Annual Income Statements for Lucid Group
This table shows Lucid Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Lucid Group
This table shows Lucid Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-530 |
-473 |
-780 |
-764 |
-631 |
-654 |
-685 |
-790 |
-950 |
-637 |
-731 |
Consolidated Net Income / (Loss) |
|
-530 |
-473 |
-780 |
-764 |
-631 |
-654 |
-681 |
-643 |
-992 |
-397 |
-366 |
Net Income / (Loss) Continuing Operations |
|
-530 |
-473 |
-780 |
-764 |
-631 |
-654 |
-681 |
-643 |
-992 |
-397 |
-366 |
Total Pre-Tax Income |
|
-530 |
-473 |
-779 |
-764 |
-631 |
-654 |
-681 |
-643 |
-992 |
-397 |
-368 |
Total Revenue |
|
220 |
230 |
189 |
190 |
204 |
-584 |
223 |
201 |
0.00 |
-424 |
52 |
Net Interest Income / (Expense) |
|
24 |
-27 |
40 |
40 |
66 |
-146 |
51 |
0.00 |
0.00 |
-51 |
52 |
Total Interest Income |
|
24 |
-27 |
40 |
40 |
66 |
-146 |
51 |
0.00 |
0.00 |
-51 |
52 |
Investment Securities Interest Income |
|
24 |
- |
40 |
40 |
66 |
- |
51 |
- |
- |
- |
52 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
195 |
258 |
149 |
151 |
138 |
-438 |
173 |
201 |
0.00 |
-373 |
0.00 |
Total Non-Interest Expense |
|
883 |
1,007 |
922 |
989 |
891 |
324 |
903 |
988 |
771 |
393 |
692 |
Marketing Expense |
|
214 |
221 |
230 |
233 |
231 |
243 |
285 |
287 |
324 |
280 |
251 |
Other Operating Expenses |
|
669 |
786 |
669 |
754 |
659 |
676 |
618 |
681 |
646 |
720 |
676 |
Other Special Charges |
|
- |
- |
- |
- |
- |
- |
- |
- |
-200 |
- |
-235 |
Nonoperating Income / (Expense), net |
|
133 |
304 |
-47 |
41 |
60 |
244 |
-1.39 |
144 |
-221 |
420 |
272 |
Income Tax Expense |
|
0.15 |
-0.16 |
0.13 |
0.59 |
0.30 |
0.01 |
0.19 |
-0.07 |
0.49 |
0.59 |
-1.36 |
Preferred Stock Dividends Declared |
|
- |
- |
0.00 |
0.00 |
0.00 |
- |
3.90 |
147 |
-43 |
240 |
365 |
Basic Earnings per Share |
|
($0.32) |
($0.28) |
($0.43) |
($0.40) |
($0.28) |
($0.25) |
($0.30) |
($0.34) |
($0.41) |
($0.20) |
($0.24) |
Weighted Average Basic Shares Outstanding |
|
1.68B |
1.68B |
1.83B |
1.91B |
2.28B |
2.08B |
2.30B |
2.31B |
2.32B |
2.45B |
3.04B |
Diluted Earnings per Share |
|
($0.40) |
($0.42) |
($0.43) |
($0.40) |
($0.28) |
($0.25) |
($0.30) |
($0.34) |
($0.41) |
($0.20) |
($0.24) |
Weighted Average Diluted Shares Outstanding |
|
1.69B |
1.69B |
1.83B |
1.91B |
2.28B |
2.08B |
2.30B |
2.31B |
2.32B |
2.45B |
3.04B |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.68B |
1.83B |
1.83B |
2.28B |
2.29B |
2.30B |
2.31B |
2.32B |
3.01B |
3.03B |
3.05B |
Annual Cash Flow Statements for Lucid Group
This table details how cash moves in and out of Lucid Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
282 |
261 |
5,658 |
-4,561 |
-366 |
236 |
Net Cash From Operating Activities |
|
-235 |
-570 |
-1,058 |
-2,226 |
-2,490 |
-2,020 |
Net Cash From Continuing Operating Activities |
|
-235 |
-570 |
-1,058 |
-2,226 |
-2,490 |
-2,020 |
Net Income / (Loss) Continuing Operations |
|
-277 |
-719 |
-2,580 |
-1,304 |
-2,828 |
-2,714 |
Consolidated Net Income / (Loss) |
|
-277 |
-719 |
-2,580 |
-1,304 |
-2,828 |
-2,714 |
Depreciation Expense |
|
3.84 |
10 |
63 |
187 |
234 |
295 |
Amortization Expense |
|
3.39 |
0.00 |
18 |
15 |
-66 |
-43 |
Non-Cash Adjustments to Reconcile Net Income |
|
23 |
124 |
1,623 |
-231 |
1,131 |
766 |
Changes in Operating Assets and Liabilities, net |
|
12 |
15 |
-183 |
-892 |
-960 |
-324 |
Net Cash From Investing Activities |
|
-104 |
-460 |
-421 |
-3,682 |
-947 |
-1,294 |
Net Cash From Continuing Investing Activities |
|
-104 |
-460 |
-421 |
-3,682 |
-947 |
-1,294 |
Purchase of Property, Leasehold Improvements and Equipment |
|
0.00 |
-460 |
-421 |
-1,075 |
-911 |
-884 |
Purchase of Investment Securities |
|
-104 |
0.00 |
0.02 |
-3,854 |
-4,003 |
-4,623 |
Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
0.51 |
1,247 |
3,967 |
4,212 |
Net Cash From Financing Activities |
|
621 |
1,291 |
7,136 |
1,347 |
3,071 |
3,550 |
Net Cash From Continuing Financing Activities |
|
621 |
1,291 |
7,136 |
1,347 |
3,071 |
3,553 |
Issuance of Debt |
|
71 |
0.00 |
6,484 |
30 |
63 |
80 |
Issuance of Preferred Equity |
|
600 |
1,300 |
603 |
0.00 |
0.00 |
1,750 |
Issuance of Common Equity |
|
- |
0.00 |
0.00 |
1,509 |
2,997 |
1,744 |
Repayment of Debt |
|
0.00 |
-0.36 |
-83 |
-42 |
0.00 |
-32 |
Other Financing Activities, Net |
|
0.48 |
3.29 |
156 |
-150 |
11 |
11 |
Cash Interest Paid |
|
0.03 |
0.05 |
0.63 |
23 |
18 |
26 |
Cash Income Taxes Paid |
|
- |
0.00 |
0.00 |
0.48 |
0.04 |
0.09 |
Quarterly Cash Flow Statements for Lucid Group
This table details how cash moves in and out of Lucid Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-1,927 |
472 |
-836 |
1,875 |
-1,611 |
206 |
798 |
-816 |
540 |
-287 |
248 |
Net Cash From Operating Activities |
|
-569 |
-649 |
-801 |
-700 |
-514 |
-475 |
-517 |
-507 |
-463 |
-533 |
-429 |
Net Cash From Continuing Operating Activities |
|
-569 |
-649 |
-801 |
-700 |
-514 |
-475 |
-517 |
-507 |
-463 |
-533 |
-429 |
Net Income / (Loss) Continuing Operations |
|
-530 |
-473 |
-780 |
-764 |
-631 |
-654 |
-681 |
-643 |
-992 |
-397 |
-366 |
Consolidated Net Income / (Loss) |
|
-530 |
-473 |
-780 |
-764 |
-631 |
-654 |
-681 |
-643 |
-992 |
-397 |
-366 |
Depreciation Expense |
|
51 |
55 |
50 |
55 |
61 |
67 |
69 |
66 |
69 |
91 |
98 |
Amortization Expense |
|
10 |
-10 |
-11 |
-6.90 |
-27 |
-21 |
-13 |
-14 |
-6.63 |
-9.79 |
-4.57 |
Non-Cash Adjustments to Reconcile Net Income |
|
128 |
41 |
330 |
321 |
262 |
218 |
195 |
115 |
497 |
-41 |
-94 |
Changes in Operating Assets and Liabilities, net |
|
-228 |
-262 |
-390 |
-306 |
-179 |
-85 |
-87 |
-30 |
-30 |
-176 |
-61 |
Net Cash From Investing Activities |
|
-1,375 |
-393 |
-29 |
-438 |
-1,132 |
652 |
318 |
-311 |
284 |
-1,584 |
614 |
Net Cash From Continuing Investing Activities |
|
-1,375 |
-393 |
-29 |
-438 |
-1,132 |
652 |
318 |
-311 |
284 |
-1,584 |
614 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-290 |
-290 |
-242 |
-204 |
-193 |
-273 |
-198 |
-234 |
-160 |
-292 |
-161 |
Purchase of Investment Securities |
|
-1,307 |
-1,127 |
-841 |
-1,311 |
-1,438 |
-413 |
-515 |
-1,340 |
-520 |
-2,249 |
-287 |
Sale and/or Maturity of Investments |
|
223 |
1,024 |
1,054 |
1,076 |
498 |
1,338 |
1,030 |
1,263 |
964 |
956 |
1,062 |
Net Cash From Financing Activities |
|
18 |
1,513 |
-5.75 |
3,014 |
35 |
28 |
997 |
2.36 |
719 |
1,831 |
63 |
Net Cash From Continuing Financing Activities |
|
18 |
1,513 |
-5.75 |
3,014 |
35 |
28 |
997 |
2.36 |
719 |
1,834 |
63 |
Issuance of Debt |
|
14 |
9.59 |
- |
- |
39 |
20 |
- |
- |
- |
80 |
67 |
Issuance of Preferred Equity |
|
- |
- |
0.00 |
- |
- |
- |
1,000 |
- |
747 |
2.59 |
0.00 |
Repayment of Debt |
|
-6.65 |
-14 |
- |
- |
- |
- |
- |
- |
-28 |
-0.19 |
-0.51 |
Other Financing Activities, Net |
|
11 |
7.46 |
-5.75 |
12 |
-3.57 |
7.97 |
-2.80 |
6.63 |
-0.62 |
7.69 |
-3.42 |
Cash Interest Paid |
|
-0.98 |
12 |
0.86 |
10 |
-3.37 |
10 |
1.03 |
11 |
1.26 |
13 |
4.32 |
Cash Income Taxes Paid |
|
- |
- |
0.00 |
0.02 |
0.01 |
- |
0.01 |
0.03 |
- |
0.05 |
0.00 |
Annual Balance Sheets for Lucid Group
This table presents Lucid Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,403 |
7,882 |
7,879 |
8,513 |
9,648 |
Cash and Due from Banks |
|
614 |
6,263 |
1,736 |
1,370 |
1,607 |
Trading Account Securities |
|
- |
0.00 |
530 |
82 |
38 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
- |
- |
- |
52 |
112 |
Other Assets |
|
75 |
437 |
3,447 |
7,009 |
7,891 |
Total Liabilities & Shareholders' Equity |
|
1,403 |
7,882 |
7,879 |
8,513 |
9,648 |
Total Liabilities |
|
227 |
3,972 |
3,530 |
3,661 |
4,475 |
Short-Term Debt |
|
17 |
41 |
229 |
109 |
134 |
Other Short-Term Payables |
|
168 |
355 |
708 |
900 |
1,031 |
Long-Term Debt |
|
0.00 |
1,987 |
1,992 |
1,997 |
2,002 |
Other Long-Term Liabilities |
|
42 |
1,589 |
600 |
656 |
1,308 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
2,494 |
- |
- |
0.00 |
1,300 |
Total Equity & Noncontrolling Interests |
|
-1,319 |
3,909 |
4,350 |
4,852 |
3,873 |
Total Preferred & Common Equity |
|
-1,319 |
3,909 |
4,350 |
4,852 |
3,873 |
Total Common Equity |
|
-1,319 |
3,909 |
4,350 |
4,852 |
3,873 |
Common Stock |
|
38 |
9,996 |
11,752 |
15,066 |
16,808 |
Retained Earnings |
|
-1,357 |
-6,066 |
-7,370 |
-10,199 |
-12,913 |
Treasury Stock |
|
0.00 |
-21 |
-21 |
-21 |
-21 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
0.00 |
-12 |
4.85 |
-2.10 |
Quarterly Balance Sheets for Lucid Group
This table presents Lucid Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,888 |
7,261 |
9,415 |
8,941 |
8,897 |
8,223 |
8,489 |
9,218 |
Cash and Due from Banks |
|
1,264 |
900 |
2,775 |
1,164 |
2,169 |
1,354 |
1,894 |
1,855 |
Trading Account Securities |
|
514 |
442 |
288 |
480 |
61 |
52 |
46 |
26 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
- |
- |
- |
- |
127 |
101 |
98 |
90 |
Other Assets |
|
3,156 |
3,596 |
3,877 |
4,624 |
6,540 |
6,717 |
6,452 |
7,247 |
Total Liabilities & Shareholders' Equity |
|
6,888 |
7,261 |
9,415 |
8,941 |
8,897 |
8,223 |
8,489 |
9,218 |
Total Liabilities |
|
3,657 |
3,629 |
3,455 |
3,535 |
4,160 |
4,056 |
4,745 |
4,370 |
Short-Term Debt |
|
80 |
146 |
140 |
105 |
101 |
114 |
139 |
121 |
Other Short-Term Payables |
|
745 |
869 |
746 |
933 |
935 |
897 |
1,007 |
1,210 |
Long-Term Debt |
|
1,991 |
1,993 |
1,994 |
1,996 |
1,998 |
2,000 |
2,001 |
2,003 |
Other Long-Term Liabilities |
|
841 |
621 |
575 |
502 |
1,125 |
1,046 |
1,598 |
1,035 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
504 |
651 |
1,060 |
1,665 |
Total Equity & Noncontrolling Interests |
|
3,231 |
3,632 |
5,960 |
5,406 |
4,232 |
3,516 |
2,684 |
3,184 |
Total Preferred & Common Equity |
|
3,231 |
3,632 |
5,960 |
5,406 |
4,232 |
3,516 |
2,684 |
3,184 |
Total Common Equity |
|
3,231 |
3,632 |
5,960 |
5,406 |
4,232 |
3,516 |
2,684 |
3,184 |
Common Stock |
|
10,163 |
11,810 |
14,905 |
14,982 |
15,135 |
15,064 |
15,207 |
16,478 |
Retained Earnings |
|
-6,898 |
-8,150 |
-8,914 |
-9,545 |
-10,880 |
-11,523 |
-12,515 |
-13,279 |
Treasury Stock |
|
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
-21 |
Accumulated Other Comprehensive Income / (Loss) |
|
-13 |
-7.54 |
-9.95 |
-10 |
-2.40 |
-4.16 |
13 |
5.35 |
Annual Metrics And Ratios for Lucid Group
This table displays calculated financial ratios and metrics derived from Lucid Group's official financial filings.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-13.38% |
581.87% |
2,143.30% |
-100.00% |
0.00% |
EBITDA Growth |
|
0.00% |
-134.95% |
-146.02% |
-65.11% |
-23.59% |
5.24% |
EBIT Growth |
|
0.00% |
-132.32% |
-155.40% |
-69.49% |
-20.45% |
2.26% |
NOPAT Growth |
|
0.00% |
-132.32% |
-155.40% |
-69.49% |
-20.45% |
2.26% |
Net Income Growth |
|
0.00% |
-159.37% |
-258.61% |
49.43% |
-116.83% |
4.05% |
EPS Growth |
|
0.00% |
-117.28% |
77.45% |
76.44% |
9.93% |
8.09% |
Operating Cash Flow Growth |
|
0.00% |
-142.33% |
-85.57% |
-110.39% |
-11.84% |
18.88% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-260.78% |
57.89% |
-5.10% |
3.30% |
Invested Capital Growth |
|
0.00% |
0.00% |
397.85% |
10.66% |
5.89% |
5.05% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
50.49% |
-100.00% |
100.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.01% |
-4.56% |
4.29% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.65% |
-4.35% |
2.89% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.65% |
-4.01% |
2.58% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
30.52% |
-6.84% |
8.64% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-101.69% |
11.11% |
3.85% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-12.78% |
-17.76% |
6.53% |
-2.99% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
40.25% |
-335.25% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
23.94% |
-7.31% |
24.21% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-5,461.83% |
-14,814.13% |
-5,344.93% |
-393.38% |
0.00% |
0.00% |
EBIT Margin |
|
-5,619.48% |
-15,071.10% |
-5,645.11% |
-426.52% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
-6,042.64% |
-18,093.06% |
-9,515.55% |
-214.49% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.01% |
99.97% |
100.00% |
100.03% |
100.04% |
100.04% |
Interest Burden Percent |
|
107.52% |
120.08% |
168.56% |
50.27% |
90.49% |
88.83% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-70.34% |
-30.05% |
-29.03% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-3,531.04% |
-177.54% |
-4.97% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-52.07% |
-71.42% |
-2.55% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-122.42% |
-101.47% |
-31.59% |
-61.48% |
-54.15% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-270.34% |
-163.14% |
-39.16% |
-38.05% |
-34.89% |
Operating Return on Assets (OROA) |
|
0.00% |
-42.72% |
-32.97% |
-32.92% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
-51.29% |
-55.57% |
-16.55% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
137.36% |
-51.70% |
-31.59% |
-61.48% |
-47.13% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
54.55% |
-65.99% |
-29.99% |
-58.30% |
-70.08% |
Net Operating Profit after Tax (NOPAT) |
|
-181 |
-419 |
-1,071 |
-1,816 |
-2,187 |
-2,138 |
NOPAT Margin |
|
-3,933.63% |
-10,549.77% |
-3,951.58% |
-298.56% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3,460.69% |
147.49% |
-24.07% |
29.64% |
27.17% |
SG&A Expenses to Revenue |
|
4,797.89% |
12,854.88% |
2,767.09% |
135.08% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
5,719.48% |
15,171.10% |
5,745.11% |
526.52% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-258 |
-599 |
-1,530 |
-2,594 |
-3,125 |
-3,054 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-251 |
-589 |
-1,449 |
-2,392 |
-2,957 |
-2,802 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
16.02 |
2.64 |
1.99 |
2.35 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
16.02 |
2.64 |
1.99 |
2.35 |
Price to Revenue (P/Rev) |
|
392.16 |
651.43 |
2,310.66 |
18.87 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
3.76 |
9.84 |
1.82 |
1.49 |
1.49 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1,128.54 |
2,154.46 |
19.67 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.52 |
0.51 |
0.43 |
0.41 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.51 |
0.46 |
0.41 |
0.39 |
Financial Leverage |
|
0.00 |
0.01 |
0.40 |
0.51 |
0.47 |
0.42 |
Leverage Ratio |
|
0.00 |
1.19 |
1.83 |
1.91 |
1.78 |
1.81 |
Compound Leverage Factor |
|
0.00 |
1.43 |
3.08 |
0.96 |
1.61 |
1.61 |
Debt to Total Capital |
|
0.00% |
1.45% |
34.16% |
33.80% |
30.27% |
29.23% |
Short-Term Debt to Total Capital |
|
0.00% |
1.45% |
0.70% |
3.49% |
1.56% |
1.83% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
33.46% |
30.31% |
28.70% |
27.39% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
209.12% |
0.00% |
0.00% |
0.00% |
17.79% |
Common Equity to Total Capital |
|
0.00% |
-110.58% |
65.84% |
66.20% |
69.73% |
52.99% |
Debt to EBITDA |
|
0.00 |
-0.03 |
-1.40 |
-0.93 |
-0.71 |
-0.76 |
Net Debt to EBITDA |
|
0.00 |
1.01 |
2.92 |
-0.20 |
-0.25 |
-0.19 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-1.37 |
-0.83 |
-0.68 |
-0.71 |
Debt to NOPAT |
|
0.00 |
-0.04 |
-1.89 |
-1.22 |
-0.96 |
-1.00 |
Net Debt to NOPAT |
|
0.00 |
1.42 |
3.95 |
-0.27 |
-0.34 |
-0.25 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-1.85 |
-1.10 |
-0.91 |
-0.94 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
212.21% |
49.05% |
0.00% |
0.00% |
12.97% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,612 |
-5,816 |
-2,449 |
-2,574 |
-2,489 |
Operating Cash Flow to CapEx |
|
0.00% |
-124.07% |
-251.21% |
-207.12% |
-273.41% |
-228.51% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.01 |
0.08 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.01 |
0.03 |
0.36 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,193 |
5,937 |
6,571 |
6,957 |
7,309 |
Invested Capital Turnover |
|
0.00 |
0.01 |
0.01 |
0.10 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,193 |
4,745 |
633 |
387 |
351 |
Enterprise Value (EV) |
|
0.00 |
4,487 |
58,409 |
11,963 |
10,374 |
10,924 |
Market Capitalization |
|
1,800 |
2,590 |
62,644 |
11,477 |
9,638 |
9,095 |
Book Value per Share |
|
$0.00 |
($5.10) |
$2.37 |
$2.59 |
$2.12 |
$1.29 |
Tangible Book Value per Share |
|
$0.00 |
($5.10) |
$2.37 |
$2.59 |
$2.12 |
$1.29 |
Total Capital |
|
0.00 |
1,193 |
5,937 |
6,571 |
6,957 |
7,309 |
Total Debt |
|
0.00 |
17 |
2,028 |
2,221 |
2,106 |
2,136 |
Total Long-Term Debt |
|
0.00 |
0.00 |
1,987 |
1,992 |
1,997 |
2,002 |
Net Debt |
|
0.00 |
-597 |
-4,235 |
485 |
736 |
529 |
Capital Expenditures (CapEx) |
|
0.00 |
460 |
421 |
1,075 |
911 |
884 |
Net Nonoperating Expense (NNE) |
|
97 |
300 |
1,508 |
-511 |
641 |
576 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
17 |
2,028 |
2,221 |
2,106 |
2,136 |
Total Depreciation and Amortization (D&A) |
|
7.24 |
10 |
81 |
202 |
168 |
252 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($6.41) |
($0.78) |
($1.36) |
($1.25) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
740.39M |
1.68B |
2.08B |
2.45B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($6.41) |
($1.51) |
($1.36) |
($1.25) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
740.39M |
1.69B |
2.08B |
2.45B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.65B |
1.83B |
2.30B |
3.03B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-181 |
-419 |
-1,071 |
-1,816 |
-2,587 |
-2,689 |
Normalized NOPAT Margin |
|
-3,933.63% |
-10,549.77% |
-3,951.58% |
-298.56% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
-6,042.14% |
-18,097.79% |
-9,515.37% |
-214.42% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-0.80% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Lucid Group
This table displays calculated financial ratios and metrics derived from Lucid Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
94,654.31% |
773.10% |
228.46% |
89.93% |
-7.26% |
-353.32% |
17.91% |
5.35% |
-100.00% |
27.37% |
3.12% |
EBITDA Growth |
|
-26.06% |
-67.09% |
-25.67% |
-48.04% |
-8.37% |
-17.63% |
10.14% |
1.89% |
-8.44% |
14.59% |
12.33% |
EBIT Growth |
|
-33.42% |
-59.99% |
-22.53% |
-43.48% |
-3.57% |
-16.78% |
7.22% |
1.35% |
-12.19% |
10.01% |
5.82% |
NOPAT Growth |
|
-33.42% |
-59.99% |
-22.53% |
-44.68% |
-4.07% |
-15.49% |
7.22% |
2.17% |
-11.65% |
9.01% |
5.82% |
Net Income Growth |
|
-1.09% |
54.80% |
-858.99% |
-246.71% |
-19.01% |
-38.32% |
12.66% |
15.81% |
-57.31% |
39.24% |
46.22% |
EPS Growth |
|
6.98% |
-100.46% |
-19.44% |
-21.21% |
30.00% |
40.48% |
30.23% |
15.00% |
-46.43% |
20.00% |
20.00% |
Operating Cash Flow Growth |
|
-95.29% |
-107.37% |
-61.99% |
-36.36% |
9.81% |
26.83% |
35.51% |
27.61% |
9.89% |
-12.35% |
17.06% |
Free Cash Flow Firm Growth |
|
71.50% |
0.00% |
92.49% |
51.39% |
-194.80% |
13.78% |
-286.00% |
144.63% |
140.29% |
9.07% |
62.07% |
Invested Capital Growth |
|
9.22% |
10.66% |
-1.92% |
38.87% |
41.59% |
5.89% |
18.47% |
-22.41% |
-21.61% |
5.05% |
2.00% |
Revenue Q/Q Growth |
|
119.29% |
4.82% |
-17.79% |
0.51% |
7.08% |
-386.31% |
138.27% |
-10.20% |
-100.00% |
0.00% |
112.31% |
EBITDA Q/Q Growth |
|
-18.92% |
-21.56% |
5.27% |
-8.11% |
12.95% |
-31.95% |
27.63% |
-18.03% |
3.78% |
-3.92% |
25.71% |
EBIT Q/Q Growth |
|
-19.21% |
-17.17% |
5.77% |
-9.02% |
13.95% |
-32.11% |
25.14% |
-15.92% |
2.14% |
-5.97% |
21.65% |
NOPAT Q/Q Growth |
|
-19.21% |
-17.17% |
5.77% |
-9.93% |
14.25% |
-30.02% |
24.30% |
-15.92% |
2.14% |
-5.97% |
21.65% |
Net Income Q/Q Growth |
|
-140.49% |
10.84% |
-64.93% |
1.96% |
17.45% |
-3.63% |
-4.14% |
5.50% |
-54.26% |
59.98% |
7.82% |
EPS Q/Q Growth |
|
-21.21% |
-5.00% |
-2.38% |
6.98% |
30.00% |
10.71% |
-20.00% |
-13.33% |
-20.59% |
51.22% |
-20.00% |
Operating Cash Flow Q/Q Growth |
|
-10.87% |
-13.88% |
-23.55% |
12.59% |
26.67% |
7.60% |
-8.89% |
1.89% |
8.72% |
-15.20% |
19.61% |
Free Cash Flow Firm Q/Q Growth |
|
84.34% |
-29.10% |
66.08% |
-608.57% |
4.99% |
62.24% |
-51.86% |
181.93% |
-14.23% |
-185.21% |
36.65% |
Invested Capital Q/Q Growth |
|
-9.04% |
23.94% |
-12.17% |
40.27% |
-7.26% |
-7.31% |
-1.74% |
-8.13% |
-6.31% |
24.21% |
-4.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-273.95% |
-317.69% |
-366.06% |
-393.75% |
-320.11% |
0.00% |
-278.98% |
-366.69% |
0.00% |
0.00% |
-1,046.43% |
EBIT Margin |
|
-301.66% |
-337.21% |
-386.49% |
-419.20% |
-336.87% |
0.00% |
-304.11% |
-392.57% |
0.00% |
0.00% |
-1,225.31% |
Profit (Net Income) Margin |
|
-241.14% |
-205.12% |
-411.50% |
-401.38% |
-309.45% |
0.00% |
-304.81% |
-320.76% |
0.00% |
0.00% |
-701.36% |
Tax Burden Percent |
|
100.03% |
99.97% |
100.02% |
100.08% |
100.05% |
100.00% |
100.03% |
99.99% |
100.05% |
100.15% |
99.63% |
Interest Burden Percent |
|
79.91% |
60.85% |
106.45% |
95.68% |
91.82% |
72.05% |
100.20% |
81.72% |
128.74% |
48.58% |
57.45% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-16.81% |
-22.95% |
-34.35% |
-35.28% |
-30.12% |
0.00% |
-1.15% |
-1.69% |
0.00% |
0.00% |
-0.20% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-23.15% |
-19.60% |
-47.09% |
-44.73% |
-37.21% |
0.00% |
-10.84% |
-6.03% |
0.00% |
0.00% |
3.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
-5.96% |
-10.08% |
-26.46% |
-19.67% |
-17.97% |
0.00% |
-5.49% |
-2.53% |
0.00% |
0.00% |
1.62% |
Return on Equity (ROE) |
|
-22.77% |
-33.04% |
-60.82% |
-54.95% |
-48.09% |
-61.48% |
-6.63% |
-4.22% |
-64.93% |
-54.15% |
1.42% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-39.16% |
-30.83% |
-62.48% |
-67.27% |
-38.05% |
-51.02% |
-4.51% |
-8.54% |
-34.89% |
-32.54% |
Operating Return on Assets (OROA) |
|
-18.72% |
-26.02% |
-39.01% |
-42.07% |
-34.65% |
0.00% |
-1.28% |
-1.96% |
0.00% |
0.00% |
-0.21% |
Return on Assets (ROA) |
|
-14.96% |
-15.83% |
-41.53% |
-40.28% |
-31.83% |
0.00% |
-1.28% |
-1.60% |
0.00% |
0.00% |
-0.12% |
Return on Common Equity (ROCE) |
|
-22.77% |
-33.04% |
-60.82% |
-54.95% |
-48.09% |
-61.48% |
-6.23% |
-3.94% |
-57.41% |
-47.13% |
1.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
-58.10% |
0.00% |
-55.14% |
-42.73% |
-48.97% |
0.00% |
-64.50% |
-74.20% |
-110.69% |
0.00% |
-75.36% |
Net Operating Profit after Tax (NOPAT) |
|
-464 |
-544 |
-513 |
-563 |
-483 |
-628 |
-475 |
-551 |
-539 |
-572 |
-448 |
NOPAT Margin |
|
-211.17% |
-236.05% |
-270.54% |
-295.90% |
-236.96% |
0.00% |
-212.87% |
-274.80% |
0.00% |
0.00% |
-857.72% |
Net Nonoperating Expense Percent (NNEP) |
|
6.34% |
-3.35% |
12.74% |
9.45% |
7.09% |
1.18% |
9.69% |
4.34% |
21.37% |
-8.22% |
-3.86% |
SG&A Expenses to Revenue |
|
97.24% |
96.04% |
121.31% |
122.62% |
113.18% |
0.00% |
127.42% |
143.17% |
0.00% |
0.00% |
481.23% |
Operating Expenses to Revenue |
|
401.66% |
437.21% |
486.49% |
519.20% |
436.87% |
0.00% |
404.11% |
492.57% |
0.00% |
0.00% |
1,325.31% |
Earnings before Interest and Taxes (EBIT) |
|
-663 |
-777 |
-732 |
-798 |
-687 |
-907 |
-679 |
-787 |
-771 |
-817 |
-640 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-602 |
-732 |
-693 |
-750 |
-653 |
-861 |
-623 |
-736 |
-708 |
-735 |
-546 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.23 |
2.64 |
4.05 |
2.12 |
2.36 |
1.99 |
1.54 |
1.71 |
3.05 |
2.35 |
2.30 |
Price to Tangible Book Value (P/TBV) |
|
7.23 |
2.64 |
4.05 |
2.12 |
2.36 |
1.99 |
1.54 |
1.71 |
3.05 |
2.35 |
2.30 |
Price to Revenue (P/Rev) |
|
57.82 |
18.87 |
19.89 |
15.22 |
15.67 |
0.00 |
192.28 |
136.50 |
0.00 |
0.00 |
4,649.07 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.56 |
1.82 |
2.76 |
1.48 |
1.82 |
1.49 |
1.02 |
1.18 |
1.61 |
1.49 |
1.33 |
Enterprise Value to Revenue (EV/Rev) |
|
59.82 |
19.67 |
21.56 |
14.45 |
16.82 |
0.00 |
205.09 |
168.48 |
0.00 |
0.00 |
5,875.08 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.64 |
0.51 |
0.59 |
0.36 |
0.39 |
0.43 |
0.44 |
0.51 |
0.57 |
0.41 |
0.44 |
Long-Term Debt to Equity |
|
0.62 |
0.46 |
0.55 |
0.33 |
0.37 |
0.41 |
0.42 |
0.48 |
0.53 |
0.39 |
0.41 |
Financial Leverage |
|
0.26 |
0.51 |
0.56 |
0.44 |
0.48 |
0.47 |
0.51 |
0.42 |
0.46 |
0.42 |
0.44 |
Leverage Ratio |
|
1.61 |
1.91 |
1.97 |
1.71 |
1.83 |
1.78 |
1.93 |
1.74 |
1.91 |
1.81 |
1.89 |
Compound Leverage Factor |
|
1.29 |
1.16 |
2.09 |
1.64 |
1.68 |
1.28 |
1.93 |
1.42 |
2.45 |
0.88 |
1.09 |
Debt to Total Capital |
|
39.05% |
33.80% |
37.06% |
26.37% |
27.98% |
30.27% |
30.71% |
33.65% |
36.37% |
29.23% |
30.47% |
Short-Term Debt to Total Capital |
|
1.50% |
3.49% |
2.53% |
1.73% |
1.39% |
1.56% |
1.48% |
1.81% |
2.37% |
1.83% |
1.74% |
Long-Term Debt to Total Capital |
|
37.55% |
30.31% |
34.54% |
24.64% |
26.59% |
28.70% |
29.23% |
31.84% |
34.01% |
27.39% |
28.73% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.38% |
10.37% |
18.02% |
17.79% |
23.87% |
Common Equity to Total Capital |
|
60.95% |
66.20% |
62.94% |
73.63% |
72.02% |
69.73% |
61.91% |
55.98% |
45.61% |
52.99% |
45.66% |
Debt to EBITDA |
|
-0.99 |
-0.93 |
-0.84 |
-0.77 |
-0.74 |
-0.71 |
-0.73 |
-0.74 |
-0.73 |
-0.76 |
-0.78 |
Net Debt to EBITDA |
|
-0.38 |
-0.20 |
-0.49 |
0.23 |
-0.33 |
-0.25 |
0.02 |
-0.26 |
-0.08 |
-0.19 |
-0.10 |
Long-Term Debt to EBITDA |
|
-0.95 |
-0.83 |
-0.79 |
-0.72 |
-0.71 |
-0.68 |
-0.69 |
-0.70 |
-0.68 |
-0.71 |
-0.74 |
Debt to NOPAT |
|
-1.28 |
-1.22 |
-1.12 |
-1.02 |
-1.00 |
-0.96 |
-0.98 |
-0.99 |
-0.98 |
-1.00 |
-1.01 |
Net Debt to NOPAT |
|
-0.50 |
-0.27 |
-0.65 |
0.31 |
-0.45 |
-0.34 |
0.03 |
-0.36 |
-0.11 |
-0.25 |
-0.13 |
Long-Term Debt to NOPAT |
|
-1.24 |
-1.10 |
-1.04 |
-0.96 |
-0.95 |
-0.91 |
-0.93 |
-0.94 |
-0.91 |
-0.94 |
-0.95 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.03% |
6.43% |
11.59% |
12.97% |
22.63% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-912 |
-1,177 |
-399 |
-2,829 |
-2,688 |
-1,015 |
-1,541 |
1,263 |
1,083 |
-923 |
-585 |
Operating Cash Flow to CapEx |
|
-196.32% |
-223.71% |
-331.42% |
-343.79% |
-266.77% |
-174.06% |
-260.72% |
-216.37% |
-289.80% |
-182.81% |
-265.82% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.08 |
0.10 |
0.10 |
0.10 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.28 |
0.36 |
0.41 |
0.41 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,302 |
6,571 |
5,771 |
8,094 |
7,506 |
6,957 |
6,836 |
6,280 |
5,884 |
7,309 |
6,973 |
Invested Capital Turnover |
|
0.08 |
0.10 |
0.13 |
0.12 |
0.13 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
448 |
633 |
-113 |
2,266 |
2,205 |
387 |
1,066 |
-1,814 |
-1,622 |
351 |
137 |
Enterprise Value (EV) |
|
24,175 |
11,963 |
15,956 |
11,997 |
13,696 |
10,374 |
6,960 |
7,433 |
9,492 |
10,924 |
9,271 |
Market Capitalization |
|
23,369 |
11,477 |
14,717 |
12,638 |
12,760 |
9,638 |
6,525 |
6,022 |
8,186 |
9,095 |
7,336 |
Book Value per Share |
|
$1.93 |
$2.59 |
$1.98 |
$3.25 |
$2.37 |
$2.12 |
$1.84 |
$1.52 |
$1.16 |
$1.29 |
$1.05 |
Tangible Book Value per Share |
|
$1.93 |
$2.59 |
$1.98 |
$3.25 |
$2.37 |
$2.12 |
$1.84 |
$1.52 |
$1.16 |
$1.29 |
$1.05 |
Total Capital |
|
5,302 |
6,571 |
5,771 |
8,094 |
7,506 |
6,957 |
6,836 |
6,280 |
5,884 |
7,309 |
6,973 |
Total Debt |
|
2,070 |
2,221 |
2,139 |
2,134 |
2,100 |
2,106 |
2,100 |
2,113 |
2,140 |
2,136 |
2,125 |
Total Long-Term Debt |
|
1,991 |
1,992 |
1,993 |
1,994 |
1,996 |
1,997 |
1,998 |
2,000 |
2,001 |
2,002 |
2,003 |
Net Debt |
|
806 |
485 |
1,239 |
-641 |
936 |
736 |
-70 |
760 |
246 |
529 |
270 |
Capital Expenditures (CapEx) |
|
290 |
290 |
242 |
204 |
193 |
273 |
198 |
234 |
160 |
292 |
161 |
Net Nonoperating Expense (NNE) |
|
66 |
-71 |
267 |
201 |
148 |
26 |
205 |
92 |
453 |
-174 |
-82 |
Net Nonoperating Obligations (NNO) |
|
2,070 |
2,221 |
2,139 |
2,134 |
2,100 |
2,106 |
2,100 |
2,113 |
2,140 |
2,136 |
2,125 |
Total Depreciation and Amortization (D&A) |
|
61 |
45 |
39 |
48 |
34 |
46 |
56 |
52 |
63 |
81 |
93 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.32) |
($0.28) |
($0.43) |
($0.40) |
($0.28) |
($0.25) |
($0.30) |
($0.34) |
($0.41) |
($0.20) |
($0.24) |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.68B |
1.68B |
1.83B |
1.91B |
2.28B |
2.08B |
2.30B |
2.31B |
2.32B |
2.45B |
3.04B |
Adjusted Diluted Earnings per Share |
|
($0.40) |
($0.42) |
($0.43) |
($0.40) |
($0.28) |
($0.25) |
($0.30) |
($0.34) |
($0.41) |
($0.20) |
($0.24) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.69B |
1.69B |
1.83B |
1.91B |
2.28B |
2.08B |
2.30B |
2.31B |
2.32B |
2.45B |
3.04B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.68B |
1.83B |
1.83B |
2.28B |
2.29B |
2.30B |
2.31B |
2.32B |
3.01B |
3.03B |
3.05B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-464 |
-544 |
-497 |
-562 |
-483 |
-628 |
-475 |
-537 |
-679 |
-572 |
-612 |
Normalized NOPAT Margin |
|
-211.17% |
-236.05% |
-262.23% |
-295.34% |
-236.78% |
0.00% |
-212.87% |
-267.74% |
0.00% |
0.00% |
-1,172.86% |
Pre Tax Income Margin |
|
-241.07% |
-205.19% |
-411.43% |
-401.08% |
-309.30% |
0.00% |
-304.73% |
-320.80% |
0.00% |
0.00% |
-703.97% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Lucid Group (NASDAQ: LCID) continues to face significant financial challenges demonstrated over the past several quarters and years. The latest quarterly data from Q1 2025 shows a continuation of losses and high operating expenses while maintaining a strong cash balance. Here are the key insights from the recent financial statements and trends observed over the past four years:
- Lucid ended Q1 2025 with a strong cash and equivalents balance of $1.85 billion, slightly down from $2.16 billion in Q1 2024, indicating solid liquidity to support operations and growth initiatives.
- The company generated net cash of $248 million in Q1 2025, an improvement from negative cash flow in previous quarters, supported by $614 million net inflows from investing activities including investment securities sales.
- Weighted average shares outstanding increased to over 3 billion in Q1 2025, which may support future capital raises.
- Revenue is primarily derived from investment securities interest income ($52 million in Q1 2025) rather than core automotive sales, which remain limited or not reported directly in these statements.
- Preferred stock dividends declared remain very high, recently $365 million in Q1 2025, which significantly impact earnings available to common shareholders.
- Continued operating losses are severe, with Q1 2025 net loss attributable to common shareholders at $731 million, consistent with substantial losses over previous quarters (e.g., $397 million loss in Q4 2024 and larger losses in 2023).
- Operating expenses remain very high — marketing expenses rose to $251 million in Q1 2025 and other operating expenses at $675 million, reflecting ongoing cash burn and aggressive spending.
- Net income has remained negative for all reported quarters dating back to 2022, with no sign of profitability yet, underscoring the high risk of the investment.
- Total non-interest expenses dramatically exceed total revenue, with Q1 2025 expenses of $692 million compared to revenue of only $52 million, deepening losses.
- Debt has been fairly stable but remains substantial, totaling approximately $2.0 billion in long-term debt as of Q1 2025, along with $121 million in short-term debt, adding to financial obligations.
Summary: Lucid Group's financials from the past four years show the company in heavy investment and loss mode, burning substantial cash to fund operations and growth. While liquidity remains relatively strong with over $1.8 billion in cash and equivalents, profitability remains elusive with large net losses continuing quarter after quarter. Operating expenses have consistently outpaced revenue by a wide margin, reflecting the high cost of marketing and other operating activities. Investors should weigh the firm's solid cash position against ongoing cash burn and lack of earnings in assessing the stock's risk profile.
08/30/25 04:32 PM ETAI Generated. May Contain Errors.