| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| TSLATesla, Inc. | 1.51T | 402.51 | 372.69 | -2.93% | 4% | 4.58% | 0.41% | 0.10 |
| LILi Auto Inc. | 35.32B | 17.59 | 16.00 | 16.71% | 3.59% | 6.16% | 3.39% | 0.23 |
| CJETChijet Motor Company, Inc. | 11.38M | 2.08 | -0.00 | -27.08% | -7.01% | |||
| FFAIFaraday Future Intelligent Electric Inc. | 100.53M | 0.49 | -0.03 | -31.25% | -745.17% | -207.37% | 0.86 | |
| LCIDLucid Group, Inc. | 3.27B | 10.00 | -0.83 | -100% | -324.65% | -376.15% | 1.20 | |
| ZKZEEKR Intelligent Technology Holding Limited | 6.85B | 26.73 | -0.98 | 46.91% | -3.68% | 21.67% | ||
| AIEVThunder Power Holdings, Inc. | 7M | 0.14 | -2.30 | -32.68% | 0.00 | |||
| VFSVinFast Auto Ltd. | 7.62B | 3.26 | -2.57 | 57.87% | -137.04% |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Sales/Revenue | 26.52M | 22.3M | 14.96M | 9.48M | 6.92M |
| Revenue Growth % | - | -15.89% | -32.92% | -36.62% | -27.08% |
| Cost of Goods Sold | 91.95M | 79.55M | 53.29M | 42.25M | 31.74M |
| COGS % of Revenue | 346.79% | 356.69% | 356.17% | 445.49% | 459.02% |
| Gross Profit | -65.44M | -57.25M | -38.33M | -32.76M | -24.83M |
| Gross Margin % | -246.79% | -256.69% | -256.17% | -345.49% | -359.02% |
| Gross Profit Growth % | - | 12.51% | 33.06% | 14.51% | 24.23% |
| Operating Expenses | 40.66M | 71.91M | 79.94M | 55.96M | 32.45M |
| OpEx % of Revenue | 153.34% | 322.45% | 534.31% | 590.13% | 469.33% |
| Selling, General & Admin | 34.45M | 50.44M | 65.32M | 47.28M | 30.86M |
| SG&A % of Revenue | 129.91% | 226.16% | 436.63% | 498.59% | 446.33% |
| Research & Development | 5.69M | 15.42M | 13.77M | 8.4M | 1.48M |
| R&D % of Revenue | 21.46% | 69.14% | 92.05% | 88.56% | 21.37% |
| Other Operating Expenses | 522K | 6.05M | 842K | 283K | 112K |
| Operating Income | -106.09M | -129.16M | -118.26M | -88.72M | -57.28M |
| Operating Margin % | -400.13% | -579.13% | -790.48% | -935.62% | -828.34% |
| Operating Income Growth % | - | -21.74% | 8.44% | 24.98% | 35.44% |
| EBITDA | -47.88M | -74.85M | -73.61M | -54.1M | -34.15M |
| EBITDA Margin % | -180.58% | -335.61% | -492.01% | -570.55% | -493.81% |
| EBITDA Growth % | - | -56.33% | 1.66% | 26.5% | 36.89% |
| D&A (Non-Cash Add-back) | 58.21M | 54.31M | 44.65M | 34.62M | 23.13M |
| EBIT | -105.57M | -123.11M | -117.42M | -88.44M | -52.43M |
| Net Interest Income | -14.46M | -14.21M | -13.88M | -14.14M | -16.52M |
| Interest Income | 0 | 0 | 0 | 0 | 51K |
| Interest Expense | 14.46M | 14.21M | 13.88M | 14.14M | 16.57M |
| Other Income/Expense | 47.63M | 66.61M | 6.75M | -9.78M | -11.72M |
| Pretax Income | -58.47M | -62.55M | -111.52M | -98.5M | -69M |
| Pretax Margin % | -220.5% | -280.46% | -745.39% | -1038.71% | -997.9% |
| Income Tax | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 49.79% | 47.82% | 69.28% | 69.15% | 67.96% |
| Net Income | -29.11M | -29.91M | -77.26M | -68.11M | -46.9M |
| Net Margin % | -109.78% | -134.11% | -516.38% | -718.24% | -678.16% |
| Net Income Growth % | - | -2.75% | -158.29% | 11.84% | 31.15% |
| Net Income (Continuing) | -58.47M | -62.55M | -111.52M | -98.5M | -69M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 152.32M | 120.31M | 84.71M | 53.96M | 33.78M |
| EPS (Diluted) | -328.00 | -590.00 | -1523.00 | -1290.00 | -866.00 |
| EPS Growth % | - | -79.88% | -158.14% | 15.3% | 32.87% |
| EPS (Basic) | -328.00 | -590.00 | -1523.00 | -1290.00 | -866.00 |
| Diluted Shares Outstanding | 88.7K | 50.71K | 50.71K | 52.81K | 54.13K |
| Basic Shares Outstanding | 88.7K | 50.71K | 50.71K | 52.81K | 54.13K |
| Dividend Payout Ratio | - | - | - | - | - |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Total Current Assets | 295.02M | 180.06M | 160.63M | 90.83M | 62.42M |
| Cash & Short-Term Investments | 41.2M | 23.19M | 37.92M | 10.73M | 3.71M |
| Cash Only | 41.2M | 23.19M | 37.92M | 10.73M | 3.71M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 144.64M | 76.79M | 60.91M | 48.98M | 40.96M |
| Days Sales Outstanding | 1.99K | 1.26K | 1.49K | 1.89K | 2.16K |
| Inventory | 25.65M | 31.19M | 23.92M | 14.79M | 11.14M |
| Days Inventory Outstanding | 101.83 | 143.12 | 163.83 | 127.74 | 128.16 |
| Other Current Assets | 76.96M | 27.35M | 19.97M | 7.8M | 530K |
| Total Non-Current Assets | 658.28M | 629.09M | 492.98M | 445.62M | 408.37M |
| Property, Plant & Equipment | 313.21M | 270.65M | 217.9M | 181.38M | 158.96M |
| Fixed Asset Turnover | 0.08x | 0.08x | 0.07x | 0.05x | 0.04x |
| Goodwill | 2.93M | 3.01M | 2.77M | 2.69M | 2.62M |
| Intangible Assets | 287.22M | 291.75M | 265.55M | 253.56M | 243.54M |
| Long-Term Investments | 4.6M | 4.86M | 4.37M | 3.7M | 3.25M |
| Other Non-Current Assets | 240K | 1.74M | 2.39M | 4.29M | 0 |
| Total Assets | 953.3M | 809.15M | 653.61M | 536.45M | 470.79M |
| Asset Turnover | 0.03x | 0.03x | 0.02x | 0.02x | 0.01x |
| Asset Growth % | - | -15.12% | -19.22% | -17.93% | -12.24% |
| Total Current Liabilities | 246.97M | 367.4M | 493.14M | 525.05M | 573.31M |
| Accounts Payable | 118.11M | 90.81M | 71.11M | 62.02M | 59.79M |
| Days Payables Outstanding | 468.83 | 416.65 | 487.07 | 535.81 | 687.57 |
| Short-Term Debt | 57.48M | 118.92M | 307.28M | 332.11M | 363.58M |
| Deferred Revenue (Current) | 5.59M | 6.25M | 3.65M | 5.01M | 3.77M |
| Other Current Liabilities | 31.72M | 120.57M | 13.52M | 110.24M | 8.39M |
| Current Ratio | 1.19x | 0.49x | 0.33x | 0.17x | 0.11x |
| Quick Ratio | 1.09x | 0.41x | 0.28x | 0.14x | 0.09x |
| Cash Conversion Cycle | 1.62K | 983.13 | 1.16K | 1.48K | 1.6K |
| Total Non-Current Liabilities | 534.67M | 329.72M | 144.34M | 90.27M | 42.96M |
| Long-Term Debt | 456.08M | 0 | 85.91M | 40.55M | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 78.58M | 329.72M | 58.43M | 49.73M | 42.96M |
| Total Liabilities | 781.64M | 697.12M | 637.48M | 615.33M | 616.27M |
| Total Debt | 118.94M | 118.92M | 112.64M | 372.65M | 363.58M |
| Net Debt | 77.75M | 95.73M | 74.72M | 361.92M | 359.88M |
| Debt / Equity | 0.69x | 1.06x | 6.98x | - | - |
| Debt / EBITDA | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - |
| Interest Coverage | -7.34x | -9.09x | -8.52x | -6.28x | -3.46x |
| Total Equity | 171.66M | 112.03M | 16.13M | -78.87M | -145.49M |
| Equity Growth % | - | -34.74% | -85.6% | -589.05% | -84.45% |
| Book Value per Share | 1935.31 | 2209.33 | 318.04 | -1493.49 | -2687.86 |
| Total Shareholders' Equity | 19.34M | -8.27M | -68.58M | -132.83M | -179.27M |
| Common Stock | 27K | 27K | 27K | 16K | 16K |
| Retained Earnings | -132.23M | -162.14M | -246.05M | -314.24M | -361.13M |
| Treasury Stock | 0 | 0 | 0 | -500K | -500K |
| Accumulated OCI | 10.71M | 13.01M | 13.72M | 12.76M | 13.22M |
| Minority Interest | 152.32M | 120.31M | 84.71M | 53.96M | 33.78M |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Cash from Operations | -142.98M | -22.37M | 22.38M | -40.02M | -25.46M |
| Operating CF Margin % | -539.26% | -100.32% | 149.61% | -421.99% | -368.24% |
| Operating CF Growth % | - | 84.35% | 200.04% | -278.78% | 36.37% |
| Net Income | -29.11M | -29.91M | -77.26M | -68.11M | -69M |
| Depreciation & Amortization | 58.21M | 54.31M | 44.65M | 34.62M | 23.13M |
| Stock-Based Compensation | 0 | 0 | 22.9M | 3.17M | 92K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -126.76M | -126.72M | -63M | -40.25M | 17.89M |
| Working Capital Changes | -45.33M | 79.94M | 95.08M | 30.55M | 2.42M |
| Change in Receivables | 11.23M | 4.22M | -734K | -1.35M | 12.17M |
| Change in Inventory | -8.53M | -25.08M | 490K | 3.97M | -378K |
| Change in Payables | 0 | 0 | 0 | 0 | -1.28M |
| Cash from Investing | 34.37M | -1.07M | -13.24M | -1.76M | -1.06M |
| Capital Expenditures | -57K | -951K | -11.84M | -5.34M | -1.09M |
| CapEx % of Revenue | 0.21% | 4.26% | 79.13% | 56.31% | 15.73% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - |
| Other Investing | 34.43M | -120K | -1.41M | 3.58M | 30K |
| Cash from Financing | -31.15M | -44.61M | 1.38M | 5.22M | 13.64M |
| Debt Issued (Net) | 0 | -44.61M | 0 | 0 | 10.82M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -31.15M | 0 | 1.38M | 5.22M | 0 |
| Net Change in Cash | -131.76M | -66.05M | 6.88M | -37.91M | -8.34M |
| Free Cash Flow | -143.04M | -23.32M | 10.54M | -45.36M | -26.55M |
| FCF Margin % | -539.47% | -104.58% | 70.48% | -478.3% | -383.98% |
| FCF Growth % | - | 83.69% | 145.21% | -530.13% | 41.46% |
| FCF per Share | -1612.62 | -459.97 | 207.95 | -858.84 | -490.55 |
| FCF Conversion (FCF/Net Income) | 4.91x | 0.75x | -0.29x | 0.59x | 0.54x |
| Interest Paid | 3.01M | 258K | 0 | 236K | 113K |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Return on Equity (ROE) | -16.96% | -21.09% | -120.56% | - | - |
| Return on Invested Capital (ROIC) | - | -42.38% | -59.4% | -35.59% | -17.27% |
| Gross Margin | -246.79% | -256.69% | -256.17% | -345.49% | -359.02% |
| Net Margin | -109.78% | -134.11% | -516.38% | -718.24% | -678.16% |
| Debt / Equity | 0.69x | 1.06x | 6.98x | - | - |
| Interest Coverage | -7.34x | -9.09x | -8.52x | -6.28x | -3.46x |
| FCF Conversion | 4.91x | 0.75x | -0.29x | 0.59x | 0.54x |
| Revenue Growth | - | -15.89% | -32.92% | -36.62% | -27.08% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics