{
  "docId": "019dd923-622c-750b-8b97-6d2a7517aa3c",
  "docSlug": "0b527a11d88b",
  "documentTitle": "Sunrun Inc. (RUN)",
  "authorId": "51_Muddy_Waters",
  "authorName": "Muddy Waters Research",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2023-10-25 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 28,
  "pageCount": 31,
  "prevPage": 27,
  "nextPage": 29,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "overcrowded",
  "nDataPoints": 150,
  "notes": "The slide uses a screenshot of a financial statement to perform a forensic accounting derivation of ITC claims.",
  "elementsJson": [
    "headline_text",
    "data_table",
    "callout_box",
    "paragraph"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b97-6d2a7517aa3c/28",
  "deckHref": "/decks/019dd923-622c-750b-8b97-6d2a7517aa3c",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b97-6d2a7517aa3c.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b97-6d2a7517aa3c#slide-28",
  "components": [
    {
      "bbox": {
        "h": 0.15,
        "w": 0.22,
        "x": 0.75,
        "y": 0.82
      },
      "kind": "callout",
      "text": "Proceeds from NCI represent investments from (1) Tax Equity investors in partnership flip funds... In 2022, proceeds from NCI and proceeds from pass-through and other financial obligations averaged ~$1.98 per watt.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "269e861d-b88e-40b6-a500-a9d42a0c6219",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.22,
        "x": 0.75,
        "y": 0.28
      },
      "kind": "callout",
      "text": "Cash Flow From Operations is negative as 25-30% of our Creation Costs are expensed in the period...",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3a726221-0898-473a-9eaf-3bcd5ca7ef00",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.22,
        "x": 0.75,
        "y": 0.54
      },
      "kind": "callout",
      "text": "We raise non-recourse project debt on assets, which is serviced by cash flows from contracted customer payments.",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "72a305ad-a985-4052-b99f-696ad8673875",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.22,
        "x": 0.75,
        "y": 0.42
      },
      "kind": "callout",
      "text": "These investments are the capex for our solar energy systems. Approximately 70-75% of our Creation Costs are capitalized...",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "904e6cfd-2778-4340-8cbb-d936ec17b99a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.22,
        "x": 0.75,
        "y": 0.65
      },
      "kind": "callout",
      "text": "Proceeds from pass-through and other financing obligations primarily represents Tax Equity investors in inverted lease structures...",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d5ff0681-fb5c-4f2d-826a-b616f43cfd39",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "callout",
      "text": "The keys are 2022 NCI inflows of $1.415 Billion at $1.98 / watt",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-e6ed-775b-bcab-37106197b0f9",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "NCI inflows: $1.415 Billion",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-e6ed-775b-bcab-398dbd0bd530",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.6,
        "w": 0.5,
        "x": 0.24,
        "y": 0.185
      },
      "kind": "table",
      "text": "Consolidated GAAP Statement of Cash Flow",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6c3e363b-541c-4568-9562-33542df58c48",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.02,
        "y": 0.88
      },
      "kind": "title",
      "text": "The keys are 2022 NCI inflows of $1.415 Billion at $1.98 / watt",
      "attrs": null,
      "subkind": "action-title",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b466dc94-d86f-4326-ab47-307bc0bdc05c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.1,
        "w": 0.8,
        "x": 0.02,
        "y": 0.04
      },
      "kind": "title",
      "text": "We Can Estimate the Number of ITCs Sunrun Claims from Subscribers",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "915d7fd1-cc35-4f1e-9dd4-0ac6e1ca4523",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "fraud-exposure",
      "slug": null,
      "matchId": "38d7c169-450b-4f16-877e-34247dfb310a",
      "evidence": "Uses financial statement analysis to expose potential discrepancies in ITC claims.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}