Financhill
Sell
46

FFAI Quote, Financials, Valuation and Earnings

Last price:
$1.22
Seasonality move :
187.85%
Day range:
$1.12 - $1.23
52-week range:
$0.83 - $156.00
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
52.01x
P/B ratio:
0.90x
Volume:
7.2M
Avg. volume:
7.9M
1-year change:
-27.03%
Market cap:
$103.8M
Revenue:
$539K
EPS (TTM):
--
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 -- -- -- $42.6M $84M
Gross Profit -- -- -- -$41.8M -$83.5M
Gross Profit Margin -- -- -- -5334.57% -15489.8%
 
R&D Expenses $20.2M $174.9M $300M $132M $10.3M
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 $64.9M $290M $434.4M $237.7M $62.7M
Operating Income -$64.9M -$290M -$434.4M -$279.6M -$146.2M
 
Net Interest Expenses -- -- -- $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) -$8,932.11 -$21,216.00 -$15,742.40 -$1,792.44 -$19.61
Diluted EPS (Cont. Ops) -$8,932.11 -$21,216.00 -$15,742.40 -$1,792.44 -$19.61
Weighted Average Basic Share $16.5K $24.3K $38.3K $240.9K $18.5M
Weighted Average Diluted Share $16.5K $24.3K $38.3K $240.9K $18.5M
 
EBITDA -$69.8M -$466.1M -$587.2M -$383.1M -$265.5M
EBIT -$73.4M -$469.4M -$592.7M -$428.6M -$339.5M
 
Revenue (Reported) -- -- -- $784K $539K
Operating Income (Reported) -$64.9M -$290M -$434.4M -$279.6M -$146.2M
Operating Income (Adjusted) -$73.4M -$469.4M -$592.7M -$428.6M -$339.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $233K $235K
Revenue Growth (YoY) -- -- -- -- 0.86%
 
Cost of Revenues -- -- -- $19.9M $20.9M
Gross Profit -- -- -- -$19.6M -$20.7M
Gross Profit Margin -- -- -- -8424.89% -8801.7%
 
R&D Expenses $5.5M $80.4M $40.2M $27.4M $10M
Selling, General & Admin $10.5M $39.8M $29.2M $20M $6.3M
Other Inc / (Exp) -$16.1M $40.7M -$116.7M -$14.4M -$81.1M
Operating Expenses $16M $120.2M $69.4M $47.4M $16.3M
Operating Income -$16M -$120.2M -$69.4M -$67M -$37M
 
Net Interest Expenses -- -- -- $2.3M $3.4M
EBT. Incl. Unusual Items -$57.9M -$84.1M -$187.5M -$83.7M -$121.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3K $237K $52K $81K -$270K
Net Income to Company -- -$84.3M -$187.6M -$83.8M -$121.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$57.9M -$84.3M -$187.6M -$83.8M -$121.3M
 
Basic EPS (Cont. Ops) -$3,519.10 -$864.00 -$3,072.00 -$78.50 -$1.78
Diluted EPS (Cont. Ops) -$3,519.10 -$864.00 -$3,072.00 -$78.50 -$1.78
Weighted Average Basic Share $16.5K $33.6K $49.6K $1.1M $65.9M
Weighted Average Diluted Share $16.5K $33.6K $49.6K $1.1M $65.9M
 
EBITDA -$31.6M -$79.5M -$183.2M -$66.1M -$99.5M
EBIT -$32.1M -$79.5M -$186.1M -$81.4M -$118.1M
 
Revenue (Reported) -- -- -- $233K $235K
Operating Income (Reported) -$16M -$120.2M -$69.4M -$67M -$37M
Operating Income (Adjusted) -$32.1M -$79.5M -$186.1M -$81.4M -$118.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $539K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $84M
Gross Profit -- -- -- -$41.8M -$83.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $175.6M $299.4M $132M $10.3M
Selling, General & Admin -- $115M $135.1M $105.7M $52.4M
Other Inc / (Exp) -$16.3M -$177.5M -$158.3M -$149M -$193.3M
Operating Expenses -- $290.6M $434.4M $237.7M $62.7M
Operating Income -- -$290.6M -$434.4M -$279.6M -$146.2M
 
Net Interest Expenses -- -- -- $2.5M $16.6M
EBT. Incl. Unusual Items -- -$516.3M -$602.2M -$431.6M -$356.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $240K $61K $109K -$267K
Net Income to Company -- -$516.5M -$602.2M -$431.7M -$355.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$516.5M -$602.2M -$431.7M -$355.8M
 
Basic EPS (Cont. Ops) -- -$17,209.99 -$15,224.40 -$3,462.89 -$45.90
Diluted EPS (Cont. Ops) -- -$17,209.99 -$15,224.40 -$3,462.89 -$45.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$463.8M -$579.9M -$383.1M -$265.5M
EBIT -- -$468.1M -$592.7M -$428.6M -$339.5M
 
Revenue (Reported) -- -- -- -- $539K
Operating Income (Reported) -- -$290.6M -$434.4M -$279.6M -$146.2M
Operating Income (Adjusted) -- -$468.1M -$592.7M -$428.6M -$339.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -- -- $784K $539K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $42.6M $84M --
Gross Profit -- -- -$41.8M -$83.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $175.6M $299.4M $132M $10.3M --
Selling, General & Admin $115M $135.1M $105.7M $52.4M --
Other Inc / (Exp) -$177.5M -$158.3M -$149M -$193.3M --
Operating Expenses $290.6M $434.4M $237.7M $62.7M --
Operating Income -$290.6M -$434.4M -$279.6M -$146.2M --
 
Net Interest Expenses -- -- $2.5M $16.6M --
EBT. Incl. Unusual Items -$516.3M -$602.2M -$431.6M -$356.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240K $61K $109K -$267K --
Net Income to Company -$516.5M -$602.2M -$431.7M -$355.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$516.5M -$602.2M -$431.7M -$355.8M --
 
Basic EPS (Cont. Ops) -$17,209.99 -$15,224.40 -$3,462.89 -$45.90 --
Diluted EPS (Cont. Ops) -$17,209.99 -$15,224.40 -$3,462.89 -$45.90 --
Weighted Average Basic Share $113.8K $152.9K $1.4M $91.9M --
Weighted Average Diluted Share $113.8K $152.9K $1.4M $91.9M --
 
EBITDA -$463.8M -$579.9M -$383.1M -$265.5M --
EBIT -$468.1M -$592.7M -$428.6M -$339.5M --
 
Revenue (Reported) -- -- $784K $539K --
Operating Income (Reported) -$290.6M -$434.4M -$279.6M -$146.2M --
Operating Income (Adjusted) -$468.1M -$592.7M -$428.6M -$339.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $505.1M $17M $1.9M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $7K --
Inventory -- -- $4.5M $34.2M $27.5M
Prepaid Expenses $7.2M $74.5M $58.5M $44.7M $35.9M
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 $530.5M $425.4M
 
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 $9.2M $34.7M $26M -- $48M
Capital Leases -- -- -- -- --
Total Liabilities $895.7M $339.8M $328.3M $302.3M $310.4M
 
Common Stock $15K $17K -- -- $6K
Other Common Equity Adj -$6M -$6.9M $3.5M $5.9M $7.7M
Common Equity -$579.3M $567.7M $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 $530.5M $425.4M
Cash and Short Terms $1.1M $505.1M $17M $1.9M $7.1M
Total Debt -- -- -- $100.9M $57.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1M $505.1M $17M $1.9M $7.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $7K --
Inventory -- -- $4.5M $34.2M $27.5M
Prepaid Expenses $7.2M $74.5M $58.5M $44.7M $35.9M
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 $530.5M $425.4M
 
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 $9.2M $34.7M $26M -- $48M
Capital Leases -- -- -- -- --
Total Liabilities $895.7M $339.8M $328.3M $302.3M $310.4M
 
Common Stock $15K $17K -- -- $6K
Other Common Equity Adj -$6M -$6.9M $3.5M $5.9M $7.7M
Common Equity -- -- -- -- --
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 $530.5M $425.4M
Cash and Short Terms $1.1M $505.1M $17M $1.9M $7.1M
Total Debt -- -- -- $100.9M $57.6M
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 $3.3M $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 -$70.2M
 
Capital Expenditures -- -- -- $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 $80.7M
 
Beginning Cash (CF) $3.4M $1.8M $530.5M $18.5M $4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3M $531.1M -$513M -$17.8M $3.2M
Ending Cash (CF) $1.8M $530.5M $18.5M $4M $7.2M
 
Levered Free Cash Flow -$41.8M -$435.4M -$506.3M -$309.3M -$77.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$84.3M -$187.6M -$83.8M -$121.3M
Depreciation & Amoritzation -- -$921K $3M $15.3M $18.6M
Stock-Based Compensation -- $6.8M $8.5M $261K $6.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$4.5M $986K -$682K
Cash From Operations -- -$101.9M -$27.9M -$37.8M -$18.4M
 
Capital Expenditures -- -- -- $20.3M $6.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$58.4M -$11.1M -$20.3M -$6.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $33.8M $3M $14.1M
Long-Term Debt Repaid -- -$521K -$1M -- -$327K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1M $24.9M $11.3M
Cash From Financing -- -$426K $34.2M $53.9M $25M
 
Beginning Cash (CF) -- $691.1M $33.9M $8.6M $7.3M
Foreign Exchange Rate Adjustment -- $63K -$10.6M -$352K -$23K
Additions / Reductions -- -$160.7M -$4.9M -$4.2M -$152K
Ending Cash (CF) -- $530.5M $18.5M $4M $7.2M
 
Levered Free Cash Flow -- -$160.3M -$39.1M -$58.1M -$25.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$516.5M -$602.2M -$431.7M -$355.8M
Depreciation & Amoritzation -- $3.3M $5.5M $45.5M $74M
Stock-Based Compensation -- $30M $17.7M $9.2M $8.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -$29.8M $6.3M
Cash From Operations -- -$339.8M -$383.1M -$278.2M -$70.2M
 
Capital Expenditures -- -- -- $5.3M $7.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$95.7M -$123.2M -$31.1M -$7.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $172.2M $73.8M $231.5M $71.2M
Long-Term Debt Repaid -- -$89.6M -$89.7M -$1M -$428K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $22.4M $10M
Cash From Financing -- $966.6M -$6.7M $291.4M $80.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $531.1M -$513M -$17.8M $3.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$435.4M -$506.3M -$309.3M -$77.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$516.5M -$602.2M -$431.7M -$355.8M --
Depreciation & Amoritzation $3.3M $5.5M $45.5M $74M --
Stock-Based Compensation $30M $17.7M $9.2M $8.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -$4.5M -$29.8M $6.3M --
Cash From Operations -$339.8M -$383.1M -$278.2M -$70.2M --
 
Capital Expenditures -- -- $5.3M $7.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95.7M -$123.2M -$31.1M -$7.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $172.2M $73.8M $231.5M $71.2M --
Long-Term Debt Repaid -$89.6M -$89.7M -$1M -$428K --
Repurchase of Common Stock -- -$767K -- -- --
Other Financing Activities -$117.6M -$3.8M $22.4M $10M --
Cash From Financing $966.6M -$6.7M $291.4M $80.7M --
 
Beginning Cash (CF) $804.5M $963.3M $79.8M $14.1M --
Foreign Exchange Rate Adjustment -$2.5M $1M $3.4M -$16K --
Additions / Reductions $531.1M -$513M -$17.8M $3.2M --
Ending Cash (CF) $1.3B $451.4M $65.3M $17.2M --
 
Levered Free Cash Flow -$435.4M -$506.3M -$309.3M -$77.8M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock