from the sale of solar trackers and software products to our customers.
Key components of our results of operations The following discussion describes certain line items in our consolidated statements of operations and comprehensive income. Revenue We derive our revenue from the sale of solar trackers and energy yield management systems to our customers.
The net settlement and direct legal costs in aggregate are excluded from our Non-GAAP net income.
The net settlement and direct legal costs in aggregate are excluded from our Adjusted net income.
These vendor rebates were not taken into account as factors in evaluating management’s performance when determining incentive compensation or to evaluate the effectiveness of our business strategies. 54 The data below, and discussion that follows, represents our results from operations.
In fiscal year 2024, these vendor rebates were not taken into account as factors in evaluating management’s performance when determining incentive compensation or to evaluate the effectiveness of our business strategies. However, starting in fiscal year 2025, vendor rebates are taken into account to evaluate management's performance. The data below, and discussion that follows, represents our results from operations.
For fiscal years 2024 2023, and 2022, we recorded total income tax expense of $111.8 million , $47.8 million and $14.2 million respectively, which reflected consolidated effective income tax rates of 18.4% , 28.2% and 21.8% respectively.
For fiscal years 2025, 2024 and 2023 , we recorded total income tax expense of $130.8 million , $111.8 million and $47.8 million, respectively, which reflected consolidated effective income tax rates of 20.2% , 18.4% and 28.2% , respectively.
Estimates are used in accounting for, among other things: impairment of goodwill, impairment of long-lived assets, allowance for credit losses, provision for excess or obsolete inventories, valuation of deferred 48 tax assets, warranty reserves, contingencies, operation related accruals, and fair values of stock options and restricted share unit awards granted under stock-based compensation plans.
Estimates are used in accounting for, among other things: impairment of goodwill, impairment of long-lived assets, allowance for credit losses, provision for excess or obsolete inventories, valuation of deferred tax assets, warranty reserves, contingencies, operation related accruals, fair values of awards granted under stock-based compensation plans and fair values of assets obtained and liabilities assumed in business combinations.
Because of these limitations, Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin and Adjusted EBITDA Margin should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using non-GAAP financial measures on a supplemental basis.
Because of these limitations, Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted EBITDA, Adjusted gross margin, Adjusted net income margin and Adjusted EBITDA margin should not be considered in isolation or as substitutes for performance measures calculated in accordance with U.S. GAAP. We compensate for these limitations by relying primarily on our U.S.
We had a total liquidity of approximately $900 million as of March 31, 2024, primarily related to unutilized amounts under the RCF net of cumulative letters of credit issued in conjunction with our customer contracts, and our cash and cash equivalents balance as of March 31, 2024.
Cash management and financing We had a total liquidity of approximately $1.7 billion as of March 31, 2025 , primarily related to unutilized amounts under the RCF net of cumulative letters of credit issued in conjunction with our customer contracts, and our cash and cash equivalents balance as of March 31, 2025 .
Partially offsetting the cash outflows were increases in accounts payable of approximately $245.4 million partially associated with increased volume in the second half of the fiscal year and increase in our payment cycles, increases in deferred revenue of approximately $82.6 million driven by increased deposits on higher bookings during the fiscal year, coupled with increases in other assets of $104.2 million primarily related to the recognition of the vendor rebate receivables discussed in Note 2 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K, and increases in other liabilities of approximately $42.5 million primarily due to the increase in the TRA liability, also discussed in Note 2 in the notes to the consolidated financial statements.
Partially offsetting the cash outflows were increases in accounts payable of approximately $245.4 million partially associated with increased volume in the second half of the fiscal year and increase in our payment cycles, increases in deferred revenue of 59 approximately $82.6 million driven by increased deposits on higher bookings during the fiscal year, coupled with increases in other assets of $104.2 million primarily related to the recognition of the vendor rebate receivables, and increases in other liabilities of approximately $42.5 million primarily due to the increase in the TRA liability.
We define Non-GAAP net income as net income (loss) plus stock-based compensation expense, intangible amortization, and certain nonrecurring legal costs and other discrete events as applicable, net of their tax effects.
We define Adjusted net income as net income (loss) plus stock-based compensation expense, intangible amortization, non-recurring integration activities related to acquisitions and certain nonrecurring legal costs and other discrete events as applicable, net of their tax effects.
We define Adjusted EBITDA Margin as the percentage derived from Adjusted EBITDA divided by revenue.
We define Adjusted gross margin as the percentage derived from Adjusted gross profit divided by revenue. We define Adjusted net income margin as the percentage derived from Adjusted net income divided by revenue. We define Adjusted EBITDA Margin as the percentage derived from Adjusted EBITDA divided by revenue.
Freight and logistics costs as a percentage of cost of sales decreased by about 900 basis points during fiscal year 2024 compared to fiscal year 2023. Gross margin increased by over 1,000 basis points from 15.1% for fiscal year 2023 to 32.5% for fiscal year 2024.
Freight and logistics costs as a percentage of cost of sales decreased by about 120 basis points during fiscal year 2025 compared to fiscal year 2024. Gross margin increased by 157 basis points from 32.5% for fiscal year 2024 to 34.1% for fiscal year 2025.
Discussions of fiscal year 2023 items and year-to-year comparisons between fiscal year 2023 and fiscal year 2022 are not 1 included in this Annual Report on Form 10-K and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K, filed with the SEC on June 9, 2023.
Discussions of fiscal year 2024 items and year-to-year comparisons between fiscal year 2024 and fiscal year 46 2023 are not included in this Annual Report on Form 10-K and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K, filed with the SEC on May 28, 2024, as amended by our Annual Report on Form 10-K/A, filed with the SEC on June 6, 2024.
The delivery period for a specific contract can range from days to several months depending on the size of the project. Our contract prices range from a few hundred thousand dollars for the smallest projects to over one hundred million dollars for the largest. Demand for our products is largely driven by installations of utility-scale solar projects around the world.
Our contract prices range from a few hundred thousand dollars for the smallest projects to over one hundred million dollars for the largest. Demand for our products is largely driven by installations of utility-scale solar projects around the world.
Total cash provided during the period was driven by net income of $121.3 million adjusted for non-cash charges of approximately $65.6 million primarily related to stock-based compensation expense, deferred income taxes associated with the Tax Receivable Agreement that we entered into in connection with the IPO (For additional details refer to Note 13 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K); coupled with depreciation and amortization.
Total cash provided during the period was driven by net income of $121.3 million adjusted for non-cash charges of approximately $65.6 million primarily related to stock-based compensation expense, deferred income taxes associated with the Tax Receivable Agreement that we entered into in connection with the IPO; coupled with depreciation and amortization.
We define Adjusted EBITDA as net income (loss) plus (i) interest, net, (ii) provision for income taxes, (iii) depreciation expense, (iv) intangible amortization, (v) stock-based compensation expense, (vi) various non-recurring tax adjustments and (vii) certain nonrecurring legal costs and other discrete events as applicable. We define Non-GAAP gross margin as the percentage derived from Non-GAAP gross profit divided by revenue.
We define Adjusted EBITDA as net income (loss) plus (i) interest, net, (ii) provision for income taxes, (iii) depreciation expense, (iv) intangible amortization, (v) stock-based compensation expense, (vi) various non-recurring tax adjustments and (vii) certain nonrecurring legal costs, integration activities related to acquisitions and other discrete events as applicable.
You should review the reconciliation to the most directly comparable GAAP measure of Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin and Adjusted EBITDA Margin below and not rely on any single financial measure to evaluate our business .
GAAP measure of Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted EBITDA, Adjusted gross margin, Adjusted net income margin and Adjusted EBITDA margin below and not rely on any single financial measure to evaluate our business .
(2) Vendor credits as previously defined under the section "Inflation Reduction Act of 2022 Vendor Rebates". We believe that the assessment of our operations excluding the benefit from the vendor credits provides a more consistent comparison of our performance given the cumulative nature of the amount recorded in the fiscal year.
We believe that the assessment of our operations excluding the benefit from the vendor credits provides a more consistent comparison of our performance given the cumulative nature of the amount recorded in the fiscal year.
The Company continues to monitor and update the warranty liability based on current estimates related to the cost of replacement parts and repairs.
The Company continues to monitor and update the warranty liability based on current estimates related to the cost of replacement parts and repairs. Accounting for business acquisitions From time to time, we pursue business acquisitions.
In addition, we may use all or any combination of Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin and Adjusted EBITDA Margin as factors in evaluating management’s performance when determining incentive compensation and to evaluate the effectiveness of our business strategies. 52 Among other limitations, Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin and Adjusted EBITDA Margin do not reflect our cash expenditures or future capital expenditures or contractual commitments (including under the Tax Receivable Agreement), do not reflect the impact of certain cash or non-cash charges resulting from matters we consider not to be indicative of our ongoing operations and do not reflect the associated income tax expense or benefit related to those charges.
Among other limitations, Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted EBITDA, Adjusted net income margin, Adjusted gross margin and Adjusted EBITDA margin do not reflect our cash expenditures or future capital expenditures or contractual commitments (including under the Tax Receivable Agreement), do not reflect the impact of certain cash or non-cash charges resulting from matters we consider not to be indicative of our ongoing operations and do not reflect the associated income tax expense or benefit related to those charges.
Cash Flows Analysis Fiscal year ended March 31, 2024 2023 2022 (In thousands) Net cash provided by (used in) operating activities $ 428,973 $ 107,669 $ (147,113) Net cash used in investing activities (6,660) (3,159) (5,750) Net cash used in financing activities (78,267) (3,572) (8,656) 57 Fiscal year 2024 Net cash provided by operating activities was $429.0 million during fiscal year 2024.
Cash Flows Analysis Fiscal year ended March 31, 2025 2024 2023 (In thousands) Net cash provided by operating activities $ 655,794 $ 428,973 $ 107,669 Net cash used in investing activities (186,096) (6,660) (3,159) Net cash used in financing activities (177,649) (78,267) (3,572) Fiscal year 2025 Net cash provided by operating activities was $655.8 million during fiscal year 2025.
Tax Receivable Agreement In connection with the IPO, on February 13, 2023, Nextracker Inc. also entered into a Tax Receivable Agreement (the "Tax Receivable Agreement") that provided for the payment by us to Yuma, Yuma Sub, TPG Rise Flash, L.P.
Tax Receivable Agreement In connection with the IPO, on February 13, 2023, Nextracker Inc. also entered into a Tax Receivable Agreement (the “Tax Receivable Agreement”) that provided for the payment by us to Flex, TPG Rise, and the following affiliates of TPG Rise: TPG Rise Climate Flash Cl BDH, L.P., TPG Rise Climate BDH, L.P. and The Rise Fund II BDH, L.P.
Fiscal year ended March 31, 2024 2023 2022 Other Financial Information: (In thousands, except percentages) Non-GAAP gross profit $ 702,683 $ 300,017 $ 152,599 Non-GAAP operating income $ 522,771 $ 203,127 $ 90,363 Non-GAAP net income $ 451,395 $ 153,095 $ 69,870 Adjusted EBITDA $ 521,465 $ 208,977 $ 92,279 Net income (% of revenue) 19.8% 6.4% 3.5% Non-GAAP gross margin 28.1% 15.8% 10.5% Adjusted EBITDA (% of revenue) 20.9% 11.0% 6.3% The following table provides a reconciliation of Non-GAAP gross profit to gross profit, Non-GAAP operating income to operating income, Non-GAAP net income to net income and Adjusted EBITDA to net income for each period presented.
Fiscal year ended March 31, 2025 2024 2023 Other Financial Information: (In thousands, except percentages) Adjusted gross profit $ 1,023,496 $ 702,683 $ 300,017 Adjusted operating income 768,853 522,771 203,127 Adjusted net income 630,639 451,395 153,095 Adjusted EBITDA 776,496 521,465 208,977 Adjusted gross margin 34.6% 28.1% 15.8% Adjusted net income margin 21.3% 18.1% 8.0% Adjusted EBITDA margin 26.2% 20.9% 11.0% The following table provides a reconciliation of gross profit to Adjusted gross profit, operating income to Adjusted operating income, net income to Adjusted net income, net income to Adjusted EBITDA, gross margin to Adjusted gross margin, net income margin to Adjusted net income margin, and net income margin to Adjusted EBITDA margin for each period presented.
Other income, net Other income net increased $32.3 million , to $34.7 million for fiscal year 2024, from $2.4 million during fiscal year 2023, driven by $28.4 million of tax related other income incurred during fiscal year 2024 as a result of a reduction of our liability under the TRA due to a decrease in our current fiscal year state blended tax rate.
Other income, net was $34.7 million for fiscal year 2024 , which primarily included a $28.4 million of other tax related other income driven by the reduction of our liability under the TRA due to a decrease in our fiscal year state blended tax rate in fiscal year 2024.
We define Non-GAAP gross profit as gross profit plus stock-based compensation expense and intangible amortization. We define Non-GAAP operating income as operating income plus stock-based compensation expense and intangible amortization.
We define Adjusted gross profit as gross profit plus stock-based compensation expense and intangible amortization. We define Adjusted operating income as operating income plus stock-based compensation expense, intangible amortization and non-recurring integration activities related to acquisitions.
The increase in selling, general and administrative expenses was primarily the result of an increase in stock-based compensation expense of $19.1 million incurred in conjunction with our 2022 equity incentive plan, the remaining cost of approximately $67.6 million related to our continued expansion of our sales organization in line with the growth in the global market, and due to the expansion of our supporting functions as a public company.
The increase in selling, general and administrative expenses was primarily the result of an increase in stock-based compensation expense of $60.2 million incurred in conjunction with our 2022 equity incentive plan, and the remaining increase in costs of approximately $46.5 million related to our continued expansion of our sales organization in line with the growth in the global market, and the expansion of our supporting functions also required to support our current and planned growth.
We have contractually agreed with these suppliers to share a portion of the economic value of the credit related to our purchases in the form of a vendor rebate.
We have contractually agreed with these suppliers to either share a portion of the economic value of the credit related to our purchases in the form of a vendor rebate or assign their credit directly to us (“an assignment”) pursuant to Section 6418 of the IRC.
Income tax expense Our taxable income is primarily from the allocation of taxable income from the LLC. The provision for income taxes primarily represents the LLC’s U.S. federal, state, and local income taxes as well as foreign income taxes payable by its subsidiaries. The LLC owns 100% of all foreign subsidiaries.
We expect that the dollar amount of research and development expenses will increase in amount over time. Income tax expense Our taxable income is primarily from the allocation of taxable income from the LLC. The provision for income taxes primarily represents the LLC’s U.S. federal, state, and local income taxes as well as foreign income taxes payable by its subsidiaries.
The calculation of tax liabilities involves dealing with uncertainties in the application of complex tax rules and regulations in a number of jurisdictions. Due to such complexity of these uncertainties, the ultimate resolution may result in a payment or refund that is materially different from our estimates.
Due to such complexity of these uncertainties, the ultimate resolution may result in a payment or refund that is materially different from our estimates.
We have purchase obligations that arise in the normal course of business primarily consisting of binding purchase orders for inventory related items. We also have leased certain facilities under operating lease commitments as further described in Note 3 i n the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K .
We also have leased certain facilities under operating lease commitments as further described in Note 3 i n the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K . 60 We also have outstanding firm purchase orders with certain suppliers for the purchase of inventory, which are not included in the table above.
Revenue Revenue increased by $597.7 million, or 31% , for our fiscal year 2024 compared to fiscal year 2023, driven by a 44% increase in GW delivered as we delivered approximately 26.0 GW during fiscal year 2024, compared to 18.0 GW during fiscal year 2023.
Revenue Revenue increase d by $459.4 million, or 18% , for our fiscal year 2025 compared to fiscal year 2024 , driven by a 29% increase in GW delivered as we delivered approximately 34 GW during fiscal year 2025 , compared to 26 GW during fiscal year 2024 .
The actual amount and timing of any payments under these agreements will vary depending upon a number of factors, including, among others, the timing of future exchanges by members of Nextracker LLC, the price of our Class A common stock at the time of the future exchanges, the extent to which such future exchanges are taxable, the amount and timing of the taxable income we generate in the future and the tax rate then applicable, and the portion of our payments under the tax receivable agreements constituting imputed interest.
The actual amount and timing of any payments under these agreements will vary depending upon a number of factors, including the amount and timing of the taxable income we generate in the future and the tax rate then applicable, and the portion of our payments under the TRA constituting imputed interest.
We expect to receive a tax benefit for foreign tax credits in the United States for our distributive shares of the foreign tax paid. 51 RESULTS OF OPERATIONS The financial information and the discussion below should be read in conjunction with the consolidated financial statements and notes thereto included elsewhere in this Annual Report on Form 10-K.
RESULTS OF OPERATIONS The financial information and the discussion below should be read in conjunction with the consolidated financial statements and notes thereto included elsewhere in this Annual Report on Form 10-K.
Credit Facilities In connection with the IPO, Nextracker Inc. and the LLC, as the borrower, entered into a senior credit facility with a syndicate of banks (the “2023 Credit Agreement”) comprised of (i) a term loan in the aggregate principal amount of $150.0 million (the “Term Loan”), and (ii) a revolving credit facility in an aggregate principal amount of $500.0 million (the “RCF”).
LIQUIDITY AND CAPITAL RESOURCES Our principal uses of cash have been to fund our operations and invest in research and development and our cash flow generation and credit facilities have continued to provide adequate liquidity for our business. 57 Credit Facilities In connection with the IPO, Nextracker Inc. and the LLC, as the borrower, entered into a senior credit facility with a syndicate of banks (as amended from time to time, the “2023 Credit Agreement”) comprised of (i) a term loan in the aggregate principal amount of $150.0 million (the “Term Loan”), and (ii) a revolving credit facility in an aggregate principal amount of $500.0 million (the “RCF”).
OVERVIEW We are a leading provider of intelligent, integrated solar tracker and software solutions used in utility-scale and distributed generation solar projects around the world. Our products enable solar panels to follow the sun’s movement across the sky and optimize utility-scale power plant performance.
OVERVIEW We are a leading solar technology platform provider used in power plants around the world. Our products enable solar power plants to follow the sun’s movement across the sky and optimize performance.
The remaining balance of the Term Loan and the outstanding balance of any RCF loans will be repayable on February 11, 2028. Borrowings under the 2023 Credit Agreement are prepayable and commitments subject to being reduced in each case at the LLC’s option without premium or penalty.
Borrowings under the 2023 Credit Agreement are prepayable and commitments subject to being reduced in each case at the LLC’s option without premium or penalty.
Tax receivable agreement We have recorded a liability of $391.6 million as of March 31, 2024, which is included in TRA liability and other liabilities on the consolidated balance sheets and represents 85% of the estimated future tax benefits subject to the Tax Receivable Agreement ("TRA").
Tax receivable agreement We have recorded a liability of $419.4 million and $391.6 million , as of March 31, 2025 and 2024, respectively , of which $394.9 million and $391.6 million, respectively, were included in TRA liabilities and $24.5 million and zero, respectively, were included in other current liabilities on the consolidated balance sheets and represents 85% of the estimated future tax benefits subject to the Tax Receivable Agreement entered into by Nextracker Inc. on February 13, 2023 (the “Tax Receivable Agreement” or “TRA” ).
The LLC is required to pay a quarterly commitment fee on the undrawn portion of the RCF commitments of 20 basis points to 35 basis points, depending on the LLC’s total net leverage ratio. The interest rate for the Term Loan was 6.92% (SOFR rate of 5.20% plus a margin of 1.72%) as of March 31, 2024.
The LLC is required to pay a quarterly commitment fee on the undrawn portion of the RCF commitments of 20 basis points to 35 basis points, depending on the LLC’s total net leverage ratio.
These suppliers produce 45X Credit eligible parts, including torque tubes and structural fasteners, that will then be incorporated into a solar tracker. The 45X Credit was eligible for domestic parts manufactured after January 1, 2023.
Inflation Reduction Act of 2022 (“IRA”) 45X Vendor Rebates and Assignments We have executed agreements with certain suppliers to grow our U.S. manufacturing footprint. These suppliers produce 45X Credit-eligible parts, including torque tubes and structural fasteners, that will then be incorporated into a solar tracker. The 45X Credit was eligible for domestic parts manufactured after January 1, 2023.
The following tables set forth geographic information of revenue based on the locations to which the products are shipped: Fiscal year ended March 31, 2024 2023 2022 (In thousands) Revenue: U.S. $ 1,702,611 68% $ 1,298,596 68% $ 904,946 62% Rest of the World 797,230 32% 603,541 32% 552,646 38% Total $ 2,499,841 $ 1,902,137 $ 1,457,592 45 The following table sets forth the revenue from customers that individually accounted for greater than 10% of our revenue during the periods included below: Fiscal year ended March 31, 2024 2023 2022 (In millions) Customer A $ — $ 331.0 $ 196.2 Customer G $ 426.1 $ — $ — The Initial Public Offering, the follow-on offering and the separation from Flex.
The following tables set forth geographic information of revenue based on the locations to which the products are shipped: Fiscal year ended March 31, 2025 2024 2023 Revenue: (In thousands, except percentages) U.S. $ 2,031,603 69% $ 1,702,611 68% $ 1,298,596 68% Rest of the World 927,594 31% 797,230 32% 603,541 32% Total $ 2,959,197 $ 2,499,841 $ 1,902,137 47 The following table sets forth the revenue from customers that individually accounted for greater than 10% of our revenue during the periods included below: Fiscal year ended March 31, 2025 2024 2023 (In millions) Customer A * * $ 331.0 Customer G * $ 426.1 * * Percentage below 10% Foundations Acquisitions In fiscal year 2025, we expanded our portfolio by launching NX Foundation Solutions, a comprehensive suite of solar foundation technologies and services designed to optimize solar project installations across diverse soil conditions.
Net cash used in financing activities was $78.3 million primarily resulting from the tax distributions to our non-controlling interest holders pursuant to the LLC Agreement (see Note 6 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K ), and our payment to Flex for the cash pool payable outstanding to Flex.
Net cash used in investing activities was approximately $6.7 million and directly attributable to the purchase of property and equipment. Net cash used in financing activities was $78.3 million primarily resulting from the tax distributions to our non-controlling interest holders pursuant to the LLC Agreement , and our payment to Flex for the cash pool payable outstanding to Flex.
Fiscal year ended March 31, 2024 vs 2023 2023 vs 2022 2024 2023 2022 % Change % Change Statement of Operations and Comprehensive Income Data: (In thousands, except percentages) Revenue $ 2,499,841 $ 1,902,137 $ 1,457,592 31% 30% Cost of sales 1,686,792 1,615,164 1,310,561 4 23 Gross profit 813,049 286,973 147,031 183 95 Selling, general and administrative expenses 183,571 96,869 66,948 90 45 Research and development 42,360 21,619 14,176 96 53 Operating income 587,118 168,485 65,907 248 156 Interest expense 13,820 1,833 34 654 5,291 Other (income) expense, net (34,699) (2,431) 765 1,327 (418) Income before income taxes 607,997 169,083 65,108 260 160 Provision for income taxes 111,782 47,750 14,195 134 236 Net income and comprehensive income $ 496,215 $ 121,333 $ 50,913 309% 138% M easures We present Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income, Adjusted EBITDA, Non-GAAP gross margin, and Adjusted EBITDA Margin as supplemental measures of our performance.
For a discussion of our results of operations for the fiscal year ended March 31, 2024 compared to the fiscal year ended March 31, 2023 , refer to Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended March 31, 2024 . 52 Fiscal year ended March 31, 2025 vs. 2024 % Change 2024 vs. 2023 % Change 2025 2024 2023 Statement of Operations and Comprehensive Income Data: (In thousands, except percentages) Revenue $ 2,959,197 $ 2,499,841 $ 1,902,137 18 % 31 % Cost of sales 1,950,372 1,686,792 1,615,164 16 4 Gross profit 1,008,825 813,049 286,973 24 183 Selling, general and administrative expenses 290,321 183,571 96,869 58 90 Research and development 79,392 42,360 21,619 87 96 Operating income 639,112 587,118 168,485 9 248 Interest expense 13,096 13,820 1,833 (5) 654 Other income, net (22,000) (34,699) (2,431) (37) 1,327 Income before income taxes 648,016 607,997 169,083 7 260 Provision for income taxes 130,770 111,782 47,750 17 134 Net income and comprehensive income $ 517,246 $ 496,215 $ 121,333 4 % 309 % Non-GAAP Financial M easures We present Adjusted gross profit, Adjusted operating income, Adjusted net income, Adjusted EBITDA, Adjusted gross margin, Adjusted net income margin and Adjusted EBITDA margin as supplemental measures of our performance.
We periodically review estimates and assumptions, and the effects of our revisions are reflected in the period they occur. We believe that these estimates and assumptions provide a reasonable basis for the fair presentation of the consolidated financial statements.
We periodically review estimates and assumptions, and the effects of our revisions are reflected in the period they occur.
The RCF is available to fund working capital, capital expenditures and other general corporate purposes. The RCF is available in U.S. dollars, euros and such currencies as mutually agreed on a revolving basis during the five-year period through February 11, 2028. A portion of the RCF not to exceed $300.0 million is available for the issuance of letters of credit.
The RCF under the 2023 Credit Agreement is available in U.S. dollars, euros and such currencies as mutually agreed on a revolving basis during the five-year period through February 11, 2028.
We account for these vendor rebate amounts as a reduction of the purchase price of the parts acquired from the vendor and therefore a reduction of inventory until the control of the part is transferred to the customer, at which point we recognize such amounts as a reduction of cost of sales on the consolidated statements of operations and comprehensive income.
We account for the 45X Credits shared or assigned to us as a reduction of the purchase price of the parts acquired from the vendor and therefore a reduction of inventory until the control of the part is transferred to the customer, at which point we recognize such amounts as a reduction of cost of sales on the consolidated statements of operations and comprehensive income. 45X Credits assigned to us are also treated as a reduction to our federal tax payable as further discussed in Note 13 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Revenue recognition We account for revenue in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”) for all periods presented. In applying ASC 606, we recognize revenue from the sale of solar tracker systems, parts, extended warranties on solar tracker systems components and software license along with associated maintenance and support.
In applying ASC 606, we recognize revenue from the sale of solar tracker systems, parts, extended warranties on solar tracker systems components and energy yield management systems along with associated maintenance and support.
Amortization of intangibles consists of customer relationships and trade names over their expected period of use and is also included under selling, general and administrative expenses. Research and development Research and development expenses consist primarily of personnel-related costs associated with our engineering employees, stock-based compensation, as well as third-party consulting.
Amortization of intangibles consists of customer relationships and trade names over their expected period of use and is included under selling, general and administrative expenses. Acquisition related costs are also included under selling, general and administrative expenses.
These estimates are based on data from our specific projects. Estimates related to the outstanding warranty liability are re-evaluated on an ongoing basis using best-available information and revisions are made as necessary. In fiscal year 2023, we identified a potential design issue related to one of our non-core tracker products that requires rework and maintenance under our existing warranty programs.
These estimates are based on data from our specific projects. Estimates related to the outstanding warranty liability are re-evaluated on an ongoing basis using best-available information and revisions are made as necessary. Changes to our expected failure rates related to our core products have not materially impacted our warranty obligation in fiscal years 2025 and 2024 .
For our core tracker products, we offer differing pricing to address multiple market segments based on site characteristics and weather protection requirements, among other factors.
For our core tracker products, we offer differing pricing to address multiple market segments based on site characteristics and weather protection requirements, among other factors. Basis of presentation The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
Our purchase obligations can fluctuate significantly from period to period and can materially impact our future operating asset and liability balances, and our future working capital requirements.
Most of the purchase obligations are generally short-term in nature. We generally do not enter into non-cancelable purchase orders for materials. Our purchase obligations can fluctuate significantly from period to period and can materially impact our future operating asset and liability balances, and our future working capital requirements.
We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of our consolidated financial statements. For further discussion of our significant accounting policies, refer to Note 2 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
For further discussion of our significant accounting policies, refer to Note 2 in the notes to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K. Revenue recognition We account for revenue in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”) for all periods presented.
Cost of sales and gross profit Cost of sales increased by $71.6 million, or 4% , during fiscal year 2024 compared to fiscal year 2023 primarily due to the increase in sales noted above, coupled with stock-based compensation expense incurred in conjunction with our 2022 equity incentive plan, and partially offset by the impact of the 45X Credit further discussed below.
Cost of sales and gross profit Cost of sales increase d by $263.6 million, or 16% , during fiscal year 2025 compared to fiscal year 2024 primarily due to the increase in GW delivered noted above, offset by the impact from the 45X Credit.
Net cash used in investing activities was approximately $6.7 million and directly attributable to the purchase of property and equipment.
Net cash used in investing activities was approximately $186.1 million and directly attributable to the $152.2 million payment for the acquisitions completed during the fiscal year, net of cash acquired, coupled with a $33.9 million purchase of property and equipment.