Financhill
Sell
23

FFAI Quote, Financials, Valuation and Earnings

Last price:
$1.14
Seasonality move :
3.97%
Day range:
$1.12 - $1.19
52-week range:
$0.83 - $4.46
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
170.97x
P/B ratio:
2.75x
Volume:
4.6M
Avg. volume:
6.1M
1-year change:
-7.38%
Market cap:
$191.3M
Revenue:
$539K
EPS (TTM):
-$4.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $784K $539K
Revenue Growth (YoY) -- -- -- -- -31.25%
 
Cost of Revenues $3.5M $8.2M $5.5M $85.1M $84M
Gross Profit -$3.5M -$8.2M -$5.5M -$84.3M -$83.5M
Gross Profit Margin -- -- -- -10752.04% -15489.8%
 
R&D Expenses $16.7M $166.8M $300M $89.5M $25.2M
Selling, General & Admin $44.7M $115M $134.5M $105.7M $52.4M
Other Inc / (Exp) -$8.4M -$179.5M -$158.3M -$149M -$193.3M
Operating Expenses $61.4M $281.8M $429M $195.3M $77.7M
Operating Income -$64.9M -$289.9M -$434.4M -$279.6M -$161.2M
 
Net Interest Expenses $73.7M $46.8M $9.4M $3M $16.6M
EBT. Incl. Unusual Items -$147.1M -$516.3M -$602.2M -$431.6M -$356.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $240K $61K $109K -$267K
Net Income to Company -$147.1M -$516.5M -$602.2M -$431.7M -$355.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$147.1M -$516.5M -$602.2M -$431.7M -$355.8M
 
Basic EPS (Cont. Ops) -$8,988.00 -$29,393.28 -$15,742.46 -$1,792.44 -$19.61
Diluted EPS (Cont. Ops) -$8,988.00 -$29,393.28 -$15,742.46 -$1,792.44 -$19.61
Weighted Average Basic Share $16.4K $17.6K $38.3K $240.9K $18.5M
Weighted Average Diluted Share $16.4K $17.6K $38.3K $240.9K $18.5M
 
EBITDA -$61.4M -$281.8M -$429M -$234.1M -$87.1M
EBIT -$64.9M -$289.9M -$434.4M -$279.6M -$161.2M
 
Revenue (Reported) -- -- -- $784K $539K
Operating Income (Reported) -$64.9M -$289.9M -$434.4M -$279.6M -$161.2M
Operating Income (Adjusted) -$64.9M -$289.9M -$434.4M -$279.6M -$161.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $551K $9K $37K
Revenue Growth (YoY) -- -- -- -98.37% 311.11%
 
Cost of Revenues $659K $4M $23.3M $21.5M $34.3M
Gross Profit -$659K -$4M -$22.7M -$21.4M -$34.2M
Gross Profit Margin -- -- -4122.69% -238266.67% -92483.78%
 
R&D Expenses $79.1M $43.6M $21.6M $5.2M $6.6M
Selling, General & Admin $43.6M $32.4M $29.3M $10.9M $26.1M
Other Inc / (Exp) -$178.7M -$38.7M -$11.4M -$52.5M --
Operating Expenses $122.7M $76M $43.8M $16.1M $32.7M
Operating Income -$123.3M -$80M -$66.5M -$37.5M -$66.9M
 
Net Interest Expenses $1.9M $1.2M $159K $2.7M $2.2M
EBT. Incl. Unusual Items -$303.9M -$119.9M -$78M -$77.7M -$222.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$1K $5K
Net Income to Company -$303.9M -$119.9M -$78M -$77.7M -$222.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$303.9M -$119.9M -$78M -$77.7M -$222.2M
 
Basic EPS (Cont. Ops) -$10,131.94 -$3,320.45 -$453.59 -$5.05 -$1.55
Diluted EPS (Cont. Ops) -$10,131.94 -$3,320.45 -$453.59 -$5.05 -$1.55
Weighted Average Basic Share $30K $36.1K $172.1K $15.4M $143.2M
Weighted Average Diluted Share $30K $36.1K $172.1K $15.4M $143.2M
 
EBITDA -$122.7M -$76M -$52.2M -$19.5M -$46.8M
EBIT -$123.3M -$80M -$66.5M -$37.5M -$66.9M
 
Revenue (Reported) -- -- $551K $9K $37K
Operating Income (Reported) -$123.3M -$80M -$66.5M -$37.5M -$66.9M
Operating Income (Adjusted) -$123.3M -$80M -$66.5M -$37.5M -$66.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $551K $537K $642K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5M $11.3M $45.6M $90.7M $103.5M
Gross Profit -$2.5M -$11.3M -$45.1M -$90.2M -$102.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $98.1M $329.7M $143.1M $34.8M $28.1M
Selling, General & Admin $85.8M $145.7M $114.9M $66.2M $64.6M
Other Inc / (Exp) -$234.3M -$917K -$251.3M -$126.5M --
Operating Expenses $183.9M $475.4M $236.9M $101M $92.7M
Operating Income -$186.4M -$486.6M -$282M -$191.2M -$195.5M
 
Net Interest Expenses $69.5M $12.6M $2.1M $15.5M $8.8M
EBT. Incl. Unusual Items -$490.1M -$498.7M -$535.4M -$318.3M -$478.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6K $246K $80K $84K -$255K
Net Income to Company -$490.2M -$499M -$535.5M -$318.4M -$478.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$490.2M -$499M -$535.5M -$318.4M -$478.4M
 
Basic EPS (Cont. Ops) -$21,332.35 -$16,894.18 -$7,186.36 -$122.17 -$4.78
Diluted EPS (Cont. Ops) -$21,332.35 -$16,894.18 -$7,186.36 -$122.17 -$4.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$183.9M -$475.4M -$261.8M -$120.3M -$118.2M
EBIT -$186.4M -$486.6M -$282M -$191.2M -$195.5M
 
Revenue (Reported) -- -- $551K $537K $642K
Operating Income (Reported) -$186.4M -$486.6M -$282M -$191.2M -$195.5M
Operating Income (Adjusted) -$186.4M -$486.6M -$282M -$191.2M -$195.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $551K $304K $407K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2M $5.6M $45.6M $63.1M $82.5M
Gross Profit -$2M -$5.6M -$45.1M -$62.8M -$82.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $93.1M $254.9M $102.8M $15.2M $18.1M
Selling, General & Admin $75.2M $105.9M $85.7M $46.2M $58.3M
Other Inc / (Exp) -$218.2M -$41.6M -$134.6M -$112.1M $35.8M
Operating Expenses $168.4M $360.8M $167.5M $61.4M $76.4M
Operating Income -$170.4M -$366.4M -$212.5M -$124.2M -$158.5M
 
Net Interest Expenses $43.6M $8.1M $730K $13.2M $5.4M
EBT. Incl. Unusual Items -$432.2M -$414.7M -$347.9M -$234.6M -$357.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $9K $28K $3K $15K
Net Income to Company -$432.2M -$414.7M -$347.9M -$234.6M -$357.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$432.2M -$414.7M -$347.9M -$234.6M -$357.1M
 
Basic EPS (Cont. Ops) -$17,791.20 -$12,096.86 -$3,384.38 -$43.67 -$2.89
Diluted EPS (Cont. Ops) -$17,791.20 -$12,096.86 -$3,384.38 -$43.67 -$2.89
Weighted Average Basic Share $63.7K $103.3K $372K $26M $322.6M
Weighted Average Diluted Share $63.7K $103.3K $372K $26M $322.6M
 
EBITDA -$168.4M -$360.8M -$182.5M -$68.7M -$99.8M
EBIT -$170.4M -$366.4M -$212.5M -$124.2M -$158.5M
 
Revenue (Reported) -- -- $551K $304K $407K
Operating Income (Reported) -$170.4M -$366.4M -$212.5M -$124.2M -$158.5M
Operating Income (Adjusted) -$170.4M -$366.4M -$212.5M -$124.2M -$158.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8M $530.5M $18.5M $4M $7.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $40K -- -- $7K --
Inventory -- -- -- $34.2M $27.5M
Prepaid Expenses $762K $11.1M $14.4M $13.3M $4.8M
Other Current Assets $3.4M $2.3M $3.1M $8.4M $1.3M
Total Current Assets $14.4M $607.3M $84.5M $91.4M $71.9M
 
Property Plant And Equipment $293.9M $293.1M $438.3M $434.3M $350.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8M $7M $6.5M $4.9M $3.2M
Total Assets $316.4M $907.4M $529.3M $568.5M $471.5M
 
Accounts Payable $86.6M $37.8M $91.6M $93.2M $71.4M
Accrued Expenses $143M $84.6M $39.6M $50.4M $60.1M
Current Portion Of Long-Term Debt $149.2M $132.4M $14.1M $100.9M $9.5M
Current Portion Of Capital Lease Obligations $4.4M $2.6M $3.9M $3.6M $2.9M
Other Current Liabilities $14.6M $11.8M $119M $9.8M $45.8M
Total Current Liabilities $849.1M $293.8M $268.2M $261.2M $192.7M
 
Long-Term Debt $45.7M $42.3M $50.6M $39.8M $86.7M
Capital Leases -- -- -- -- --
Total Liabilities $895.7M $339.8M $328.3M $340.3M $356.6M
 
Common Stock $15K $17K $62K $4K $6K
Other Common Equity Adj -$6M -$6.9M $3.5M $5.9M $7.7M
Common Equity -$579.4M $567.6M $201M $228.2M $115M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$579.3M $567.7M $201M $228.2M $115M
 
Total Liabilities and Equity $316.4M $907.4M $529.3M $568.5M $471.5M
Cash and Short Terms $1.8M $530.5M $18.5M $4M $7.2M
Total Debt $199.3M $177.2M $57.1M $130.9M $91.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $691.1M $33.9M $8.6M $7.3M $64.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $4.9M
Inventory -- -- $35.2M $27.3M $381K
Prepaid Expenses $11.5M $19.3M $11.3M $6.3M $10.9M
Other Current Assets $1.8M $4.5M $9.7M $8.9M --
Total Current Assets $754.6M $102.2M $127.3M $79.7M $90M
 
Property Plant And Equipment $261.6M $431.9M $446M $365.9M $170.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $7.3M $6.6M $6.3M $3.5M --
Total Assets $1B $540.7M $579.5M $449.1M $315.6M
 
Accounts Payable $36.2M $65.2M $101.9M $81.4M $61.9M
Accrued Expenses $41.2M $73.2M $49.3M $73.7M --
Current Portion Of Long-Term Debt $103.5M $5M $13.8M -- --
Current Portion Of Capital Lease Obligations $3.5M $4.3M $5.2M $2.6M --
Other Current Liabilities $29.7M $13.6M $21M $19.3M --
Total Current Liabilities $238.2M $176.9M $191.2M $247.9M $211.2M
 
Long-Term Debt $135.6M $72.5M $115.8M $43M $123.3M
Capital Leases -- -- -- -- --
Total Liabilities $377.9M $252.9M $317.7M $292.3M $355.1M
 
Common Stock $13K $37K $3K $3K $16K
Other Common Equity Adj -$6.5M $6.6M $7.5M $4.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $38.2M
Total Equity $645.5M $287.7M $261.8M $156.8M -$39.5M
 
Total Liabilities and Equity $1B $540.7M $579.5M $449.1M $315.6M
Cash and Short Terms $691.1M $33.9M $8.6M $7.3M $64.5M
Total Debt $242.6M $79.3M $122.2M $99.1M $131.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$147.1M -$516.5M -$602.2M -$431.7M -$355.8M
Depreciation & Amoritzation $3.5M $8.2M $5.5M $45.5M $74M
Stock-Based Compensation $9.5M $30M $17.7M $9.2M $8.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$4.5M -$29.8M $6.3M
Cash From Operations -$41.2M -$339.8M -$383.1M -$278.2M -$78.9M
 
Capital Expenditures $607K $95.7M $123.2M $31.1M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3M -$95.7M -$123.2M -$31.1M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $51.2M $172.2M $73.8M $231.5M $71.2M
Long-Term Debt Repaid -$5.5M -$89.6M -$89.7M -$1M -$428K
Repurchase of Common Stock -- -- $767K -- --
Other Financing Activities -$8.9M -$117.6M -$3.8M $22.4M $10M
Cash From Financing $36.8M $966.6M -$6.7M $291.4M $89.4M
 
Beginning Cash (CF) $1.8M $530.5M $18.5M $4M $7.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M $528.7M -$512M -$14.5M $3.1M
Ending Cash (CF) $114K $1.1B -$492.4M -$7.1M $10.3M
 
Levered Free Cash Flow -$41.8M -$435.4M -$506.3M -$309.3M -$86.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$303.9M -$119.9M -$78M -$77.7M -$222.2M
Depreciation & Amoritzation $482K $5.5M $14.2M $18M $20.1M
Stock-Based Compensation $5.1M $2.7M -$366K $1.6M $1.3M
Change in Accounts Receivable -- -- -- -- $56K
Change in Inventories -- $950K -$24.9M $1.5M $838K
Cash From Operations -$185.6M -$120M -$79.7M -$22.7M -$35.6M
 
Capital Expenditures $35.9M $21.9M -$15M $301K $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.9M -$21.9M $15M -$301K $5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60.3M $40.1M $47.9M $30.2M --
Long-Term Debt Repaid -$85.4M -$474K -$343K -$89K --
Repurchase of Common Stock -- $767K -- -- --
Other Financing Activities -$113.2M -$2.8M -$300K -$1.1M --
Cash From Financing $855.5M $44.9M $55.7M $29M $80.7M
 
Beginning Cash (CF) $691.1M $33.9M $8.6M $7.3M $62.9M
Foreign Exchange Rate Adjustment -- $9.4M -$1.9M $8K -$776K
Additions / Reductions $632.9M -$87.6M -$10.8M $6M $49.7M
Ending Cash (CF) $1.3B -$44.3M -$4.2M $13.3M $111.8M
 
Levered Free Cash Flow -$221.4M -$141.9M -$64.7M -$23M -$37.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$490.2M -$499M -$535.5M -$318.4M -$478.4M
Depreciation & Amoritzation $3M $21M $20.3M $70.8M $77.3M
Stock-Based Compensation $11M $30.6M $17.4M $2.5M $8.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$35.2M $7.9M $786K
Cash From Operations -$251.5M -$457M -$268.3M -$89.6M -$106.3M
 
Capital Expenditures $37.3M $170.5M $22M $20.9M $13.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.3M -$170.5M -$22M -$20.8M -$6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $40.1M $262.2M $60.1M --
Long-Term Debt Repaid -- -$89.2M -$2M -$101K --
Repurchase of Common Stock -- $767K -- -- --
Other Financing Activities -- -- -$3.5M $23.6M --
Cash From Financing $975.5M -$41.4M $271.8M $109.6M $169.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $684.8M -$657.2M -$25.4M -$1.2M $55.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$288.8M -$627.5M -$290.3M -$110.5M -$119.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$432.2M -$414.7M -$347.9M -$234.6M -$357.1M
Depreciation & Amoritzation $2.5M $15.3M $30.2M $55.5M $58.7M
Stock-Based Compensation $8.5M $9.1M $8.9M $2.3M $2.5M
Change in Accounts Receivable -- -- -- -- -$589K
Change in Inventories -- -- -$30.8M $6.9M $1.5M
Cash From Operations -$237.9M -$355.1M -$240.4M -$51.8M -$79.2M
 
Capital Expenditures $37.3M $112.1M $10.8M $659K $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.3M -$112.1M -$10.8M -$572K $277K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $172.2M $40.1M $228.4M $57.1M $23.9M
Long-Term Debt Repaid -$89.1M -$88.7M -$1M -$101K -$309K
Repurchase of Common Stock -- $767K -- -- --
Other Financing Activities -$117.6M -$2.8M -$2.5M -$1.3M $1M
Cash From Financing $967M -$40.9M $237.6M $55.7M $135.8M
 
Beginning Cash (CF) $691.4M $432.8M $61.2M $10M $85.7M
Foreign Exchange Rate Adjustment -$1.4M $11.6M $3.7M $7K -$1.1M
Additions / Reductions $689.3M -$496.5M -$9.9M $3.3M $55.8M
Ending Cash (CF) $1.4B -$52.1M $55M $13.4M $140.3M
 
Levered Free Cash Flow -$275.1M -$467.2M -$251.2M -$52.5M -$85.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock