| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| PLTRPalantir Technologies Inc. | 408.8B | 178.96 | 941.89 | 28.79% | 28.11% | 16.38% | 0.28% | 0.05 |
| CCCCCC Intelligent Solutions Holdings Inc. | 5.25B | 8.19 | 201.23 | 9.05% | -0.28% | -0.13% | 4.4% | 0.42 |
| ODDOddity Tech Ltd. | 1.55B | 33.81 | 20.37 | 27.2% | 14.11% | 28.94% | 8.36% | 0.08 |
| MLGOMicroAlgo Inc. | 58.21M | 5.32 | 9.67 | -9.22% | 11.11% | 2.12% | 6.99% | 0.16 |
| STEMStem, Inc. | 158.41M | 18.88 | -0.18 | -68.67% | 62.2% | -59.21% | ||
| MSAIMultiSensor AI Holdings, Inc. | 25.16M | 0.31 | -0.29 | 36.32% | -223.26% | -150.02% | 0.03 | |
| WRDWeRide Inc. | 2.86B | 8.81 | -0.96 | -10.13% | -6.97% | -125.4% | 0.02 | |
| AISPAirship AI Holdings, Inc. | 107.31M | 3.14 | -1.65 | 87.4% | -364.1% |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Sales/Revenue | 138.17M | 527.54M | 401.84M | 361.13M |
| Revenue Growth % | - | 2.82% | -0.24% | -0.1% |
| Cost of Goods Sold | 86.51M | 295M | 218.37M | 250.42M |
| COGS % of Revenue | 0.63% | 0.56% | 0.54% | 0.69% |
| Gross Profit | 51.66M | 232.54M | 183.48M | 110.72M |
| Gross Margin % | 0.37% | 0.44% | 0.46% | 0.31% |
| Gross Profit Growth % | - | 3.5% | -0.21% | -0.4% |
| Operating Expenses | 552.16M | 1.01B | 1.75B | 2.3B |
| OpEx % of Revenue | 4% | 1.92% | 4.35% | 6.36% |
| Selling, General & Admin | 119.34M | 260.81M | 666.82M | 1.19B |
| SG&A % of Revenue | 0.86% | 0.49% | 1.66% | 3.3% |
| Research & Development | 443.18M | 758.57M | 1.06B | 1.09B |
| R&D % of Revenue | 3.21% | 1.44% | 2.63% | 3.02% |
| Other Operating Expenses | -10.37M | -7.6M | 24.47M | 12.17M |
| Operating Income | -500.5M | -779.23M | -1.57B | -2.19B |
| Operating Margin % | -3.62% | -1.48% | -3.9% | -6.05% |
| Operating Income Growth % | - | -0.56% | -1.01% | -0.4% |
| EBITDA | -434.67M | -692.68M | -1.48B | -2.08B |
| EBITDA Margin % | -3.15% | -1.31% | -3.67% | -5.77% |
| EBITDA Growth % | - | -0.59% | -1.13% | -0.41% |
| D&A (Non-Cash Add-back) | 65.82M | 86.55M | 89.61M | 101.13M |
| EBIT | -1B | -1.29B | -1.94B | -2.51B |
| Net Interest Income | 24.2M | 32.54M | 129.19M | 174.1M |
| Interest Income | 29.77M | 36.11M | 132.04M | 176.9M |
| Interest Expense | 5.57M | 3.57M | 2.85M | 2.8M |
| Other Income/Expense | -506.75M | -519.27M | -380.03M | -325.76M |
| Pretax Income | -1.01B | -1.3B | -1.95B | -2.51B |
| Pretax Margin % | -7.29% | -2.46% | -4.84% | -6.95% |
| Income Tax | 0 | 0 | 2.87M | 5.87M |
| Effective Tax Rate % | 1% | 1% | 1% | 1% |
| Net Income | -1.01B | -1.3B | -1.95B | -2.52B |
| Net Margin % | -7.29% | -2.46% | -4.85% | -6.97% |
| Net Income Growth % | - | -0.29% | -0.5% | -0.29% |
| Net Income (Continuing) | -1.01B | -1.3B | -1.95B | -2.52B |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -3.75 | -4.83 | -7.38 | -9.15 |
| EPS Growth % | - | -0.29% | -0.53% | -0.24% |
| EPS (Basic) | -3.75 | -4.83 | -7.38 | -9.15 |
| Diluted Shares Outstanding | 269.42M | 268.04M | 268.04M | 275.4M |
| Basic Shares Outstanding | 269.42M | 268.04M | 268.04M | 275.4M |
| Dividend Payout Ratio | - | - | - | - |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 3.02B | 5B | 5.37B | 7.29B |
| Cash & Short-Term Investments | 2.78B | 4.45B | 4.53B | 6.57B |
| Cash Only | 2.73B | 2.2B | 1.66B | 4.27B |
| Short-Term Investments | 53.8M | 2.24B | 2.87B | 2.31B |
| Accounts Receivable | 90.22M | 385.62M | 563.18M | 437.34M |
| Days Sales Outstanding | 238.34 | 266.81 | 511.54 | 442.02 |
| Inventory | 114.55M | 168.88M | 218.22M | 204.71M |
| Days Inventory Outstanding | 483.31 | 208.96 | 364.75 | 298.37 |
| Other Current Assets | 3.01M | 0 | 10.19M | 4.81M |
| Total Non-Current Assets | 286.99M | 311.92M | 244.24M | 405.77M |
| Property, Plant & Equipment | 193.65M | 201.11M | 171.06M | 271.21M |
| Fixed Asset Turnover | 0.71x | 2.62x | 2.35x | 1.33x |
| Goodwill | 44.76M | 44.76M | 44.76M | 44.76M |
| Intangible Assets | 30.99M | 28.6M | 24.59M | 21.66M |
| Long-Term Investments | 0 | 33.96M | 0 | 56.92M |
| Other Non-Current Assets | 13.6M | 34.45M | 1.82M | 10.23M |
| Total Assets | 3.31B | 5.31B | 5.61B | 7.69B |
| Asset Turnover | 0.04x | 0.10x | 0.07x | 0.05x |
| Asset Growth % | - | 0.61% | 0.06% | 0.37% |
| Total Current Liabilities | 234.34M | 361.85M | 8.59B | 542.49M |
| Accounts Payable | 15.95M | 11.51M | 16.96M | 20.71M |
| Days Payables Outstanding | 67.29 | 14.24 | 28.35 | 30.19 |
| Short-Term Debt | 0 | 0 | 0 | 30.02M |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 74.36M | 72.11M | 8.18B | 41.1M |
| Current Ratio | 12.89x | 13.82x | 0.63x | 13.43x |
| Quick Ratio | 12.40x | 13.35x | 0.60x | 13.06x |
| Cash Conversion Cycle | 654.36 | 461.53 | 847.95 | 710.2 |
| Total Non-Current Liabilities | 3.89B | 7B | 8.26B | 85.26M |
| Long-Term Debt | 3.79B | 6.92B | 0 | 50.04M |
| Capital Lease Obligations | 61.22M | 35.35M | 22.31M | 26.06M |
| Deferred Tax Liabilities | 7.47M | 6.39M | 5.48M | 4.49M |
| Other Non-Current Liabilities | 39.14M | 39.24M | 8.22B | 0 |
| Total Liabilities | 4.13B | 7.35B | 8.67B | 627.75M |
| Total Debt | 3.88B | 6.98B | 53.41M | 143.02M |
| Net Debt | 1.15B | 4.78B | -1.61B | -4.13B |
| Debt / Equity | - | - | - | 0.02x |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - |
| Interest Coverage | -89.87x | -218.03x | -548.97x | -780.14x |
| Total Equity | -964.97M | -2.05B | -3.05B | 7.07B |
| Equity Growth % | - | -1.13% | -0.49% | 3.32% |
| Book Value per Share | -3.58 | -7.66 | -11.39 | 25.66 |
| Total Shareholders' Equity | -964.97M | -2.05B | -3.05B | 7.07B |
| Common Stock | 7K | 7.88K | 8K | 58K |
| Retained Earnings | -2.83B | -4.07B | -6.11B | -8.63B |
| Treasury Stock | -91.84M | -149.49M | -151.67M | 0 |
| Accumulated OCI | 840M | 1.12B | 779.67M | 822.57M |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | -506.67M | -670.38M | -474.89M | -593.6M |
| Operating CF Margin % | -3.67% | -1.27% | -1.18% | -1.64% |
| Operating CF Growth % | - | -0.32% | 0.29% | -0.25% |
| Net Income | -1.01B | -1.3B | -1.95B | -2.52B |
| Depreciation & Amortization | 65.82M | 86.55M | 89.61M | 101.13M |
| Stock-Based Compensation | 55.96M | 325.43M | 931.78M | 1.19B |
| Deferred Taxes | 0 | 0 | 0 | 5.87M |
| Other Non-Cash Items | 531.65M | 579.9M | 561.72M | 620.89M |
| Working Capital Changes | -152.85M | -363.76M | -108.9M | 7.46M |
| Change in Receivables | -22.49M | -308.91M | -52.36M | 43.24M |
| Change in Inventory | -92.35M | -41.45M | -68.55M | -62.26M |
| Change in Payables | -2.89M | -4.49M | 6.29M | 3.73M |
| Cash from Investing | 460.9M | -2.2B | -546.94M | 325.5M |
| Capital Expenditures | -25.64M | -82.69M | -36.65M | -84M |
| CapEx % of Revenue | 0.19% | 0.16% | 0.09% | 0.23% |
| Acquisitions | - | - | - | - |
| Investments | - | - | - | - |
| Other Investing | 1.25M | 2.17M | -9.26M | -7.57M |
| Cash from Financing | 2.6B | 2.18B | 446.95M | 2.82B |
| Debt Issued (Net) | - | - | - | - |
| Equity Issued (Net) | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - |
| Other Financing | 120.05M | 107.38M | -3.57M | -401.28M |
| Net Change in Cash | - | - | - | - |
| Free Cash Flow | -532.3M | -753.07M | -511.84M | -679.1M |
| FCF Margin % | -3.85% | -1.43% | -1.27% | -1.88% |
| FCF Growth % | - | -0.41% | 0.32% | -0.33% |
| FCF per Share | -1.98 | -2.81 | -1.91 | -2.47 |
| FCF Conversion (FCF/Net Income) | 0.50x | 0.52x | 0.24x | 0.24x |
| Interest Paid | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -125.4% |
| Return on Invested Capital (ROIC) | - | -40.06% | - | -55.73% |
| Gross Margin | 37.39% | 44.08% | 45.66% | 30.66% |
| Net Margin | -728.98% | -246.14% | -485.04% | -696.92% |
| Debt / Equity | - | - | - | 0.02x |
| Interest Coverage | -89.87x | -218.03x | -548.97x | -780.14x |
| FCF Conversion | 0.50x | 0.52x | 0.24x | 0.24x |
| Revenue Growth | - | 281.8% | -23.83% | -10.13% |
| 2024 | |
|---|---|
| Services | 273.42M |
| Services Growth | - |
| Products | 87.71M |
| Products Growth | - |
WeRide Inc. (WRD) reported $361.1M in revenue for fiscal year 2024. This represents a 161% increase from $138.2M in 2021.
WeRide Inc. (WRD) saw revenue decline by 10.1% over the past year.
WeRide Inc. (WRD) reported a net loss of $2.52B for fiscal year 2024.
WeRide Inc. (WRD) has a return on equity (ROE) of -125.4%. Negative ROE indicates the company is unprofitable.
WeRide Inc. (WRD) had negative free cash flow of $679.1M in fiscal year 2024, likely due to heavy capital investments.