No significant strengths identified
| 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 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 0 | 0 | 55M | 1.66B | 4.43B | 4.97B | 5.39B |
| Revenue Growth % | - | - | - | 2914.55% | 167.43% | 12.09% | 8.39% |
| Cost of Goods Sold | 7M | 29M | 520M | 4.78B | 6.46B | 6.17B | 5.24B |
| COGS % of Revenue | - | - | 945.45% | 288.36% | 145.78% | 124.14% | 97.33% |
| Gross Profit | -7M | -29M | -465M | -3.12B | -2.03B | -1.2B | 144M |
| Gross Margin % | - | - | -845.45% | -188.36% | -45.78% | -24.14% | 2.67% |
| Gross Profit Growth % | - | -314.29% | -1503.45% | -571.61% | 35% | 40.89% | 112% |
| Operating Expenses | 402M | 992M | 3.75B | 3.73B | 3.71B | 3.49B | 3.73B |
| OpEx % of Revenue | - | - | 6827.27% | 225.15% | 83.65% | 70.2% | 69.22% |
| Selling, General & Admin | 101M | 226M | 1.24B | 1.79B | 1.71B | 1.88B | 2.06B |
| SG&A % of Revenue | - | - | 2258.18% | 107.9% | 38.66% | 37.75% | 38.26% |
| Research & Development | 301M | 766M | 1.85B | 1.94B | 2B | 1.61B | 1.67B |
| R&D % of Revenue | - | - | 3363.64% | 117.25% | 44.99% | 32.45% | 30.96% |
| Other Operating Expenses | 0 | 0 | 663M | 0 | 0 | 0 | 0 |
| Operating Income | -409M | -1.02B | -4.22B | -6.86B | -5.74B | -4.69B | -3.58B |
| Operating Margin % | - | - | -7672.73% | -413.51% | -129.43% | -94.35% | -66.55% |
| Operating Income Growth % | - | -149.63% | -313.32% | -62.46% | 16.29% | 18.3% | 23.54% |
| EBITDA | -402M | -992M | -4.02B | -6.2B | -4.8B | -3.66B | -3.58B |
| EBITDA Margin % | - | - | -7314.55% | -374.19% | -108.3% | -73.6% | -66.55% |
| EBITDA Growth % | - | -146.77% | -305.54% | -54.21% | 22.6% | 23.82% | 2% |
| D&A (Non-Cash Add-back) | 7M | 29M | 197M | 652M | 937M | 1.03B | 0 |
| EBIT | -392M | -1.01B | -4.66B | -6.64B | -5.21B | -4.42B | 0 |
| Net Interest Income | -16M | 2M | -26M | 90M | 302M | 67M | 0 |
| Interest Income | 18M | 10M | 3M | 193M | 522M | 385M | 293M |
| Interest Expense | 34M | 8M | 29M | 103M | 220M | 318M | -274M |
| Other Income/Expense | -17M | 3M | -468M | 108M | 308M | -52M | -35M |
| Pretax Income | -426M | -1.02B | -4.69B | -6.75B | -5.43B | -4.74B | -3.62B |
| Pretax Margin % | - | - | -8523.64% | -407% | -122.49% | -95.39% | -67.2% |
| Income Tax | 0 | 0 | 0 | 4M | 1M | 5M | -6M |
| Effective Tax Rate % | 107.75% | 100.1% | 100% | 100.06% | 100.02% | 100.11% | 100.72% |
| Net Income | -459M | -1.02B | -4.69B | -6.75B | -5.43B | -4.75B | -3.65B |
| Net Margin % | - | - | -8523.64% | -407.24% | -122.51% | -95.49% | -67.68% |
| Net Income Growth % | - | -122% | -360.06% | -44.03% | 19.55% | 12.63% | 23.18% |
| Net Income (Continuing) | -426M | -1.02B | -4.69B | -6.75B | -5.43B | -4.75B | 0 |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 4M | 28M |
| EPS (Diluted) | -4.35 | -10.09 | -22.98 | -7.40 | -5.74 | -4.69 | -3.07 |
| EPS Growth % | - | -131.95% | -127.75% | 67.82% | 22.44% | 18.3% | 34.49% |
| EPS (Basic) | -4.35 | -10.09 | -22.98 | -7.40 | -5.74 | -4.69 | -3.07 |
| Diluted Shares Outstanding | 98M | 101M | 204M | 913M | 947M | 1.01B | 1.19B |
| Basic Shares Outstanding | 97.93M | 100.89M | 204M | 913M | 947M | 1.01B | 1.19B |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 2.29B | 3.02B | 18.56B | 13.13B | 12.31B | 10.58B | 8.59B |
| Cash & Short-Term Investments | 2.26B | 2.98B | 18.13B | 11.57B | 9.37B | 7.7B | 6.08B |
| Cash Only | 2.26B | 2.98B | 18.13B | 11.57B | 7.86B | 5.29B | 3.58B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 1.51B | 2.41B | 2.5B |
| Accounts Receivable | 0 | 6M | 26M | 102M | 161M | 443M | 555M |
| Days Sales Outstanding | - | - | 172.55 | 22.45 | 13.25 | 32.53 | 37.6 |
| Inventory | 0 | 0 | 274M | 1.35B | 2.62B | 2.25B | 1.59B |
| Days Inventory Outstanding | - | - | 192.33 | 102.91 | 147.94 | 132.99 | 110.97 |
| Other Current Assets | 29M | 31M | 126M | 112M | 164M | 192M | 361M |
| Total Non-Current Assets | 340M | 1.59B | 3.73B | 4.75B | 4.46B | 4.83B | 6.27B |
| Property, Plant & Equipment | 313M | 1.52B | 3.41B | 4.09B | 4.23B | 4.38B | 5.69B |
| Fixed Asset Turnover | - | - | 0.02x | 0.41x | 1.05x | 1.13x | 0.95x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 27M | 61M | 324M | 658M | 235M | 446M | 582M |
| Total Assets | 2.63B | 4.6B | 22.29B | 17.88B | 16.78B | 15.41B | 14.86B |
| Asset Turnover | - | - | 0.00x | 0.09x | 0.26x | 0.32x | 0.36x |
| Asset Growth % | - | 74.78% | 384.44% | -19.82% | -6.14% | -8.15% | -3.54% |
| Total Current Liabilities | 185M | 611M | 1.31B | 2.42B | 2.49B | 2.25B | 3.69B |
| Accounts Payable | 27M | 90M | 483M | 1B | 981M | 499M | 595M |
| Days Payables Outstanding | 1.41K | 1.13K | 339.03 | 76.34 | 55.39 | 29.52 | 41.42 |
| Short-Term Debt | 0 | 28M | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 18M | 28M | 74M | 0 | 0 | 0 | 1.66B |
| Other Current Liabilities | 0 | 0 | -74M | 0 | 536M | 0 | 2.03B |
| Current Ratio | 12.39x | 4.94x | 14.13x | 5.42x | 4.95x | 4.70x | 2.33x |
| Quick Ratio | 12.39x | 4.94x | 13.93x | 4.86x | 3.90x | 3.70x | 1.89x |
| Cash Conversion Cycle | - | - | 25.84 | 49.02 | 105.8 | 136 | 107.15 |
| Total Non-Current Liabilities | 2.82B | 5.38B | 1.47B | 1.65B | 5.15B | 6.6B | 6.58B |
| Long-Term Debt | 71M | 47M | 1.23B | 1.23B | 4.43B | 4.44B | 4.99B |
| Capital Lease Obligations | 0 | 83M | 218M | 311M | 400M | 379M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2.75B | 5.25B | 23M | 111M | 319M | 1.78B | 1.59B |
| Total Liabilities | 3.01B | 5.99B | 2.78B | 4.08B | 7.64B | 8.85B | 10.27B |
| Total Debt | 74M | 180M | 1.61B | 1.81B | 4.92B | 5.74B | 4.99B |
| Net Debt | -2.19B | -2.8B | -16.53B | -9.76B | -2.94B | 443M | 1.41B |
| Debt / Equity | - | - | 0.08x | 0.13x | 0.54x | 0.87x | 1.08x |
| Debt / EBITDA | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - |
| Interest Coverage | -12.03x | -127.63x | -145.52x | -66.56x | -26.09x | -14.75x | - |
| Total Equity | -375M | -1.38B | 19.51B | 13.8B | 9.14B | 6.56B | 4.62B |
| Equity Growth % | - | -269.07% | 1509.97% | -29.29% | -33.76% | -28.21% | -29.56% |
| Book Value per Share | -3.83 | -13.70 | 95.66 | 15.11 | 9.65 | 6.48 | 3.90 |
| Total Shareholders' Equity | -375M | -1.38B | 19.51B | 13.8B | 9.14B | 6.56B | 4.59B |
| Common Stock | 0 | 0 | 1M | 1M | 1M | 1M | 1M |
| Retained Earnings | -668M | -1.69B | -6.37B | -13.13B | -18.56B | -23.3B | -26.95B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | -2M | 3M | -4M | 8M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 4M | 28M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -353M | -848M | -2.62B | -5.05B | -4.87B | -1.72B | -779M |
| Operating CF Margin % | - | - | -4767.27% | -304.7% | -109.74% | -34.53% | -14.46% |
| Operating CF Growth % | - | -140.23% | -209.2% | -92.68% | 3.68% | 64.73% | 54.6% |
| Net Income | -426M | -1.02B | -4.69B | -6.75B | -5.43B | -4.75B | -3.63B |
| Depreciation & Amortization | 7M | 29M | 197M | 652M | 937M | 1.03B | 784M |
| Stock-Based Compensation | 0 | - | 570M | 987M | 821M | 692M | 741M |
| Deferred Taxes | 0 | - | 95M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 37M | 42M | 1.12B | 1B | 222M | 140M | 1.32B |
| Working Capital Changes | 29M | 100M | 84M | -941M | -1.41B | 1.17B | 0 |
| Change in Receivables | -16M | - | -20M | -76M | -59M | -282M | -112M |
| Change in Inventory | 0 | - | -369M | -1.66B | -1.6B | 307M | 522M |
| Change in Payables | 0 | - | 427M | 461M | 105M | -572M | 571M |
| Cash from Investing | -199M | -914M | -1.79B | -1.37B | -2.51B | -1.98B | -1.83B |
| Capital Expenditures | -199M | -914M | -1.79B | -1.37B | -1.03B | -1.14B | -1.71B |
| CapEx % of Revenue | - | - | 3261.82% | 82.57% | 23.14% | 22.96% | 31.74% |
| Acquisitions | 0 | - | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | -2M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 2.81B | 2.5B | 19.83B | 99M | 3.13B | 1.14B | 886M |
| Debt Issued (Net) | 61M | 0 | 3.73B | 0 | 3.19B | 1B | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 |
| Dividends Paid | 0 | - | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -6M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | -86M | -3M | -126M | 72M | 886M |
| Net Change in Cash | 2.26B | 715M | 15.41B | -6.32B | -4.24B | -2.56B | -1.72B |
| Free Cash Flow | -552M | -1.76B | -4.42B | -6.42B | -5.89B | -2.86B | -2.49B |
| FCF Margin % | - | - | -8029.09% | -387.27% | -132.88% | -57.48% | -46.2% |
| FCF Growth % | - | -219.2% | -150.62% | -45.4% | 8.24% | 51.51% | 12.88% |
| FCF per Share | -5.63 | -17.45 | -21.65 | -7.03 | -6.22 | -2.82 | -2.10 |
| FCF Conversion (FCF/Net Income) | 0.77x | 0.83x | 0.56x | 0.75x | 0.90x | 0.36x | 0.21x |
| Interest Paid | 0 | - | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | - | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -51.72% | -40.54% | -47.36% | -60.45% | -65.2% |
| Return on Invested Capital (ROIC) | - | - | - | -146.27% | -84.02% | -53.25% | -41.24% |
| Gross Margin | - | - | -845.45% | -188.36% | -45.78% | -24.14% | 2.67% |
| Net Margin | - | - | -8523.64% | -407.24% | -122.51% | -95.49% | -67.68% |
| Debt / Equity | - | - | 0.08x | 0.13x | 0.54x | 0.87x | 1.08x |
| Interest Coverage | -12.03x | -127.63x | -145.52x | -66.56x | -26.09x | -14.75x | - |
| FCF Conversion | 0.77x | 0.83x | 0.56x | 0.75x | 0.90x | 0.36x | 0.21x |
| Revenue Growth | - | - | - | 2914.55% | 167.43% | 12.09% | 8.39% |
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