Shoals Technologies Group, Inc. (SHLS) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 382.54M | 257.89M | 201.19M | 190.07M | 187.75M | 188.35M | 190.77M | 177.25M | 208.48M | 227.19M | 214.24M | 200.12M | 183.36M | 153.54M | 183.18M | 156.29M | 137.7M | 93.45M | 108.87M | 91.51M |
| Cash & Short-Term Investments | 1.88M | 7.32M | 8.59M | 4.69M | 35.61M | 23.51M | 11.11M | 3.19M | 15.24M | 22.71M | 9.22M | 5.86M | 6.46M | 8.77M | 11.2M | 10.09M | 2.53M | 5.01M | 14.19M | 13.17M |
| Cash Only | 1.88M | 7.32M | 8.59M | 4.69M | 35.61M | 23.51M | 11.11M | 3.19M | 15.24M | 22.71M | 9.22M | 5.86M | 6.46M | 8.77M | 11.2M | 10.09M | 2.53M | 5.01M | 14.19M | 13.17M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 144.35M | 150.93M | 125.17M | 113.29M | 78.11M | 99.02M | 109.09M | 109.28M | 126.81M | 147.25M | 137.39M | 118.76M | 95.08M | 67.29M | 83.21M | 72.41M | 73.04M | 45.03M | 55.14M | 49.77M |
| Days Sales Outstanding | 94.53 | 85.63 | 80.77 | 78.57 | 99.19 | 89.48 | 98.32 | 108.23 | 137.32 | 100.38 | 87.8 | 81.62 | 69.53 | 73.14 | 78.82 | 90.05 | 78.16 | 95.91 | 80.65 | 66.97 |
| Inventory | 158.99M | 89.88M | 60.35M | 56.9M | 61.17M | 55.98M | 65.85M | 60.01M | 59.56M | 52.8M | 60.96M | 68.31M | 73.73M | 72.85M | 81.16M | 64.96M | 49.48M | 38.37M | 27.83M | 21.27M |
| Days Inventory Outstanding | 112.5 | 68.14 | 63.04 | 77.14 | 100.95 | 83.89 | 75.4 | 91.82 | 94.08 | 69.72 | 49.53 | 94.09 | 116.07 | 130.54 | 122.71 | 115.98 | 94.84 | 94.8 | 59.33 | 57.47 |
| Other Current Assets | 77.32M | 9.76M | 7.08M | 15.2M | 12.85M | 9.85M | 4.72M | 4.78M | 6.87M | 4.42M | 6.66M | 7.18M | 8.09M | 4.63M | 7.61M | 8.83M | 12.65M | 5.04M | 11.71M | 7.29M |
| Total Non-Current Assets | 648.35M | 646.22M | 650.6M | 604.89M | 600.67M | 604.73M | 610.53M | 611.18M | 616.82M | 616.81M | 625.91M | 618.71M | 625.24M | 441.36M | 346.71M | 340.33M | 336.77M | 332.97M | 273.94M | 182.21M |
| Property, Plant & Equipment | 104.07M | 99.35M | 96.27M | 41.98M | 30.04M | 28.22M | 28.05M | 26.93M | 26.21M | 24.84M | 22.79M | 20.2M | 18.39M | 16.87M | 16.6M | 16.83M | 16.03M | 15.57M | 14.36M | 13.62M |
| Fixed Asset Turnover | 1.38x | 1.52x | 1.96x | 3.08x | 2.76x | 3.80x | 3.72x | 3.74x | 3.56x | 5.48x | 6.24x | 6.18x | 5.96x | 5.66x | 5.43x | 4.47x | 4.30x | 3.21x | 4.28x | 4.46x |
| Goodwill | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.94M | 69.44M | 69.44M | 69.32M | 50.18M |
| Intangible Assets | 31.6M | 33.5M | 35.4M | 37.29M | 39.19M | 41.08M | 42.98M | 44.88M | 46.77M | 48.67M | 50.56M | 52.54M | 54.56M | 56.59M | 58.61M | 60.73M | 62.97M | 65.24M | 67.51M | 68M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.55M | 0 | 0 |
| Other Non-Current Assets | 4.62M | 5.4M | 5.41M | 8.11M | 9.63M | 11.32M | 9.55M | 7.76M | 8.2M | 5.17M | 5.54M | 5.7M | 6.07M | 6.33M | 24.46M | 17.77M | 12.8M | 1.21M | 1.2M | 840K |
| Total Assets | 1.03B | 904.1M | 851.79M | 794.96M | 788.42M | 793.08M | 801.3M | 788.44M | 825.31M | 843.99M | 840.15M | 818.82M | 808.6M | 594.89M | 529.89M | 496.62M | 474.47M | 426.41M | 382.81M | 273.72M |
| Asset Turnover | 0.15x | 0.17x | 0.16x | 0.14x | 0.10x | 0.13x | 0.13x | 0.12x | 0.11x | 0.15x | 0.16x | 0.15x | 0.15x | 0.17x | 0.18x | 0.15x | 0.15x | 0.12x | 0.18x | 0.23x |
| Asset Growth % | 30.75% | 14% | 6.3% | 0.83% | -4.47% | -6.03% | -4.62% | -3.71% | 2.07% | 41.87% | 58.55% | 64.88% | 70.42% | 39.51% | 38.42% | 81.44% | 88.09% | 118.33% | 102.01% | - |
| Total Current Liabilities | 208.31M | 127.32M | 91.88M | 81.35M | 80.28M | 80.91M | 91.91M | 78.26M | 79.62M | 92.63M | 84.41M | 77.19M | 64.77M | 52.62M | 70.37M | 55.14M | 38.71M | 31.55M | 35.78M | 27.22M |
| Accounts Payable | 80.42M | 64.88M | 33.94M | 29.24M | 26.71M | 20.03M | 23.74M | 16.19M | 15.73M | 14.4M | 16.61M | 16.24M | 21.94M | 9.48M | 21.38M | 24.26M | 17.88M | 19.98M | 18.66M | 14.22M |
| Days Payables Outstanding | 65.68 | 44.82 | 33.97 | 36.56 | 40.28 | 30.14 | 23.92 | 24.51 | 25.22 | 19.01 | 12.59 | 25.29 | 24.88 | 26.16 | 38.33 | 42.7 | 40.88 | 55.35 | 39.74 | 36.85 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 2M | 3.5M |
| Deferred Revenue (Current) | 30.34M | 37.03M | 26.1M | 20.07M | 15.2M | 18.74M | 20.56M | 21.24M | 21.83M | 22.23M | 27.02M | 31.3M | 23.45M | 23.26M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 97.54M | 25.42M | 11.55M | 19.73M | 29.53M | 34.61M | 39.22M | 34.94M | 35.29M | 41.9M | 26.29M | 14.6M | 2.79M | 5.48M | 0 | 0 | 0 | 1.84M | 0 | 0 |
| Current Ratio | 1.84x | 2.03x | 2.19x | 2.34x | 2.34x | 2.33x | 2.08x | 2.26x | 2.62x | 2.45x | 2.54x | 2.59x | 2.83x | 2.92x | 2.60x | 2.83x | 3.56x | 2.96x | 3.04x | 3.36x |
| Quick Ratio | 1.07x | 1.32x | 1.53x | 1.64x | 1.58x | 1.64x | 1.36x | 1.50x | 1.87x | 1.88x | 1.82x | 1.71x | 1.69x | 1.53x | 1.45x | 1.66x | 2.28x | 1.75x | 2.27x | 2.58x |
| Cash Conversion Cycle | 141.35 | 108.95 | 109.84 | 119.16 | 159.86 | 143.23 | 149.8 | 175.54 | 206.18 | 151.1 | 124.74 | 150.42 | 160.72 | 177.52 | 163.2 | 163.32 | 132.12 | 135.36 | 100.24 | 87.59 |
| Total Non-Current Liabilities | 220.94M | 176.81M | 170.27M | 138.21M | 149.21M | 155.37M | 164.19M | 165.59M | 191.71M | 206.37M | 231.1M | 212.23M | 237.75M | 241.28M | 436.85M | 433.04M | 437.21M | 402.36M | 358.16M | 281.21M |
| Long-Term Debt | 219.55M | 175.41M | 126.75M | 131.75M | 141.75M | 141.75M | 141.75M | 146.75M | 168.75M | 179.44M | 188.38M | 208.61M | 233.84M | 237.06M | 274.93M | 274.65M | 279.83M | 245.05M | 250.28M | 237.86M |
| Capital Lease Obligations | 0 | 0 | 39.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.39M | 1.39M | 4.03M | 6.46M | 7.46M | 13.62M | 22.44M | 18.84M | 22.96M | 26.92M | 42.72M | 3.62M | 3.92M | 4.22M | 161.92M | 158.38M | 157.38M | 157.31M | 107.88M | 43.36M |
| Total Liabilities | 429.25M | 304.13M | 262.15M | 219.56M | 229.49M | 236.28M | 256.11M | 243.85M | 271.33M | 299M | 315.51M | 289.42M | 302.52M | 293.91M | 507.22M | 488.18M | 475.92M | 433.91M | 393.93M | 308.44M |
| Total Debt | 219.55M | 175.41M | 166.24M | 131.75M | 141.75M | 141.75M | 141.75M | 146.75M | 168.75M | 181.44M | 190.38M | 210.61M | 235.84M | 239.06M | 276.93M | 276.65M | 281.83M | 247.05M | 252.28M | 241.36M |
| Net Debt | 217.67M | 168.09M | 157.65M | 127.06M | 106.14M | 118.24M | 130.64M | 143.56M | 153.51M | 158.74M | 181.16M | 204.75M | 229.38M | 230.3M | 265.73M | 266.56M | 279.3M | 242.05M | 238.09M | 228.19M |
| Debt / Equity | 0.36x | 0.29x | 0.28x | 0.23x | 0.25x | 0.25x | 0.26x | 0.27x | 0.30x | 0.33x | 0.36x | 0.40x | 0.47x | 0.79x | 12.22x | 32.78x | - | - | - | - |
| Debt / EBITDA | 18.58x | 8.96x | 7.55x | 6.81x | 18.65x | 7.17x | 18.47x | 6.74x | 11.57x | 5.24x | - | 6.15x | 8.24x | 9.24x | 12.27x | 17.63x | 22.19x | 45.85x | 20.85x | 14.62x |
| Net Debt / EBITDA | 18.42x | 8.59x | 7.16x | 6.57x | 13.97x | 5.98x | 17.02x | 6.60x | 10.52x | 4.58x | - | 5.98x | 8.02x | 8.90x | 11.78x | 16.99x | 21.99x | 44.92x | 19.68x | 13.82x |
| Interest Coverage | 2.66x | 6.44x | 6.68x | 8.59x | 1.83x | 5.13x | 1.47x | 6.07x | 2.61x | 5.59x | -1.79x | 4.86x | 4.35x | 22.08x | 4.20x | 3.11x | 2.61x | 1.29x | 2.11x | 3.44x |
| Total Equity | 601.65M | 599.97M | 589.64M | 575.41M | 558.93M | 556.8M | 545.2M | 544.59M | 553.98M | 545M | 524.64M | 529.4M | 506.08M | 300.99M | 22.67M | 8.44M | -1.45M | -7.5M | -11.13M | -34.72M |
| Equity Growth % | 7.64% | 7.75% | 8.15% | 5.66% | 0.89% | 2.17% | 3.92% | 2.87% | 9.46% | 81.07% | 2214.25% | 6172.57% | 35050.28% | 4114.26% | 303.74% | 124.31% | 96.62% | 95.93% | 93.84% | - |
| Book Value per Share | 3.59 | 3.54 | 3.49 | 3.43 | 3.35 | 3.34 | 3.26 | 3.20 | 3.25 | 3.20 | 3.09 | 3.11 | 3.44 | 1.78 | 0.20 | 0.07 | -0.01 | -0.07 | -0.11 | -0.21 |
| Total Shareholders' Equity | 601.65M | 599.97M | 589.64M | 575.41M | 558.93M | 556.8M | 545.2M | 544.59M | 553.98M | 545M | 524.64M | 529.4M | 506.08M | 291.37M | 26.41M | 15.15M | 7.88M | 2.55M | 855K | -14.9M |
| Common Stock | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K |
| Retained Earnings | 131.86M | 132.15M | 124.03M | 112.15M | 98.3M | 98.58M | 90.76M | 91.03M | 79.23M | 74.45M | 57.87M | 67.7M | 48.77M | 34.48M | -78.13M | -86.09M | -90.49M | -93.13M | -91.3M | -93.78M |
| Treasury Stock | 0 | 0 | -25.27M | -25.27M | -25.33M | -25.33M | -25.33M | -15.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.62M | -3.74M | -6.71M | -9.33M | -10.05M | -11.98M | -19.82M |