| 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 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 92.42M | 610.25M | 1.34B | 2.44B | 2.38B | 2.03B |
| Revenue Growth % | - | 560.33% | 120.18% | 81.66% | -2.55% | -14.48% |
| Cost of Goods Sold | 39.79M | 553.72M | 1.34B | 2.34B | 2.79B | 2.91B |
| COGS % of Revenue | 43.06% | 90.74% | 99.48% | 95.97% | 117.37% | 143.07% |
| Gross Profit | 52.63M | 56.52M | 11.06M | 119.44M | -413.08M | -876.17M |
| Gross Margin % | 56.94% | 9.26% | 0.82% | 4.89% | -17.37% | -43.07% |
| Gross Profit Growth % | - | 7.4% | -80.44% | 980.35% | -445.84% | -112.11% |
| Operating Expenses | 244.53M | 499.49M | 971.69M | 1.03B | 1.07B | 937.14M |
| OpEx % of Revenue | 264.6% | 81.85% | 72.32% | 42.34% | 44.85% | 46.07% |
| Selling, General & Admin | 210.57M | 314.93M | 686.96M | 864.6M | 949.68M | 890.7M |
| SG&A % of Revenue | 227.85% | 51.61% | 51.13% | 35.42% | 39.93% | 43.79% |
| Research & Development | 34.39M | 183.85M | 234.02M | 170.99M | 158.41M | 38.35M |
| R&D % of Revenue | 37.21% | 30.13% | 17.42% | 7.01% | 6.66% | 1.89% |
| Other Operating Expenses | -425K | 712K | 50.72M | -2.18M | -41.2M | 8.09M |
| Operating Income | -191.91M | -440.49M | -960.64M | -913.96M | -1.48B | -1.81B |
| Operating Margin % | -207.66% | -72.18% | -71.5% | -37.44% | -62.22% | -89.14% |
| Operating Income Growth % | - | -129.53% | -118.08% | 4.86% | -61.93% | -22.52% |
| EBITDA | -159.36M | -224.41M | -749.06M | -773.15M | -1.36B | -1.76B |
| EBITDA Margin % | -172.44% | -36.77% | -55.75% | -31.68% | -57.37% | -86.4% |
| EBITDA Growth % | - | -40.82% | -233.79% | -3.22% | -76.49% | -28.81% |
| D&A (Non-Cash Add-back) | 32.55M | 216.08M | 211.58M | 140.81M | 115.44M | 55.72M |
| EBIT | -177.02M | -442.97M | -927.68M | -370.32M | -942.33M | -1.72B |
| Net Interest Income | -7.91M | -23.31M | -43.82M | -69.82M | -174.16M | -314.54M |
| Interest Income | 13.29M | 3.2M | 1.4M | 7.66M | 32.28M | 21.09M |
| Interest Expense | 21.19M | 26.5M | 45.2M | 77.48M | 206.48M | 335.41M |
| Other Income/Expense | -4.97M | -30.84M | -49.89M | 836.1M | 278M | -245.75M |
| Pretax Income | -195.96M | -471.32M | -1.01B | -449M | -1.2B | -2.06B |
| Pretax Margin % | -212.04% | -77.23% | -75.21% | -18.4% | -50.53% | -101.22% |
| Income Tax | 2.02M | 13.54M | -3.08M | 29.76M | -7.14M | -9.17M |
| Effective Tax Rate % | 101.03% | 102.87% | 99.7% | 106.68% | 99.41% | 99.55% |
| Net Income | -197.97M | -484.86M | -1.01B | -479.02M | -1.19B | -2.05B |
| Net Margin % | -214.22% | -79.45% | -74.98% | -19.63% | -50.23% | -100.77% |
| Net Income Growth % | - | -144.91% | -107.78% | 52.45% | -149.43% | -71.56% |
| Net Income (Continuing) | -197.97M | -484.86M | -1.01B | -477.45M | -1.19B | -2.05B |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.99 | -0.29 | -0.46 | -0.22 | -0.57 | -0.97 |
| EPS Growth % | - | 70.71% | -58.62% | 52.17% | -159.09% | -70.18% |
| EPS (Basic) | -0.99 | -0.29 | -0.46 | -0.24 | -0.57 | -0.97 |
| Diluted Shares Outstanding | 200M | 1.68B | 2.12B | 2.11B | 2.11B | 2.11B |
| Basic Shares Outstanding | 200M | 1.68B | 2.12B | 2.03B | 2.1B | 2.11B |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 527.48M | 1.17B | 1.61B | 2.18B | 2.27B | 2.3B |
| Cash & Short-Term Investments | 236.2M | 316.42M | 757.93M | 973.88M | 768.93M | 739.24M |
| Cash Only | 236.2M | 316.42M | 756.68M | 973.88M | 768.93M | 739.24M |
| Short-Term Investments | 0 | 0 | 1.26M | 0 | 0 | 0 |
| Accounts Receivable | 45.39M | 357.13M | 246.8M | 318.8M | 474.31M | 418.93M |
| Days Sales Outstanding | 179.28 | 213.6 | 67.05 | 47.67 | 72.78 | 75.17 |
| Inventory | 22.71M | 432.53M | 545.74M | 657.88M | 927.69M | 1.08B |
| Days Inventory Outstanding | 208.29 | 285.11 | 149.02 | 102.51 | 121.29 | 135.36 |
| Other Current Assets | 218.38M | 55.95M | 10M | 197.43M | 64.33M | 11.6M |
| Total Non-Current Assets | 1.02B | 1.38B | 1.7B | 1.76B | 1.85B | 1.76B |
| Property, Plant & Equipment | 120.24M | 201.67M | 328.82M | 354.79M | 384.8M | 593.88M |
| Fixed Asset Turnover | 0.77x | 3.03x | 4.09x | 6.88x | 6.18x | 3.43x |
| Goodwill | 51.83M | 59.13M | 53.28M | 46.46M | 48.06M | 43.79M |
| Intangible Assets | 844.26M | 1.11B | 1.32B | 1.35B | 1.36B | 997.06M |
| Long-Term Investments | 0 | 0 | 0 | 2.33M | 2.41M | 0 |
| Other Non-Current Assets | 4.54M | 1.44M | 1.68M | 5.31M | 7.92M | 39.74M |
| Total Assets | 1.55B | 2.55B | 3.31B | 3.94B | 4.12B | 4.05B |
| Asset Turnover | 0.06x | 0.24x | 0.41x | 0.62x | 0.58x | 0.50x |
| Asset Growth % | - | 64.6% | 29.87% | 19.12% | 4.54% | -1.62% |
| Total Current Liabilities | 941.6M | 1.87B | 3.04B | 3.19B | 3.52B | 4.74B |
| Accounts Payable | 317.76M | 1.15B | 1.54B | 1.03B | 368.14M | 893.91M |
| Days Payables Outstanding | 2.91K | 755.02 | 421.06 | 160.9 | 48.13 | 112.11 |
| Short-Term Debt | 534.04M | 363.49M | 734.12M | 1.35B | 2.09B | 2.61B |
| Deferred Revenue (Current) | 0 | 30.23M | 94.78M | 68.1M | 91.29M | 54.99M |
| Other Current Liabilities | 9.74M | 49.13M | 606.07M | 266.81M | 255M | 399.49M |
| Current Ratio | 0.56x | 0.63x | 0.53x | 0.68x | 0.65x | 0.48x |
| Quick Ratio | 0.54x | 0.40x | 0.35x | 0.48x | 0.38x | 0.26x |
| Cash Conversion Cycle | -2.53K | -256.31 | -204.99 | -10.71 | 145.94 | 98.42 |
| Total Non-Current Liabilities | 15.59M | 99.66M | 146.48M | 912.95M | 1.86B | 2.64B |
| Long-Term Debt | 0 | 0 | 0 | 43.64M | 1.41B | 2.34B |
| Capital Lease Obligations | 12.22M | 61.84M | 66.58M | 31.33M | 54.44M | 47.92M |
| Deferred Tax Liabilities | 0 | 6.55M | 509K | 12.47M | 3.33M | 630K |
| Other Non-Current Liabilities | 3.37M | 18.85M | 50.48M | 776.49M | 386.43M | 194.93M |
| Total Liabilities | 957.19M | 1.97B | 3.19B | 4.08B | 5.38B | 7.38B |
| Total Debt | 546.26M | 436.52M | 825.41M | 1.44B | 3.58B | 5.01B |
| Net Debt | 310.07M | 120.09M | 68.73M | 478.67M | 2.81B | 4.27B |
| Debt / Equity | 0.92x | 0.75x | 6.74x | - | - | - |
| Debt / EBITDA | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - |
| Interest Coverage | -9.06x | -16.62x | -21.25x | -11.80x | -7.17x | -5.41x |
| Total Equity | 591.16M | 580.71M | 122.5M | -133.34M | -1.26B | -3.33B |
| Equity Growth % | - | -1.77% | -78.91% | -208.86% | -846.65% | -163.69% |
| Book Value per Share | 2.96 | 0.35 | 0.06 | -0.06 | -0.60 | -1.58 |
| Total Shareholders' Equity | 591.16M | 580.71M | 122.5M | -133.34M | -1.26B | -3.33B |
| Common Stock | 0 | 1.32B | 1.87B | 21.16M | 21.17M | 21.17M |
| Retained Earnings | -274.17M | -754.41M | -1.76B | -3.68B | -4.87B | -6.91B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -13.9M | 16.36M | -16.78M | -15.77M | -26.01M | -63.15M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -190.06M | -57.05M | -312.16M | -1.09B | -1.89B | -991.21M |
| Operating CF Margin % | -205.66% | -9.35% | -23.23% | -44.59% | -79.62% | -48.73% |
| Operating CF Growth % | - | 69.98% | -447.16% | -248.66% | -74.01% | 47.66% |
| Net Income | -197.97M | -484.86M | -1.01B | -465.79M | -1.18B | -2.05B |
| Depreciation & Amortization | 32.55M | 216.08M | 239.16M | 185.06M | 115.01M | 55.72M |
| Stock-Based Compensation | 213K | 75.18M | 52.36M | 4.96M | 5M | 0 |
| Deferred Taxes | 2.02M | 13.54M | 336K | 16.78M | -7.14M | -9.17M |
| Other Non-Cash Items | 9.78M | 37.36M | 55.41M | -450.83M | 66.77M | 759.29M |
| Working Capital Changes | -36.65M | 85.66M | 348.03M | -378.53M | -891.6M | 252.84M |
| Change in Receivables | -62.32M | -268M | 48.57M | -220.12M | -141.38M | 85.02M |
| Change in Inventory | -20.8M | -428.07M | -169.82M | -226.64M | -364.3M | -255.37M |
| Change in Payables | 46.47M | 764.66M | 519.68M | 52.8M | -523.7M | 464.89M |
| Cash from Investing | -285.45M | -243.71M | -129.67M | -715.97M | -417.62M | -412.56M |
| Capital Expenditures | -285.45M | -243.71M | -129.67M | -713.47M | -137.4M | -147.89M |
| CapEx % of Revenue | 308.88% | 39.94% | 9.65% | 29.23% | 5.78% | 7.27% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | -34.3M |
| Investments | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | -280.22M | -230.37M |
| Cash from Financing | 475.41M | 359.64M | 909.57M | 2.09B | 2.1B | 1.42B |
| Debt Issued (Net) | 21.85M | -213.38M | 278.02M | 703.42M | 2.08B | 1.42B |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 205.68M | 134.68M | 49.16M | -33.69M | 23.66M | 0 |
| Net Change in Cash | -18.86M | 80.23M | 440.25M | 217.2M | -205.61M | -29.03M |
| Free Cash Flow | -475.51M | -300.76M | -441.83M | -1.8B | -2.03B | -1.35B |
| FCF Margin % | -514.53% | -49.28% | -32.88% | -73.82% | -85.4% | -66.27% |
| FCF Growth % | - | 36.75% | -46.91% | -307.81% | -12.73% | 33.63% |
| FCF per Share | -2.38 | -0.18 | -0.21 | -0.85 | -0.96 | -0.64 |
| FCF Conversion (FCF/Net Income) | 0.96x | 0.12x | 0.31x | 2.27x | 1.59x | 0.48x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -33.49% | -82.75% | -286.53% | - | - | - |
| Return on Invested Capital (ROIC) | -15.97% | -41.24% | -161.54% | -261.1% | -118.22% | -109.3% |
| Gross Margin | 56.94% | 9.26% | 0.82% | 4.89% | -17.37% | -43.07% |
| Net Margin | -214.22% | -79.45% | -74.98% | -19.63% | -50.23% | -100.77% |
| Debt / Equity | 0.92x | 0.75x | 6.74x | - | - | - |
| Interest Coverage | -9.06x | -16.62x | -21.25x | -11.80x | -7.17x | -5.41x |
| FCF Conversion | 0.96x | 0.12x | 0.31x | 2.27x | 1.59x | 0.48x |
| Revenue Growth | - | 560.33% | 120.18% | 81.66% | -2.55% | -14.48% |
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