Faraday Future Intelligent Electric Inc. (FFAI) 10-Year Financial Performance & Capital Metrics

FFAI •

Consumer CyclicalAuto ManufacturersElectric-only passenger car makers

AboutFaraday Future Intelligent Electric Inc. engages in the design, development, manufacture, engineering, sale, and distribution of electric vehicles and related products in the United States and internationally. The company was incorporated in 2014 and is headquartered in Gardena, California.Show more

Revenue $539K -31.3%
EBITDA -$76M +68.5%
Net Income -$356M +17.6%
EPS (Diluted) -19.61 +98.9%
Gross Margin -15489.8% -190.4%
EBITDA Margin -14046.01% +54.2%
Operating Margin -27780.71% +23.9%
Net Margin -66019.85% -19.9%
ROE -207.37% -3.1%
ROIC -39.03% +43.5%
Debt/Equity 0.86 +36.4%
Interest Coverage -9.02 +90.4%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Trading at only 0.1x book value

✗Weaknesses

✗Negative free cash flow
✗Weak momentum: RS Rating 3 (bottom 3%)
✗Low quality earnings: Net income not backed by cash flow
✗Shares diluted 100.0% in last year
✗Trading more than 30% below 52-week high
✗Low asset turnover indicates capital-intensive operations

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y-

3Y-

TTM19.55%

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM-50.26%

EPS CAGR

10Y-

5Y-

3Y-

TTM97.38%

ROCE

10Y Avg-323.72%

5Y Avg-242.94%

3Y Avg-85.15%

Latest-55.46%

Peer Comparison

Electric-only passenger car makers

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%

Profit & Loss

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	0	0	0	0	784K	539K
Revenue Growth %	-	-	-	-	-	-31.25%
Cost of Goods Sold+	0	3.52M	8.16M	5.5M	42.61M	84.03M
COGS % of Revenue	-	-	-	-	5434.57%	15589.8%
Gross Profit+	0	-3.52M	-8.16M	-5.5M	-41.82M	-83.49M
Gross Margin %	-	-	-	-	-5334.57%	-15489.8%
Gross Profit Growth %	-	-	-131.96%	32.64%	-661.11%	-99.63%
Operating Expenses+	110.26M	61.4M	281.79M	428.95M	244.23M	66.25M
OpEx % of Revenue	-	-	-	-	31151.91%	12290.91%
Selling, General & Admin	76.46M	44.73M	115.01M	128.97M	105.72M	52.44M
SG&A % of Revenue	-	-	-	-	13485.2%	9729.5%
Research & Development	28.28M	16.67M	166.78M	299.99M	132.02M	10.29M
R&D % of Revenue	-	-	-	-	16839.41%	1909.46%
Other Operating Expenses	5.51M	0	0	0	6.49M	3.51M
Operating Income+	-110.26M	-64.92M	-289.94M	-434.45M	-286.05M	-149.74M
Operating Margin %	-	-	-	-	-36486.48%	-27780.71%
Operating Income Growth %	-	41.12%	-346.61%	-49.84%	34.16%	47.65%
EBITDA+	-105.07M	-61.4M	-281.79M	-428.95M	-240.59M	-75.71M
EBITDA Margin %	-	-	-	-	-30687.37%	-14046.01%
EBITDA Growth %	-	41.56%	-358.91%	-52.23%	43.91%	68.53%
D&A (Non-Cash Add-back)	5.19M	3.52M	8.16M	5.5M	45.47M	74.03M
EBIT	-104.74M	-73.36M	-469.42M	-592.74M	-428.59M	-339.51M
Net Interest Income+	-59.99M	-73.72M	-46.84M	-9.44M	-3.04M	-16.61M
Interest Income	59.99M	0	0	0	0	0
Interest Expense	0	73.72M	46.84M	9.44M	3.04M	16.61M
Other Income/Expense	-31.94M	-82.16M	-226.32M	-167.73M	-145.58M	-206.38M
Pretax Income+	-142.19M	-147.08M	-516.26M	-602.18M	-431.63M	-356.11M
Pretax Margin %	-	-	-	-	-55055.48%	-66069.39%
Income Tax+	3K	3K	240K	61K	109K	-267K
Effective Tax Rate %	100.7%	100%	100.05%	100.01%	100.03%	99.92%
Net Income+	-143.19M	-147.09M	-516.5M	-602.24M	-431.74M	-355.85M
Net Margin %	-	-	-	-	-55069.39%	-66019.85%
Net Income Growth %	-	-2.72%	-251.16%	-16.6%	28.31%	17.58%
Net Income (Continuing)	-142.19M	-147.09M	-516.5M	-602.24M	-431.74M	-355.85M
Discontinued Operations	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0
EPS (Diluted)+	-8752.57	-8989.98	-21244.86	-15742.40	-1792.44	-19.61
EPS Growth %	-	-2.71%	-136.32%	25.9%	88.61%	98.91%
EPS (Basic)	-8752.57	-8989.98	-21244.86	-15742.34	-1792.44	-19.61
Diluted Shares Outstanding	16.36K	16.36K	24.31K	38.26K	240.87K	18.53M
Basic Shares Outstanding	16.36K	16.36K	24.31K	38.26K	240.87K	18.53M
Dividend Payout Ratio	-	-	-	-	-	-

Balance Sheet

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	19.03M	14.44M	607.26M	84.53M	91.36M	71.88M
Cash & Short-Term Investments	2.22M	1.12M	505.09M	16.97M	4.03M	7.14M
Cash Only	2.22M	1.12M	505.09M	16.97M	4.03M	7.14M
Short-Term Investments	0	0	0	0	0	0
Accounts Receivable	0	40K	0	0	7K	0
Days Sales Outstanding	-	-	-	-	3.26	-
Inventory	0	0	0	4.46M	34.23M	27.49M
Days Inventory Outstanding	-	-	-	296.05	293.23	119.39
Other Current Assets	15.85M	12.51M	27.68M	4.6M	39.79M	1.32M
Total Non-Current Assets+	296.18M	301.94M	300.18M	444.76M	477.13M	353.52M
Property, Plant & Equipment	292.53M	293.93M	293.13M	438.27M	434.3M	350.35M
Fixed Asset Turnover	-	-	-	-	0.00x	0.00x
Goodwill	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0
Long-Term Investments	0	0	0	0	0	0
Other Non-Current Assets	3.66M	7.57M	7.04M	6.49M	4.88M	3.17M
Total Assets+	315.22M	316.38M	907.43M	529.29M	568.49M	425.4M
Asset Turnover	-	-	-	-	0.00x	0.00x
Asset Growth %	-	0.37%	186.82%	-41.67%	7.41%	-25.17%
Total Current Liabilities+	706.13M	849.05M	293.81M	268.25M	261.18M	192.71M
Accounts Payable	68.65M	86.6M	37.77M	91.6M	93.17M	71.41M
Days Payables Outstanding	-	8.99K	1.69K	6.08K	798.16	310.2
Short-Term Debt	413.5M	481.55M	146.03M	14.06M	100.91M	9.53M
Deferred Revenue (Current)	0	3.52M	4.35M	3.57M	3.25M	3.03M
Other Current Liabilities	145.79M	139.03M	11.78M	115.47M	9.82M	45.79M
Current Ratio	0.03x	0.02x	2.07x	0.32x	0.35x	0.37x
Quick Ratio	0.03x	0.02x	2.07x	0.30x	0.22x	0.23x
Cash Conversion Cycle	-	-	-	-	-501.67	-
Total Non-Current Liabilities+	48.75M	46.67M	45.97M	60.05M	79.08M	117.73M
Long-Term Debt	0	9.17M	34.68M	26.01M	0	48.02M
Capital Lease Obligations	41.16M	36.5M	7.57M	24.61M	39.79M	38.71M
Deferred Tax Liabilities	0	0	0	0	37.95M	0
Other Non-Current Liabilities	7.59M	1M	3.72M	9.43M	1.34M	31M
Total Liabilities	754.88M	895.72M	339.78M	328.3M	340.26M	310.43M
Total Debt+	454.67M	531.62M	190.85M	68.58M	144.32M	99.15M
Net Debt	452.45M	530.5M	-314.24M	51.62M	140.29M	92.01M
Debt / Equity	-	-	0.34x	0.34x	0.63x	0.86x
Debt / EBITDA	-	-	-	-	-	-
Net Debt / EBITDA	-	-	-	-	-	-
Interest Coverage	-	-0.88x	-6.19x	-46.02x	-94.07x	-9.02x
Total Equity+	-439.66M	-579.34M	567.65M	200.99M	228.24M	114.97M
Equity Growth %	-	-31.77%	197.98%	-64.59%	13.55%	-49.63%
Book Value per Share	-26874.21	-35409.69	23348.72	5253.87	947.55	6.20
Total Shareholders' Equity	-439.66M	-579.34M	567.65M	200.99M	228.24M	114.97M
Common Stock	0	15K	17K	0	4K	6K
Retained Earnings	-2.24B	-2.39B	-2.91B	-3.53B	-3.96B	-4.31B
Treasury Stock	0	0	0	0	0	0
Accumulated OCI	-3.28M	-5.97M	-6.95M	3.5M	5.86M	7.74M
Minority Interest	0	0	0	0	0	0

