Financhill
Sell
2

FFAI Quote, Financials, Valuation and Earnings

Last price:
$1.09
Seasonality move :
83.44%
Day range:
$0.98 - $1.13
52-week range:
$0.98 - $156.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
42.64x
P/B ratio:
0.74x
Volume:
6.6M
Avg. volume:
5.7M
1-year change:
-72.22%
Market cap:
$85.1M
Revenue:
$539K
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $784K $539K
Revenue Growth (YoY) -- -- -- -- -31.25%
 
Cost of Revenues -- -- -- $42.6M $84M
Gross Profit -- -- -- -$41.8M -$83.5M
Gross Profit Margin -- -- -- -5334.57% -15489.8%
 
R&D Expenses $20.2M $174.9M $300M $132M $10.3M
Selling, General & Admin $44.7M $115M $134.5M $105.7M $52.4M
Other Inc / (Exp) -$8.4M -$179.5M -$158.3M -$149M -$193.3M
Operating Expenses $64.9M $290M $434.4M $237.7M $62.7M
Operating Income -$64.9M -$290M -$434.4M -$279.6M -$146.2M
 
Net Interest Expenses -- -- -- $3M $16.6M
EBT. Incl. Unusual Items -$147.1M -$516.3M -$602.2M -$431.6M -$356.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $240K $61K $109K -$267K
Net Income to Company -$147.1M -$516.5M -$602.2M -$431.7M -$355.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$147.1M -$516.5M -$602.2M -$431.7M -$355.8M
 
Basic EPS (Cont. Ops) -$8,932.11 -$21,216.00 -$15,742.40 -$1,792.44 -$19.61
Diluted EPS (Cont. Ops) -$8,932.11 -$21,216.00 -$15,742.40 -$1,792.44 -$19.61
Weighted Average Basic Share $16.5K $24.3K $38.3K $240.9K $18.5M
Weighted Average Diluted Share $16.5K $24.3K $38.3K $240.9K $18.5M
 
EBITDA -$69.8M -$466.1M -$587.2M -$383.1M -$265.5M
EBIT -$73.4M -$469.4M -$592.7M -$428.6M -$339.5M
 
Revenue (Reported) -- -- -- $784K $539K
Operating Income (Reported) -$64.9M -$290M -$434.4M -$279.6M -$146.2M
Operating Income (Adjusted) -$73.4M -$469.4M -$592.7M -$428.6M -$339.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $233K $235K
Revenue Growth (YoY) -- -- -- -- 0.86%
 
Cost of Revenues -- -- -- $19.9M $20.9M
Gross Profit -- -- -- -$19.6M -$20.7M
Gross Profit Margin -- -- -- -8424.89% -8801.7%
 
R&D Expenses $5.5M $80.4M $40.2M $27.4M $10M
Selling, General & Admin $10.5M $39.8M $29.2M $20M $6.3M
Other Inc / (Exp) -$16.1M $40.7M -$116.7M -$14.4M -$81.1M
Operating Expenses $16M $120.2M $69.4M $47.4M $16.3M
Operating Income -$16M -$120.2M -$69.4M -$67M -$37M
 
Net Interest Expenses -- -- -- $2.3M $3.4M
EBT. Incl. Unusual Items -$57.9M -$84.1M -$187.5M -$83.7M -$121.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $237K $52K $81K -$270K
Net Income to Company -- -$84.3M -$187.6M -$83.8M -$121.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.9M -$84.3M -$187.6M -$83.8M -$121.3M
 
Basic EPS (Cont. Ops) -$3,519.10 -$864.00 -$3,072.00 -$78.50 -$1.78
Diluted EPS (Cont. Ops) -$3,519.10 -$864.00 -$3,072.00 -$78.50 -$1.78
Weighted Average Basic Share $16.5K $33.6K $49.6K $1.1M $65.9M
Weighted Average Diluted Share $16.5K $33.6K $49.6K $1.1M $65.9M
 
EBITDA -$31.6M -$79.5M -$183.2M -$66.1M -$99.5M
EBIT -$32.1M -$79.5M -$186.1M -$81.4M -$118.1M
 
Revenue (Reported) -- -- -- $233K $235K
Operating Income (Reported) -$16M -$120.2M -$69.4M -$67M -$37M
Operating Income (Adjusted) -$32.1M -$79.5M -$186.1M -$81.4M -$118.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $539K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $84M
Gross Profit -- -- -- -$41.8M -$83.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $175.6M $299.4M $132M $10.3M
Selling, General & Admin -- $115M $135.1M $105.7M $52.4M
Other Inc / (Exp) -$16.3M -$177.5M -$158.3M -$149M -$193.3M
Operating Expenses -- $290.6M $434.4M $237.7M $62.7M
Operating Income -- -$290.6M -$434.4M -$279.6M -$146.2M
 
Net Interest Expenses -- -- -- $2.5M $16.6M
EBT. Incl. Unusual Items -- -$516.3M -$602.2M -$431.6M -$356.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $240K $61K $109K -$267K
Net Income to Company -- -$516.5M -$602.2M -$431.7M -$355.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$516.5M -$602.2M -$431.7M -$355.8M
 
Basic EPS (Cont. Ops) -- -$17,209.99 -$15,224.40 -$3,462.89 -$45.90
Diluted EPS (Cont. Ops) -- -$17,209.99 -$15,224.40 -$3,462.89 -$45.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$463.8M -$579.9M -$383.1M -$265.5M
EBIT -- -$468.1M -$592.7M -$428.6M -$339.5M
 
Revenue (Reported) -- -- -- -- $539K
Operating Income (Reported) -- -$290.6M -$434.4M -$279.6M -$146.2M
Operating Income (Adjusted) -- -$468.1M -$592.7M -$428.6M -$339.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $784K $539K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $42.6M $84M --
Gross Profit -- -- -$41.8M -$83.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $175.6M $299.4M $132M $10.3M --
Selling, General & Admin $115M $135.1M $105.7M $52.4M --
Other Inc / (Exp) -$177.5M -$158.3M -$149M -$193.3M --
Operating Expenses $290.6M $434.4M $237.7M $62.7M --
Operating Income -$290.6M -$434.4M -$279.6M -$146.2M --
 
Net Interest Expenses -- -- $2.5M $16.6M --
EBT. Incl. Unusual Items -$516.3M -$602.2M -$431.6M -$356.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240K $61K $109K -$267K --
Net Income to Company -$516.5M -$602.2M -$431.7M -$355.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$516.5M -$602.2M -$431.7M -$355.8M --
 
Basic EPS (Cont. Ops) -$17,209.99 -$15,224.40 -$3,462.89 -$45.90 --
Diluted EPS (Cont. Ops) -$17,209.99 -$15,224.40 -$3,462.89 -$45.90 --
Weighted Average Basic Share $113.8K $152.9K $1.4M $91.9M --
Weighted Average Diluted Share $113.8K $152.9K $1.4M $91.9M --
 
EBITDA -$463.8M -$579.9M -$383.1M -$265.5M --
EBIT -$468.1M -$592.7M -$428.6M -$339.5M --
 
Revenue (Reported) -- -- $784K $539K --
Operating Income (Reported) -$290.6M -$434.4M -$279.6M -$146.2M --
Operating Income (Adjusted) -$468.1M -$592.7M -$428.6M -$339.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $505.1M $17M $1.9M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $7K --
Inventory -- -- $4.5M $34.2M $27.5M
Prepaid Expenses $7.2M $74.5M $58.5M $44.7M $35.9M
Other Current Assets $3.4M $2.3M $3.1M $8.4M $1.3M
Total Current Assets $14.4M $607.3M $84.5M $91.4M $71.9M
 
Property Plant And Equipment $293.9M $293.1M $438.3M $434.3M $350.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8M $7M $6.5M $4.9M $3.2M
Total Assets $316.4M $907.4M $529.3M $530.5M $425.4M
 
Accounts Payable $86.6M $37.8M $91.6M $93.2M $71.4M
Accrued Expenses $143M $84.6M $39.6M $50.4M $60.1M
Current Portion Of Long-Term Debt $149.2M $132.4M $14.1M $100.9M $9.5M
Current Portion Of Capital Lease Obligations $4.4M $2.6M $3.9M $3.6M $2.9M
Other Current Liabilities $14.6M $11.8M $119M $9.8M $45.8M
Total Current Liabilities $849.1M $293.8M $268.2M $261.2M $192.7M
 
Long-Term Debt $9.2M $34.7M $26M -- $48M
Capital Leases -- -- -- -- --
Total Liabilities $895.7M $339.8M $328.3M $302.3M $310.4M
 
Common Stock $15K $17K -- -- $6K
Other Common Equity Adj -$6M -$6.9M $3.5M $5.9M $7.7M
Common Equity -$579.3M $567.7M $201M $228.2M $115M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$579.3M $567.7M $201M $228.2M $115M
 
Total Liabilities and Equity $316.4M $907.4M $529.3M $530.5M $425.4M
Cash and Short Terms $1.1M $505.1M $17M $1.9M $7.1M
Total Debt -- -- -- $100.9M $57.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $505.1M $17M $1.9M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $7K --
Inventory -- -- $4.5M $34.2M $27.5M
Prepaid Expenses $7.2M $74.5M $58.5M $44.7M $35.9M
Other Current Assets $3.4M $2.3M $3.1M $8.4M $1.3M
Total Current Assets $14.4M $607.3M $84.5M $91.4M $71.9M
 
Property Plant And Equipment $293.9M $293.1M $438.3M $434.3M $350.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8M $7M $6.5M $4.9M $3.2M
Total Assets $316.4M $907.4M $529.3M $530.5M $425.4M
 
Accounts Payable $86.6M $37.8M $91.6M $93.2M $71.4M
Accrued Expenses $143M $84.6M $39.6M $50.4M $60.1M
Current Portion Of Long-Term Debt $149.2M $132.4M $14.1M $100.9M $9.5M
Current Portion Of Capital Lease Obligations $4.4M $2.6M $3.9M $3.6M $2.9M
Other Current Liabilities $14.6M $11.8M $119M $9.8M $45.8M
Total Current Liabilities $849.1M $293.8M $268.2M $261.2M $192.7M
 
Long-Term Debt $9.2M $34.7M $26M -- $48M
Capital Leases -- -- -- -- --
Total Liabilities $895.7M $339.8M $328.3M $302.3M $310.4M
 
Common Stock $15K $17K -- -- $6K
Other Common Equity Adj -$6M -$6.9M $3.5M $5.9M $7.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$579.3M $567.7M $201M $228.2M $115M
 
Total Liabilities and Equity $316.4M $907.4M $529.3M $530.5M $425.4M
Cash and Short Terms $1.1M $505.1M $17M $1.9M $7.1M
Total Debt -- -- -- $100.9M $57.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$147.1M -$516.5M -$602.2M -$431.7M -$355.8M
Depreciation & Amoritzation $3.5M $3.3M $5.5M $45.5M $74M
Stock-Based Compensation $9.5M $30M $17.7M $9.2M $8.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$4.5M -$29.8M $6.3M
Cash From Operations -$41.2M -$339.8M -$383.1M -$278.2M -$70.2M
 
Capital Expenditures -- -- -- $31.1M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M -$95.7M -$123.2M -$31.1M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $51.2M $172.2M $73.8M $231.5M $71.2M
Long-Term Debt Repaid -$5.5M -$89.6M -$89.7M -$1M -$428K
Repurchase of Common Stock -- -- -$767K -- --
Other Financing Activities -$8.9M -$117.6M -$3.8M $22.4M $10M
Cash From Financing $36.8M $966.6M -$6.7M $291.4M $80.7M
 
Beginning Cash (CF) $3.4M $1.8M $530.5M $18.5M $4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $531.1M -$513M -$17.8M $3.2M
Ending Cash (CF) $1.8M $530.5M $18.5M $4M $7.2M
 
Levered Free Cash Flow -$41.8M -$435.4M -$506.3M -$309.3M -$77.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$84.3M -$187.6M -$83.8M -$121.3M
Depreciation & Amoritzation -- -$921K $3M $15.3M $18.6M
Stock-Based Compensation -- $6.8M $8.5M $261K $6.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$4.5M $986K -$682K
Cash From Operations -- -$101.9M -$27.9M -$37.8M -$18.4M
 
Capital Expenditures -- -- -- $20.3M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$58.4M -$11.1M -$20.3M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $33.8M $3M $14.1M
Long-Term Debt Repaid -- -$521K -$1M -- -$327K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1M $24.9M $11.3M
Cash From Financing -- -$426K $34.2M $53.9M $25M
 
Beginning Cash (CF) -- $691.1M $33.9M $8.6M $7.3M
Foreign Exchange Rate Adjustment -- $63K -$10.6M -$352K -$23K
Additions / Reductions -- -$160.7M -$4.9M -$4.2M -$152K
Ending Cash (CF) -- $530.5M $18.5M $4M $7.2M
 
Levered Free Cash Flow -- -$160.3M -$39.1M -$58.1M -$25.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$516.5M -$602.2M -$431.7M -$355.8M
Depreciation & Amoritzation -- $3.3M $5.5M $45.5M $74M
Stock-Based Compensation -- $30M $17.7M $9.2M $8.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$29.8M $6.3M
Cash From Operations -- -$339.8M -$383.1M -$278.2M -$70.2M
 
Capital Expenditures -- -- -- $5.3M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$95.7M -$123.2M -$31.1M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $172.2M $73.8M $231.5M $71.2M
Long-Term Debt Repaid -- -$89.6M -$89.7M -$1M -$428K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $22.4M $10M
Cash From Financing -- $966.6M -$6.7M $291.4M $80.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $531.1M -$513M -$17.8M $3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$435.4M -$506.3M -$309.3M -$77.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$516.5M -$602.2M -$431.7M -$355.8M --
Depreciation & Amoritzation $3.3M $5.5M $45.5M $74M --
Stock-Based Compensation $30M $17.7M $9.2M $8.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$4.5M -$29.8M $6.3M --
Cash From Operations -$339.8M -$383.1M -$278.2M -$70.2M --
 
Capital Expenditures -- -- $5.3M $7.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95.7M -$123.2M -$31.1M -$7.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $172.2M $73.8M $231.5M $71.2M --
Long-Term Debt Repaid -$89.6M -$89.7M -$1M -$428K --
Repurchase of Common Stock -- -$767K -- -- --
Other Financing Activities -$117.6M -$3.8M $22.4M $10M --
Cash From Financing $966.6M -$6.7M $291.4M $80.7M --
 
Beginning Cash (CF) $804.5M $963.3M $79.8M $14.1M --
Foreign Exchange Rate Adjustment -$2.5M $1M $3.4M -$16K --
Additions / Reductions $531.1M -$513M -$17.8M $3.2M --
Ending Cash (CF) $1.3B $451.4M $65.3M $17.2M --
 
Levered Free Cash Flow -$435.4M -$506.3M -$309.3M -$77.8M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Sell
28
PRKS alert for Apr 9

United Parks & Resorts [PRKS] is up 15.37% over the past day.

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 7.3% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is up 10.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock