Spruce Power Holding Corp (NYSE: SPRU)

Sector: Technology Industry: Solar CIK: 0001772720
Market Cap 79.82 Mn
P/B 0.64
P/E -3.18
P/S 0.74
ROIC (Qtr) 1.13
Div Yield % 0.00
Rev 1y % (Qtr) 43.73
Total Debt (Qtr) 690.60 Mn
Debt/Equity (Qtr) 5.53
Add ratio to table...

About

Spruce Power Holding Corp (SPRU) is a leading owner and operator of distributed solar energy assets based in the United States. The company's mission is to provide clean, affordable solar energy systems and an extraordinary customer experience to its primary customers, who are homeowners. Spruce Power's core solar service offerings generate revenue primarily through the sale of electricity generated by its home solar energy systems to homeowners, third-party contracts to sell solar renewable energy credits, and the servicing of those agreements. Spruce...

Read more

Investment thesis

Bull case

  • Robust free cash flow of (8.64M) exceeds capital expenditure of (5.05M) by 1.71x, indicating strong organic growth funding capability.
  • Tangible assets of 848.95M provide exceptional 174.36x coverage of deferred revenue 4.87M, showing strong service capability backing.
  • Cash position of 98.77M provides exceptional 136.99x coverage of minority interest expenses 721000, indicating strong liquidity.
  • Operating cash flow of (13.69M) provides strong 51.65x coverage of operating expenses (265000), showing operational efficiency.
  • Tangible assets of 848.95M provide robust 32.38x coverage of other current liabilities 26.22M, indicating strong asset backing.

Bear case

  • Operating cash flow of (13.69M) barely covers its investment activities of (107.91M), with a coverage ratio of 0.13, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 98.77M provide limited coverage of acquisition spending of (112.96M), which is -0.87x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of (13.69M) provides insufficient coverage of deferred revenue obligations of 4.87M, which is -2.81x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (13.69M) shows concerning coverage of stock compensation expenses of 3.08M, with a -4.45 ratio indicating potential earnings quality issues.
  • Operating earnings of 23.54M show weak coverage of depreciation charges of 28.45M, with a 0.83 ratio indicating high capital intensity and potential reinvestment needs.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Solar
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 FSLR First Solar, Inc. 24.22 Bn 17.30 4.80 0.55 Bn
2 NXT Nextpower Inc. 18.09 Bn 30.50 5.02 0.00 Bn
3 ENPH Enphase Energy, Inc. 6.00 Bn 34.84 4.07 1.20 Bn
4 RUN Sunrun Inc. 4.28 Bn -1.73 1.85 14.69 Bn
5 SEDG Solaredge Technologies, Inc. 2.16 Bn -3.68 2.12 0.40 Bn
6 SHLS Shoals Technologies Group, Inc. 1.87 Bn 56.32 4.32 0.17 Bn
7 ARRY Array Technologies, Inc. 1.73 Bn -18.82 1.30 0.68 Bn
8 JKS JinkoSolar Holding Co., Ltd. 1.37 Bn -2.86 0.14 6.93 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.81 1.41
EV to Cash from Ops. EV/CFO -50.42 3.45
EV to Debt EV to Debt 1.00 6.34
EV to EBIT EV/EBIT 29.31 22.16
EV to EBITDA EV/EBITDA 18.30 5.58
EV to Free Cash Flow [EV/FCF] EV/FCF -79.90 9.74
EV to Market Cap EV to Market Cap 8.64 2.40
EV to Revenue EV/Rev 6.39 312.86
Price to Book Value [P/B] P/B 0.64 0.12
Price to Earnings [P/E] P/E -3.18 -3.59
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -9.53
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 0.00
Dividend per Basic Share Div per Share (Qtr) 0.00 0.00
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 0.00
Interest Coverage Int. cover (Qtr) 0.48 -54.67
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -8.93 -54.29
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -34.15 50.84
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 143.82 3.75
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 229.13 -309.44
EBIT Growth (1y) % EBIT 1y % (Qtr) 143.82 -42.85
EBT Growth (1y) % EBT 1y % (Qtr) 73.52 -48.74
EPS Growth (1y) % EPS 1y % (Qtr) 72.78 -74.61
FCF Growth (1y) % FCF 1y % (Qtr) 78.70 4.39
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 76.97 701.13
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.13 0.65
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.00
Cash Ratio Cash Ratio (Qtr) 0.40 0.39
Current Ratio Curr Ratio (Qtr) 0.51 1.43
Debt to Equity Ratio Debt/Equity (Qtr) 5.53 0.31
Interest Cover Ratio Int Coverage (Qtr) 0.48 -54.67
Times Interest Earned Times Interest Earned (Qtr) 0.48 -54.67
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 48.10 -907.38
EBIT Margin % EBIT Margin % (Qtr) 21.80 -994.26
EBT Margin % EBT Margin % (Qtr) -23.23 -1,508.47
Gross Margin % Gross Margin % (Qtr) 61.70 10.82
Net Profit Margin % Net Margin % (Qtr) -23.20 -1,462.08