Cash Flow

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	-189.79M	-41.16M	-339.76M	-383.06M	-278.18M	-70.19M
Operating CF Margin %	-	-	-	-	-35481.89%	-13021.52%
Operating CF Growth %	-	78.31%	-725.37%	-12.74%	27.38%	74.77%
Net Income	-143.19M	-147.09M	-516.5M	-602.24M	-431.74M	-355.85M
Depreciation & Amortization	5.19M	3.52M	8.16M	5.5M	45.47M	74.03M
Stock-Based Compensation	4.61M	0	29.96M	17.66M	9.17M	8.38M
Deferred Taxes	0	0	61.01M	0	0	0
Other Non-Cash Items	78.31M	82.82M	151.46M	163.51M	148.08M	182.77M
Working Capital Changes	-134.72M	19.59M	-73.85M	32.51M	-49.14M	20.48M
Change in Receivables	0	0	0	0	0	0
Change in Inventory	0	0	0	-4.46M	0	6.27M
Change in Payables	0	11.5M	-35.46M	60.37M	13.79M	-8.8M
Cash from Investing+	26.91M	2.99M	-95.68M	-123.22M	-31.11M	-7.38M
Capital Expenditures	-2.26M	-607K	-95.68M	-123.22M	-31.11M	-7.58M
CapEx % of Revenue	-	-	-	-	3967.98%	1406.31%
Acquisitions	0	0	0	0	0	0
Investments	-	-	-	-	-	-
Other Investing	29.16M	3.6M	0	0	0	198K
Cash from Financing+	162.62M	36.83M	966.57M	-6.72M	291.45M	80.73M
Debt Issued (Net)	24.21M	41.04M	82.59M	-16.4M	255.34M	70.76M
Equity Issued (Net)	0	115K	1000K	-767K	1000K	0
Dividends Paid	0	0	0	0	0	0
Share Repurchases	0	0	0	-767K	0	0
Other Financing	138.4M	-4.33M	-107.01M	10.45M	1.61M	9.97M
Net Change in Cash	-4.18M	1.83M	528.65M	-511.96M	-14.49M	3.15M
Free Cash Flow+	-192.05M	-41.77M	-435.45M	-506.28M	-309.29M	-77.77M
FCF Margin %	-	-	-	-	-39449.87%	-14427.83%
FCF Growth %	-	78.25%	-942.44%	-16.27%	38.91%	74.86%
FCF per Share	-11739.06	-2553.14	-17910.74	-13234.00	-1284.05	-4.20
FCF Conversion (FCF/Net Income)	1.33x	0.28x	0.66x	0.64x	0.64x	0.20x
Interest Paid	0	0	0	13.58M	0	4.87M
Taxes Paid	0	0	0	0	0	0

Key Ratios

Metric	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-	-	-90.99%	-156.7%	-201.17%	-207.37%
Return on Invested Capital (ROIC)	-646.84%	-	-212.6%	-128.78%	-69.08%	-39.03%
Gross Margin	-	-	-	-	-5334.57%	-15489.8%
Net Margin	-	-	-	-	-55069.39%	-66019.85%
Debt / Equity	-	-	0.34x	0.34x	0.63x	0.86x
Interest Coverage	-	-0.88x	-6.19x	-46.02x	-94.07x	-9.02x
FCF Conversion	1.33x	0.28x	0.66x	0.64x	0.64x	0.20x
Revenue Growth	-	-	-	-	-	-31.25%

← Back to Screener

US Stock Screener

...

Faraday Future Intelligent Electric Inc. (FFAI) 10-Year Financial Performance & Capital Metrics

FFAI •

Consumer CyclicalAuto ManufacturersElectric-only passenger car makers

Revenue $539K -31.3%
EBITDA -$76M +68.5%
Net Income -$356M +17.6%
EPS (Diluted) -19.61 +98.9%
Gross Margin -15489.8% -190.4%
EBITDA Margin -14046.01% +54.2%
Operating Margin -27780.71% +23.9%
Net Margin -66019.85% -19.9%
ROE -207.37% -3.1%
ROIC -39.03% +43.5%
Debt/Equity 0.86 +36.4%
Interest Coverage -9.02 +90.4%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Trading at only 0.1x book value

✗Weaknesses

✗Negative free cash flow
✗Weak momentum: RS Rating 3 (bottom 3%)
✗Low quality earnings: Net income not backed by cash flow
✗Shares diluted 100.0% in last year
✗Trading more than 30% below 52-week high
✗Low asset turnover indicates capital-intensive operations

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y-

3Y-

TTM19.55%

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM-50.26%

EPS CAGR

10Y-

5Y-

3Y-

TTM97.38%

ROCE

10Y Avg-323.72%

5Y Avg-242.94%

3Y Avg-85.15%

Latest-55.46%

Peer Comparison

Electric-only passenger car makers

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%

Profit & Loss

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	0	0	0	0	784K	539K
Revenue Growth %	-	-	-	-	-	-31.25%
Cost of Goods Sold+	0	3.52M	8.16M	5.5M	42.61M	84.03M
COGS % of Revenue	-	-	-	-	5434.57%	15589.8%
Gross Profit+	0	-3.52M	-8.16M	-5.5M	-41.82M	-83.49M
Gross Margin %	-	-	-	-	-5334.57%	-15489.8%
Gross Profit Growth %	-	-	-131.96%	32.64%	-661.11%	-99.63%
Operating Expenses+	110.26M	61.4M	281.79M	428.95M	244.23M	66.25M
OpEx % of Revenue	-	-	-	-	31151.91%	12290.91%
Selling, General & Admin	76.46M	44.73M	115.01M	128.97M	105.72M	52.44M
SG&A % of Revenue	-	-	-	-	13485.2%	9729.5%
Research & Development	28.28M	16.67M	166.78M	299.99M	132.02M	10.29M
R&D % of Revenue	-	-	-	-	16839.41%	1909.46%
Other Operating Expenses	5.51M	0	0	0	6.49M	3.51M
Operating Income+	-110.26M	-64.92M	-289.94M	-434.45M	-286.05M	-149.74M
Operating Margin %	-	-	-	-	-36486.48%	-27780.71%
Operating Income Growth %	-	41.12%	-346.61%	-49.84%	34.16%	47.65%
EBITDA+	-105.07M	-61.4M	-281.79M	-428.95M	-240.59M	-75.71M
EBITDA Margin %	-	-	-	-	-30687.37%	-14046.01%
EBITDA Growth %	-	41.56%	-358.91%	-52.23%	43.91%	68.53%
D&A (Non-Cash Add-back)	5.19M	3.52M	8.16M	5.5M	45.47M	74.03M
EBIT	-104.74M	-73.36M	-469.42M	-592.74M	-428.59M	-339.51M
Net Interest Income+	-59.99M	-73.72M	-46.84M	-9.44M	-3.04M	-16.61M
Interest Income	59.99M	0	0	0	0	0
Interest Expense	0	73.72M	46.84M	9.44M	3.04M	16.61M
Other Income/Expense	-31.94M	-82.16M	-226.32M	-167.73M	-145.58M	-206.38M
Pretax Income+	-142.19M	-147.08M	-516.26M	-602.18M	-431.63M	-356.11M
Pretax Margin %	-	-	-	-	-55055.48%	-66069.39%
Income Tax+	3K	3K	240K	61K	109K	-267K
Effective Tax Rate %	100.7%	100%	100.05%	100.01%	100.03%	99.92%
Net Income+	-143.19M	-147.09M	-516.5M	-602.24M	-431.74M	-355.85M
Net Margin %	-	-	-	-	-55069.39%	-66019.85%
Net Income Growth %	-	-2.72%	-251.16%	-16.6%	28.31%	17.58%
Net Income (Continuing)	-142.19M	-147.09M	-516.5M	-602.24M	-431.74M	-355.85M
Discontinued Operations	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0
EPS (Diluted)+	-8752.57	-8989.98	-21244.86	-15742.40	-1792.44	-19.61
EPS Growth %	-	-2.71%	-136.32%	25.9%	88.61%	98.91%
EPS (Basic)	-8752.57	-8989.98	-21244.86	-15742.34	-1792.44	-19.61
Diluted Shares Outstanding	16.36K	16.36K	24.31K	38.26K	240.87K	18.53M
Basic Shares Outstanding	16.36K	16.36K	24.31K	38.26K	240.87K	18.53M
Dividend Payout Ratio	-	-	-	-	-	-

Balance Sheet

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	19.03M	14.44M	607.26M	84.53M	91.36M	71.88M
Cash & Short-Term Investments	2.22M	1.12M	505.09M	16.97M	4.03M	7.14M
Cash Only	2.22M	1.12M	505.09M	16.97M	4.03M	7.14M
Short-Term Investments	0	0	0	0	0	0
Accounts Receivable	0	40K	0	0	7K	0
Days Sales Outstanding	-	-	-	-	3.26	-
Inventory	0	0	0	4.46M	34.23M	27.49M
Days Inventory Outstanding	-	-	-	296.05	293.23	119.39
Other Current Assets	15.85M	12.51M	27.68M	4.6M	39.79M	1.32M
Total Non-Current Assets+	296.18M	301.94M	300.18M	444.76M	477.13M	353.52M
Property, Plant & Equipment	292.53M	293.93M	293.13M	438.27M	434.3M	350.35M
Fixed Asset Turnover	-	-	-	-	0.00x	0.00x
Goodwill	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0
Long-Term Investments	0	0	0	0	0	0
Other Non-Current Assets	3.66M	7.57M	7.04M	6.49M	4.88M	3.17M
Total Assets+	315.22M	316.38M	907.43M	529.29M	568.49M	425.4M
Asset Turnover	-	-	-	-	0.00x	0.00x
Asset Growth %	-	0.37%	186.82%	-41.67%	7.41%	-25.17%
Total Current Liabilities+	706.13M	849.05M	293.81M	268.25M	261.18M	192.71M
Accounts Payable	68.65M	86.6M	37.77M	91.6M	93.17M	71.41M
Days Payables Outstanding	-	8.99K	1.69K	6.08K	798.16	310.2
Short-Term Debt	413.5M	481.55M	146.03M	14.06M	100.91M	9.53M
Deferred Revenue (Current)	0	3.52M	4.35M	3.57M	3.25M	3.03M
Other Current Liabilities	145.79M	139.03M	11.78M	115.47M	9.82M	45.79M
Current Ratio	0.03x	0.02x	2.07x	0.32x	0.35x	0.37x
Quick Ratio	0.03x	0.02x	2.07x	0.30x	0.22x	0.23x
Cash Conversion Cycle	-	-	-	-	-501.67	-
Total Non-Current Liabilities+	48.75M	46.67M	45.97M	60.05M	79.08M	117.73M
Long-Term Debt	0	9.17M	34.68M	26.01M	0	48.02M
Capital Lease Obligations	41.16M	36.5M	7.57M	24.61M	39.79M	38.71M
Deferred Tax Liabilities	0	0	0	0	37.95M	0
Other Non-Current Liabilities	7.59M	1M	3.72M	9.43M	1.34M	31M
Total Liabilities	754.88M	895.72M	339.78M	328.3M	340.26M	310.43M
Total Debt+	454.67M	531.62M	190.85M	68.58M	144.32M	99.15M
Net Debt	452.45M	530.5M	-314.24M	51.62M	140.29M	92.01M
Debt / Equity	-	-	0.34x	0.34x	0.63x	0.86x
Debt / EBITDA	-	-	-	-	-	-
Net Debt / EBITDA	-	-	-	-	-	-
Interest Coverage	-	-0.88x	-6.19x	-46.02x	-94.07x	-9.02x
Total Equity+	-439.66M	-579.34M	567.65M	200.99M	228.24M	114.97M
Equity Growth %	-	-31.77%	197.98%	-64.59%	13.55%	-49.63%
Book Value per Share	-26874.21	-35409.69	23348.72	5253.87	947.55	6.20
Total Shareholders' Equity	-439.66M	-579.34M	567.65M	200.99M	228.24M	114.97M
Common Stock	0	15K	17K	0	4K	6K
Retained Earnings	-2.24B	-2.39B	-2.91B	-3.53B	-3.96B	-4.31B
Treasury Stock	0	0	0	0	0	0
Accumulated OCI	-3.28M	-5.97M	-6.95M	3.5M	5.86M	7.74M
Minority Interest	0	0	0	0	0	0

Cash Flow

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	-189.79M	-41.16M	-339.76M	-383.06M	-278.18M	-70.19M
Operating CF Margin %	-	-	-	-	-35481.89%	-13021.52%
Operating CF Growth %	-	78.31%	-725.37%	-12.74%	27.38%	74.77%
Net Income	-143.19M	-147.09M	-516.5M	-602.24M	-431.74M	-355.85M
Depreciation & Amortization	5.19M	3.52M	8.16M	5.5M	45.47M	74.03M
Stock-Based Compensation	4.61M	0	29.96M	17.66M	9.17M	8.38M
Deferred Taxes	0	0	61.01M	0	0	0
Other Non-Cash Items	78.31M	82.82M	151.46M	163.51M	148.08M	182.77M
Working Capital Changes	-134.72M	19.59M	-73.85M	32.51M	-49.14M	20.48M
Change in Receivables	0	0	0	0	0	0
Change in Inventory	0	0	0	-4.46M	0	6.27M
Change in Payables	0	11.5M	-35.46M	60.37M	13.79M	-8.8M
Cash from Investing+	26.91M	2.99M	-95.68M	-123.22M	-31.11M	-7.38M
Capital Expenditures	-2.26M	-607K	-95.68M	-123.22M	-31.11M	-7.58M
CapEx % of Revenue	-	-	-	-	3967.98%	1406.31%
Acquisitions	0	0	0	0	0	0
Investments	-	-	-	-	-	-
Other Investing	29.16M	3.6M	0	0	0	198K
Cash from Financing+	162.62M	36.83M	966.57M	-6.72M	291.45M	80.73M
Debt Issued (Net)	24.21M	41.04M	82.59M	-16.4M	255.34M	70.76M
Equity Issued (Net)	0	115K	1000K	-767K	1000K	0
Dividends Paid	0	0	0	0	0	0
Share Repurchases	0	0	0	-767K	0	0
Other Financing	138.4M	-4.33M	-107.01M	10.45M	1.61M	9.97M
Net Change in Cash	-4.18M	1.83M	528.65M	-511.96M	-14.49M	3.15M
Free Cash Flow+	-192.05M	-41.77M	-435.45M	-506.28M	-309.29M	-77.77M
FCF Margin %	-	-	-	-	-39449.87%	-14427.83%
FCF Growth %	-	78.25%	-942.44%	-16.27%	38.91%	74.86%
FCF per Share	-11739.06	-2553.14	-17910.74	-13234.00	-1284.05	-4.20
FCF Conversion (FCF/Net Income)	1.33x	0.28x	0.66x	0.64x	0.64x	0.20x
Interest Paid	0	0	0	13.58M	0	4.87M
Taxes Paid	0	0	0	0	0	0

Key Ratios

Metric	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-	-	-90.99%	-156.7%	-201.17%	-207.37%
Return on Invested Capital (ROIC)	-646.84%	-	-212.6%	-128.78%	-69.08%	-39.03%
Gross Margin	-	-	-	-	-5334.57%	-15489.8%
Net Margin	-	-	-	-	-55069.39%	-66019.85%
Debt / Equity	-	-	0.34x	0.34x	0.63x	0.86x
Interest Coverage	-	-0.88x	-6.19x	-46.02x	-94.07x	-9.02x
FCF Conversion	1.33x	0.28x	0.66x	0.64x	0.64x	0.20x
Revenue Growth	-	-	-	-	-	-31.25%

Faraday Future Intelligent Electric Inc. (FFAI) 10-Year Financial Performance & Capital Metrics

Key Insights

✓Strengths

✗Weaknesses

Price & Volume

Growth Metrics

Revenue CAGR

Profit (Net Income) CAGR

EPS CAGR

ROCE

Peer Comparison

Compare FFAI vs Peers

vs TSLA

vs LI

Compare Top 5

Profit & Loss

Balance Sheet

Cash Flow

Key Ratios

Deep Dive Analysis

Valuation Overview

Total Return Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios

Faraday Future Intelligent Electric Inc. (FFAI) 10-Year Financial Performance & Capital Metrics

Key Insights

✓Strengths

✗Weaknesses

Price & Volume

Growth Metrics

Revenue CAGR

Profit (Net Income) CAGR

EPS CAGR

ROCE

Peer Comparison

Compare FFAI vs Peers

vs TSLA

vs LI

Compare Top 5

Profit & Loss

Balance Sheet

Cash Flow

Key Ratios

Deep Dive Analysis

Valuation Overview

Total Return Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios