Financhill
Buy
51

RIVN Quote, Financials, Valuation and Earnings

Last price:
$21.15
Seasonality move :
-42.87%
Day range:
$20.69 - $21.70
52-week range:
$10.36 - $22.69
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.15x
P/B ratio:
5.13x
Volume:
38.8M
Avg. volume:
52M
1-year change:
54.04%
Market cap:
$26B
Revenue:
$5B
EPS (TTM):
-$3.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $55M $1.7B $4.4B $5B
Revenue Growth (YoY) -- -- 2914.55% 167.43% 12.09%
 
Cost of Revenues $29M $717M $5B $6.7B $6.5B
Gross Profit -$29M -$662M -$3.3B -$2.3B -$1.5B
Gross Profit Margin -- -1203.64% -199.04% -52.01% -29.92%
 
R&D Expenses $766M $1.9B $1.8B $1.9B $1.5B
Selling, General & Admin $255M $1.2B $1.8B $1.7B $1.9B
Other Inc / (Exp) $1M -$442M $18M $6M -$119M
Operating Expenses $992M $3.6B $3.6B $3.4B $3.2B
Operating Income -$1B -$4.2B -$6.9B -$5.7B -$4.7B
 
Net Interest Expenses $8M $29M $103M $220M $318M
EBT. Incl. Unusual Items -$1B -$4.7B -$6.7B -$5.4B -$4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $4M $1M $5M
Net Income to Company -$1B -$4.7B -$6.8B -$5.4B -$4.7B
 
Minority Interest in Earnings -- -- -- -- $1M
Net Income to Common Excl Extra Items -$1B -$4.7B -$6.8B -$5.4B -$4.7B
 
Basic EPS (Cont. Ops) -$1.13 -$5.21 -$7.40 -$5.74 -$4.69
Diluted EPS (Cont. Ops) -$1.13 -$5.21 -$7.40 -$5.74 -$4.69
Weighted Average Basic Share $900.3M $900.6M $913M $947M $1B
Weighted Average Diluted Share $900.3M $900.6M $913M $947M $1B
 
EBITDA -$992M -$4B -$6.2B -$4.8B -$3.7B
EBIT -$1B -$4.2B -$6.9B -$5.7B -$4.7B
 
Revenue (Reported) -- $55M $1.7B $4.4B $5B
Operating Income (Reported) -$1B -$4.2B -$6.9B -$5.7B -$4.7B
Operating Income (Adjusted) -$1B -$4.2B -$6.9B -$5.7B -$4.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1M $536M $1.3B $874M $1.6B
Revenue Growth (YoY) -- 53500% 149.44% -34.63% 78.26%
 
Cost of Revenues $132M $1.5B $1.9B $1.3B $1.6B
Gross Profit -$131M -$969M -$557M -$465M -$49M
Gross Profit Margin -13100% -180.78% -41.66% -53.2% -3.15%
 
R&D Expenses $441M $421M $479M $330M $435M
Selling, General & Admin $253M $405M $434M $427M $554M
Other Inc / (Exp) -$457M $6M $2M $61M --
Operating Expenses $645M $805M $883M $704M $934M
Operating Income -$776M -$1.8B -$1.4B -$1.2B -$983M
 
Net Interest Expenses $1M $24M $55M $87M $69M
EBT. Incl. Unusual Items -$1.2B -$1.7B -$1.4B -$1.1B -$1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1M -- -- -$1M
Net Income to Company -$1.2B -$1.7B -$1.4B -$1.1B -$1.2B
 
Minority Interest in Earnings -- -- -- -- $7M
Net Income to Common Excl Extra Items -$1.2B -$1.7B -$1.4B -$1.1B -$1.2B
 
Basic EPS (Cont. Ops) -$1.37 -$1.88 -$1.44 -$1.08 -$0.96
Diluted EPS (Cont. Ops) -$1.37 -$1.88 -$1.44 -$1.08 -$0.96
Weighted Average Basic Share $900.3M $918M $952M $1B $1.2B
Weighted Average Diluted Share $900.3M $918M $952M $1B $1.2B
 
EBITDA -$727M -$1.6B -$1.2B -$910M -$785M
EBIT -$776M -$1.8B -$1.4B -$1.2B -$983M
 
Revenue (Reported) $1M $536M $1.3B $874M $1.6B
Operating Income (Reported) -$776M -$1.8B -$1.4B -$1.2B -$983M
Operating Income (Adjusted) -$776M -$1.8B -$1.4B -$1.2B -$983M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1M $1B $3.8B $4.6B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $179M $3.9B $6.5B $6.3B $5.9B
Gross Profit -$178M -$2.8B -$2.7B -$1.8B -$93M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $2.2B $1.7B $1.7B $1.5B
Selling, General & Admin $658M $2.1B $1.7B $1.9B $2B
Other Inc / (Exp) -$456M $26M $10M -$36M --
Operating Expenses $1.9B $4.7B $3.3B $3.8B $3.3B
Operating Income -$2.1B -$7.5B -$6B -$5.6B -$3.4B
 
Net Interest Expenses $9M $92M $180M $310M $291M
EBT. Incl. Unusual Items -$2.6B -$7.5B -$5.6B -$5.5B -$3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4M $1M $2M $6M
Net Income to Company -$2.6B -$7.5B -$5.6B -$5.5B -$3.6B
 
Minority Interest in Earnings -- -- -- -- $14M
Net Income to Common Excl Extra Items -$2.6B -$7.5B -$5.6B -$5.5B -$3.6B
 
Basic EPS (Cont. Ops) -$2.87 -$8.26 -$6.02 -$5.60 -$3.11
Diluted EPS (Cont. Ops) -$2.87 -$8.26 -$6.02 -$5.60 -$3.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2B -$6.9B -$5.1B -$4.5B -$2.5B
EBIT -$2.1B -$7.5B -$6B -$5.6B -$3.4B
 
Revenue (Reported) $1M $1B $3.8B $4.6B $5.8B
Operating Income (Reported) -$2.1B -$7.5B -$6B -$5.6B -$3.4B
Operating Income (Adjusted) -$2.1B -$7.5B -$6B -$5.6B -$3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1M $995M $3.1B $3.2B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $167M $3.3B $4.7B $4.3B $4.3B
Gross Profit -$166M -$2.3B -$1.6B -$1.1B -$190M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.5B $1.4B $1.2B $1.2B
Selling, General & Admin $560M $1.4B $1.3B $1.4B $1.5B
Other Inc / (Exp) -$456M $12M $4M -$38M $105M
Operating Expenses $1.6B $2.7B $2.5B $2.9B $2.6B
Operating Income -$1.8B -$5.1B -$4.2B -$4B -$2.8B
 
Net Interest Expenses $7M $70M $147M $237M $210M
EBT. Incl. Unusual Items -$2.2B -$5B -$3.9B -$4B -$2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4M $1M $2M $3M
Net Income to Company -$2.2B -$5B -$3.9B -$4B -$2.8B
 
Minority Interest in Earnings -- -- -- -- $13M
Net Income to Common Excl Extra Items -$2.2B -$5B -$3.9B -$4B -$2.8B
 
Basic EPS (Cont. Ops) -$2.47 -$5.53 -$4.16 -$4.02 -$2.41
Diluted EPS (Cont. Ops) -$2.47 -$5.53 -$4.16 -$4.02 -$2.41
Weighted Average Basic Share $2.7B $2.7B $2.8B $3B $3.5B
Weighted Average Diluted Share $2.7B $2.7B $2.8B $3B $3.5B
 
EBITDA -$1.7B -$4.6B -$3.5B -$3.2B -$2.1B
EBIT -$1.8B -$5.1B -$4.2B -$4B -$2.8B
 
Revenue (Reported) $1M $995M $3.1B $3.2B $4.1B
Operating Income (Reported) -$1.8B -$5.1B -$4.2B -$4B -$2.8B
Operating Income (Adjusted) -$1.8B -$5.1B -$4.2B -$4B -$2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $18.1B $11.6B $9.4B $7.7B
Short Term Investments -- -- -- $1.5B $2.4B
Accounts Receivable, Net $6M $26M $102M $161M $443M
Inventory -- $274M $1.3B $2.6B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $31M $126M $112M $164M $192M
Total Current Assets $3B $18.6B $13.1B $12.3B $10.6B
 
Property Plant And Equipment $1.5B $3.4B $4.1B $4.2B $4.4B
Long-Term Investments $32M $290M $531M -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $61M $324M $658M $235M $446M
Total Assets $4.6B $22.3B $17.9B $17B $15.7B
 
Accounts Payable -- $483M $1B $981M $499M
Accrued Expenses $443M $667M $1.2B $1.1B $835M
Current Portion Of Long-Term Debt $28M -- -- -- --
Current Portion Of Capital Lease Obligations $22M $163M $270M $361M $917M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $611M $1.3B $2.4B $2.5B $2.3B
 
Long-Term Debt $130M $1.4B $1.5B $4.8B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $742M $2.8B $4.1B $7.8B $9.1B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -- -- -$2M $3M -$4M
Common Equity -$1.4B $19.5B $13.8B $9.1B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4M
Total Equity $3.9B $19.5B $13.8B $9.1B $6.6B
 
Total Liabilities and Equity $4.6B $22.3B $17.9B $17B $15.7B
Cash and Short Terms $3B $18.1B $11.6B $9.4B $7.7B
Total Debt $158M $1.4B $1.5B $4.8B $4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.2B $13.3B $9.1B $6.7B $7.1B
Short Term Investments -- -- $1.2B $1.3B --
Accounts Receivable, Net -- $106M $237M $217M $203M
Inventory $126M $949M $2.5B $2.7B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $63M $97M $186M $201M --
Total Current Assets $5.3B $14.4B $12.1B $9.8B $9.3B
 
Property Plant And Equipment $3.1B $4B $4.2B $4.2B $5.4B
Long-Term Investments $49M $528M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $92M $640M $215M $209M --
Total Assets $8.5B $19B $16.5B $14.3B $15.2B
 
Accounts Payable $417M $828M $1.1B $617M $554M
Accrued Expenses $540M $1B $1.1B $887M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42M $255M $374M $429M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $2.1B $2.6B $1.9B $3.4B
 
Long-Term Debt $3.1B $1.5B $3B $5.8B $5B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $3.7B $5.9B $8.4B $10.1B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -- -$4M -$2M $4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $18M
Total Equity $4.3B $15.3B $10.6B $5.9B $5.1B
 
Total Liabilities and Equity $8.5B $19B $16.5B $14.3B $15.2B
Cash and Short Terms $5.2B $13.3B $9.1B $6.7B $7.1B
Total Debt $3.1B $1.5B $3B $5.8B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1B -$4.7B -$6.8B -$5.4B -$4.7B
Depreciation & Amoritzation $29M $197M $652M $937M $1B
Stock-Based Compensation -- $570M $987M $821M $692M
Change in Accounts Receivable $11M -$20M -$76M -$59M -$282M
Change in Inventories -- -$369M -$1.7B -$1.6B $307M
Cash From Operations -$848M -$2.6B -$5.1B -$4.9B -$1.7B
 
Capital Expenditures $914M $1.8B $1.4B $1B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$914M -$1.8B -$1.4B -$2.5B -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.7B -- $3.2B $1B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $6M -- -- -- --
Other Financing Activities -$6M -$86M -$3M -$18M $72M
Cash From Financing $2.5B $19.8B $99M $3.1B $1.1B
 
Beginning Cash (CF) $3B $18.1B $11.6B $7.9B $5.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $738M $15.4B -$6.3B -$4.2B -$2.6B
Ending Cash (CF) $3.7B $33.5B $5.2B $3.6B $2.7B
 
Levered Free Cash Flow -$1.8B -$4.4B -$6.4B -$5.9B -$2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.2B -$1.7B -$1.4B -$1.1B -$1.2B
Depreciation & Amoritzation $49M $174M $256M $259M $187M
Stock-Based Compensation -- $293M $242M $111M $174M
Change in Accounts Receivable -- -$45M $104M $31M $78M
Change in Inventories -- -$583M -$281M -$83M $403M
Cash From Operations -$679M -$1.4B -$877M -$876M $26M
 
Capital Expenditures $469M $298M $190M $277M $447M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$467M -$298M -$432M $501M -$393M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B -- -- -$250M --
Long-Term Debt Repaid -- -- -- $1.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$1M -$10M $31M --
Cash From Financing $2.5B $6M -$8M $4M -$3M
 
Beginning Cash (CF) $5.2B $13.3B $7.9B $5.4B $4.4B
Foreign Exchange Rate Adjustment -- -$3M -$2M $4M -$1M
Additions / Reductions $1.3B -$1.7B -$1.3B -$367M -$371M
Ending Cash (CF) $6.5B $11.6B $6.6B $5B $4.1B
 
Levered Free Cash Flow -$1.1B -$1.7B -$1.1B -$1.2B -$421M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.6B -$7.5B -$5.6B -$5.5B -$3.6B
Depreciation & Amoritzation $96M $566M $866M $1.1B $801M
Stock-Based Compensation -- $1.4B $741M $753M $705M
Change in Accounts Receivable -- -$102M -$129M $19M $42M
Change in Inventories -- -$1.4B -$1.9B -$341M $1B
Cash From Operations -$1.8B -$4.7B -$5.2B -$4B $1.1B
 
Capital Expenditures $1.6B $1.5B $1B $1.1B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.5B -$2.2B -$1.2B -$2.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.2B $1.5B $2.7B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $6M -- -- -- --
Other Financing Activities -- -$3M -$15M -$8M --
Cash From Financing $5.1B $14.8B $1.5B $2.7B $851M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $8.6B -$5.9B -$2.5B -$955M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.4B -$6.2B -$6.2B -$5.1B -$489M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.2B -$5B -$3.9B -$4B -$2.8B
Depreciation & Amoritzation $84M $453M $667M $813M $583M
Stock-Based Compensation -- $852M $606M $538M $551M
Change in Accounts Receivable -- -$82M -$135M -$57M $267M
Change in Inventories -- -$1.2B -$1.5B -$208M $511M
Cash From Operations -$1.5B -$3.6B -$3.8B -$2.9B -$98M
 
Capital Expenditures $1.3B $1.1B $728M $814M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.1B -$1.9B -$594M -$1.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B -- $1.5B $1B $1B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$86M -$3M -$15M -$5M -$4M
Cash From Financing $5.1B $62M $1.5B $1B $747M
 
Beginning Cash (CF) $8.8B $44.6B $28.4B $17.1B $13.9B
Foreign Exchange Rate Adjustment -- -$3M -$2M -- $5M
Additions / Reductions $2.2B -$4.6B -$4.2B -$2.5B -$853M
Ending Cash (CF) $9.2B $40B $24.3B $14.7B $13.1B
 
Levered Free Cash Flow -$2.9B -$4.7B -$4.5B -$3.7B -$1.3B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock