Annual Income Statements for Microvast
This table shows Microvast's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Microvast
This table shows Microvast's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-1.49 |
17 |
48 |
-12 |
| Consolidated Net Income / (Loss) |
|
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-1.49 |
17 |
48 |
-12 |
| Net Income / (Loss) Continuing Operations |
|
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-1.49 |
17 |
48 |
-12 |
| Total Pre-Tax Income |
|
-25 |
-25 |
-102 |
13 |
-82 |
61 |
-106 |
-0.75 |
10 |
48 |
-12 |
| Total Revenue |
|
104 |
80 |
82 |
105 |
121 |
119 |
97 |
122 |
64 |
53 |
82 |
| Net Interest Income / (Expense) |
|
-1.06 |
-1.61 |
-1.85 |
-4.10 |
-1.40 |
-1.01 |
-1.05 |
-1.02 |
-0.86 |
-0.85 |
-0.60 |
| Total Interest Income |
|
0.13 |
0.12 |
0.25 |
0.19 |
0.19 |
0.18 |
0.20 |
0.24 |
0.35 |
0.38 |
0.73 |
| Investment Securities Interest Income |
|
0.13 |
0.12 |
0.25 |
0.19 |
0.19 |
0.18 |
0.20 |
0.24 |
0.35 |
0.38 |
0.73 |
| Total Interest Expense |
|
1.19 |
1.73 |
2.09 |
4.29 |
1.60 |
1.19 |
1.25 |
1.26 |
1.21 |
1.23 |
1.33 |
| Long-Term Debt Interest Expense |
|
1.19 |
1.73 |
2.09 |
4.29 |
1.60 |
1.19 |
1.25 |
1.26 |
1.21 |
1.23 |
1.33 |
| Total Non-Interest Income |
|
105 |
81 |
84 |
109 |
123 |
120 |
99 |
123 |
64 |
54 |
83 |
| Net Realized & Unrealized Capital Gains on Investments |
|
- |
0.00 |
0.45 |
7.71 |
- |
3.67 |
7.19 |
0.00 |
0.51 |
-6.90 |
-4.71 |
| Other Non-Interest Income |
|
105 |
81 |
84 |
101 |
113 |
116 |
91 |
123 |
64 |
61 |
87 |
| Total Non-Interest Expense |
|
127 |
105 |
184 |
92 |
204 |
58 |
204 |
123 |
54 |
4.71 |
95 |
| Marketing Expense |
|
18 |
17 |
15 |
16 |
16 |
15 |
11 |
14 |
16 |
14 |
14 |
| Other Operating Expenses |
|
109 |
88 |
80 |
80 |
94 |
88 |
71 |
97 |
87 |
54 |
75 |
| Impairment Charge |
|
- |
- |
88 |
0.01 |
- |
- |
1.36 |
0.04 |
- |
- |
0.02 |
| Other Special Charges |
|
-0.21 |
-0.44 |
0.68 |
-3.54 |
89 |
-45 |
121 |
13 |
-52 |
-64 |
5.82 |
| Nonoperating Income / (Expense), net |
|
- |
- |
- |
- |
- |
- |
0.52 |
- |
- |
- |
0.87 |
| Income Tax Expense |
|
0.01 |
0.00 |
0.00 |
0.00 |
- |
- |
0.22 |
0.74 |
-6.28 |
- |
0.00 |
| Basic Earnings per Share |
|
($0.08) |
($0.08) |
($0.32) |
$0.04 |
($0.25) |
$0.19 |
($0.33) |
$0.00 |
$0.05 |
$0.15 |
($0.03) |
| Weighted Average Basic Shares Outstanding |
|
310.91M |
315.37M |
315.51M |
320.55M |
318.46M |
323.43M |
323.64M |
323.76M |
324.69M |
332.36M |
348.95M |
| Diluted Earnings per Share |
|
($0.08) |
($0.08) |
($0.32) |
$0.03 |
($0.24) |
$0.05 |
($0.33) |
$0.00 |
$0.19 |
($0.04) |
($0.03) |
| Weighted Average Diluted Shares Outstanding |
|
310.91M |
315.37M |
315.51M |
367.03M |
318.46M |
374.43M |
323.64M |
323.76M |
324.69M |
385.27M |
348.95M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
317.21M |
317.20M |
323.82M |
323.82M |
325.21M |
325.34M |
325.35M |
328.18M |
332.03M |
333.16M |
384.53M |
Annual Cash Flow Statements for Microvast
This table details how cash moves in and out of Microvast'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 |
2025 |
| Net Change in Cash & Equivalents |
|
-44 |
-0.59 |
495 |
-233 |
-214 |
21 |
60 |
| Net Cash From Operating Activities |
|
13 |
16 |
-45 |
-54 |
-75 |
2.81 |
76 |
| Net Cash From Continuing Operating Activities |
|
13 |
16 |
-45 |
-54 |
-75 |
2.81 |
76 |
| Net Income / (Loss) Continuing Operations |
|
-60 |
-34 |
-206 |
-158 |
-106 |
-195 |
-29 |
| Consolidated Net Income / (Loss) |
|
-60 |
-34 |
-206 |
-158 |
-106 |
-195 |
-29 |
| Provision For Loan Losses |
|
-0.02 |
1.10 |
19 |
1.64 |
0.24 |
3.74 |
7.99 |
| Depreciation Expense |
|
15 |
16 |
20 |
20 |
22 |
30 |
32 |
| Amortization Expense |
|
0.71 |
0.70 |
0.74 |
0.55 |
0.79 |
0.78 |
0.77 |
| Non-Cash Adjustments to Reconcile Net Income |
|
5.95 |
4.25 |
146 |
113 |
86 |
216 |
94 |
| Changes in Operating Assets and Liabilities, net |
|
52 |
27 |
-24 |
-30 |
-78 |
-53 |
-30 |
| Net Cash From Investing Activities |
|
-3.95 |
-18 |
-88 |
-176 |
-166 |
-12 |
-16 |
| Net Cash From Continuing Investing Activities |
|
-3.95 |
-18 |
-88 |
-176 |
-166 |
-12 |
-16 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-20 |
-19 |
-88 |
-151 |
-187 |
-28 |
-20 |
| Purchase of Investment Securities |
|
-20 |
-4.64 |
0.00 |
-25 |
-5.97 |
0.00 |
0.00 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.02 |
0.01 |
0.00 |
0.01 |
1.65 |
10 |
3.79 |
| Sale and/or Maturity of Investments |
|
37 |
5.59 |
0.00 |
0.00 |
26 |
5.56 |
0.00 |
| Net Cash From Financing Activities |
|
-52 |
-0.51 |
625 |
4.97 |
33 |
38 |
-2.68 |
| Net Cash From Continuing Financing Activities |
|
-52 |
-0.51 |
625 |
4.97 |
33 |
38 |
-2.68 |
| Issuance of Debt |
|
82 |
36 |
105 |
59 |
48 |
127 |
86 |
| Issuance of Common Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
29 |
| Repayment of Debt |
|
-101 |
-37 |
-46 |
-54 |
-15 |
-67 |
-97 |
| Other Financing Activities, Net |
|
-33 |
0.00 |
566 |
0.00 |
0.00 |
-22 |
-20 |
| Effect of Exchange Rate Changes |
|
-0.99 |
2.04 |
2.87 |
-8.59 |
-6.56 |
-6.84 |
2.46 |
| Cash Interest Paid |
|
2.49 |
1.97 |
2.69 |
5.14 |
4.37 |
7.44 |
6.00 |
| Cash Income Taxes Paid |
|
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.82 |
Quarterly Cash Flow Statements for Microvast
This table details how cash moves in and out of Microvast's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-1.02 |
-1.49 |
18 |
10 |
-5.37 |
13 |
16 |
3.81 |
27 |
4.76 |
-31 |
| Net Cash From Operating Activities |
|
-4.95 |
2.03 |
0.11 |
-5.43 |
6.10 |
7.17 |
37 |
15 |
16 |
-23 |
-11 |
| Net Cash From Continuing Operating Activities |
|
-4.95 |
2.03 |
0.11 |
-5.43 |
6.10 |
7.17 |
37 |
15 |
16 |
-23 |
-11 |
| Net Income / (Loss) Continuing Operations |
|
-25 |
-25 |
-102 |
-9.87 |
-82 |
62 |
-106 |
-1.49 |
17 |
48 |
-12 |
| Consolidated Net Income / (Loss) |
|
-25 |
-25 |
-102 |
-9.87 |
-82 |
62 |
-106 |
-1.49 |
17 |
48 |
-12 |
| Provision For Loan Losses |
|
1.27 |
0.58 |
0.18 |
-0.99 |
3.98 |
1.36 |
0.83 |
4.38 |
1.42 |
-0.80 |
-0.07 |
| Depreciation Expense |
|
7.50 |
7.47 |
7.44 |
7.53 |
7.62 |
7.99 |
8.11 |
8.08 |
8.19 |
8.08 |
8.08 |
| Non-Cash Adjustments to Reconcile Net Income |
|
21 |
16 |
108 |
35 |
81 |
-37 |
128 |
19 |
-16 |
-58 |
11 |
| Changes in Operating Assets and Liabilities, net |
|
-11 |
2.89 |
-14 |
-37 |
-4.29 |
-27 |
6.37 |
-15 |
6.18 |
-20 |
-17 |
| Net Cash From Investing Activities |
|
-12 |
-4.53 |
-2.92 |
-4.53 |
-0.18 |
-2.33 |
-2.75 |
-10 |
-0.59 |
-2.80 |
-0.50 |
| Net Cash From Continuing Investing Activities |
|
-12 |
-4.53 |
-2.92 |
-4.53 |
-0.18 |
-2.33 |
-2.75 |
-10 |
-0.59 |
-2.80 |
-0.50 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-33 |
-10 |
-2.95 |
-14 |
-0.36 |
-2.35 |
-2.86 |
-14 |
-0.64 |
-2.86 |
-11 |
| Net Cash From Financing Activities |
|
21 |
6.26 |
22 |
18 |
-9.05 |
9.46 |
-16 |
-2.75 |
6.86 |
29 |
-21 |
| Net Cash From Continuing Financing Activities |
|
21 |
6.26 |
22 |
18 |
-9.05 |
9.46 |
-16 |
-2.75 |
6.86 |
29 |
-21 |
| Issuance of Debt |
|
29 |
19 |
34 |
43 |
31 |
28 |
31 |
10 |
16 |
52 |
18 |
| Repayment of Debt |
|
-8.53 |
-13 |
-11 |
-8.38 |
-34 |
-14 |
-43 |
-9.78 |
-30 |
-21 |
-40 |
| Other Financing Activities, Net |
|
- |
0.00 |
- |
- |
-5.77 |
-4.29 |
-4.52 |
-3.44 |
-7.44 |
-1.59 |
-0.11 |
| Effect of Exchange Rate Changes |
|
-4.47 |
-5.25 |
-1.64 |
2.30 |
-2.24 |
-0.91 |
-2.32 |
1.77 |
3.92 |
1.03 |
1.25 |
Annual Balance Sheets for Microvast
This table presents Microvast's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
0.10 |
280 |
405 |
995 |
985 |
1,097 |
952 |
1,005 |
| Cash and Due from Banks |
|
0.02 |
0.14 |
21 |
481 |
231 |
45 |
73 |
105 |
| Restricted Cash |
|
- |
- |
20 |
55 |
71 |
44 |
37 |
64 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
212 |
267 |
348 |
633 |
490 |
520 |
| Intangible Assets |
|
- |
- |
2.28 |
1.88 |
1.64 |
3.14 |
2.61 |
2.18 |
| Other Assets |
|
0.00 |
0.26 |
149 |
190 |
333 |
373 |
350 |
314 |
| Total Liabilities & Shareholders' Equity |
|
0.10 |
280 |
405 |
995 |
985 |
1,097 |
952 |
1,005 |
| Total Liabilities |
|
0.08 |
0.70 |
389 |
309 |
372 |
533 |
564 |
595 |
| Short-Term Debt |
|
- |
0.00 |
121 |
115 |
131 |
254 |
231 |
359 |
| Accrued Interest Payable |
|
- |
- |
- |
59 |
67 |
149 |
99 |
123 |
| Other Short-Term Payables |
|
0.00 |
0.27 |
63 |
1.53 |
54 |
0.00 |
0.01 |
5.61 |
| Long-Term Debt |
|
0.08 |
0.00 |
73 |
73 |
73 |
87 |
189 |
55 |
| Other Long-Term Liabilities |
|
- |
0.43 |
132 |
60 |
47 |
42 |
45 |
52 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.03 |
5.00 |
-385 |
687 |
613 |
564 |
388 |
411 |
| Total Preferred & Common Equity |
|
0.03 |
5.00 |
-385 |
687 |
613 |
564 |
388 |
411 |
| Preferred Stock |
|
0.00 |
0.00 |
- |
- |
- |
- |
0.00 |
0.00 |
| Total Common Equity |
|
0.03 |
5.00 |
-385 |
687 |
613 |
564 |
388 |
411 |
| Common Stock |
|
0.03 |
1.61 |
0.01 |
1,306 |
1,416 |
1,481 |
1,513 |
1,544 |
| Retained Earnings |
|
-0.00 |
3.39 |
-398 |
-632 |
-791 |
-898 |
-1,093 |
-1,122 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
7.36 |
6.70 |
-18 |
-26 |
-38 |
-17 |
| Other Equity Adjustments |
|
- |
- |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
Quarterly Balance Sheets for Microvast
This table presents Microvast's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,004 |
998 |
1,017 |
1,041 |
961 |
998 |
983 |
1,005 |
1,014 |
987 |
952 |
| Cash and Due from Banks |
|
200 |
143 |
67 |
39 |
68 |
64 |
91 |
100 |
91 |
126 |
128 |
| Restricted Cash |
|
60 |
28 |
22 |
45 |
35 |
40 |
32 |
39 |
52 |
48 |
15 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
456 |
510 |
561 |
628 |
508 |
516 |
497 |
533 |
535 |
522 |
538 |
| Intangible Assets |
|
3.69 |
3.34 |
3.21 |
2.99 |
2.85 |
2.79 |
2.50 |
2.39 |
2.28 |
2.08 |
1.97 |
| Other Assets |
|
284 |
314 |
363 |
325 |
348 |
375 |
361 |
330 |
333 |
290 |
269 |
| Total Liabilities & Shareholders' Equity |
|
1,004 |
998 |
1,017 |
1,041 |
961 |
998 |
983 |
1,005 |
1,014 |
987 |
952 |
| Total Liabilities |
|
398 |
418 |
449 |
495 |
506 |
512 |
529 |
649 |
655 |
521 |
409 |
| Short-Term Debt |
|
131 |
123 |
159 |
187 |
188 |
188 |
191 |
423 |
395 |
335 |
229 |
| Accrued Interest Payable |
|
94 |
117 |
122 |
138 |
143 |
105 |
105 |
102 |
129 |
109 |
115 |
| Other Short-Term Payables |
|
53 |
53 |
54 |
41 |
41 |
43 |
44 |
0.00 |
5.68 |
0.02 |
0.18 |
| Long-Term Debt |
|
73 |
75 |
75 |
86 |
91 |
121 |
144 |
76 |
76 |
28 |
14 |
| Other Long-Term Liabilities |
|
47 |
50 |
38 |
42 |
43 |
55 |
45 |
48 |
49 |
50 |
51 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
606 |
580 |
567 |
546 |
455 |
486 |
454 |
356 |
358 |
466 |
543 |
| Total Preferred & Common Equity |
|
604 |
578 |
565 |
546 |
455 |
486 |
454 |
356 |
358 |
466 |
543 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| Total Common Equity |
|
604 |
578 |
565 |
546 |
455 |
486 |
454 |
356 |
358 |
466 |
543 |
| Common Stock |
|
1,434 |
1,452 |
1,468 |
1,493 |
1,506 |
1,512 |
1,514 |
1,515 |
1,515 |
1,545 |
1,627 |
| Retained Earnings |
|
-821 |
-847 |
-873 |
-922 |
-1,024 |
-1,011 |
-1,031 |
-1,137 |
-1,139 |
-1,074 |
-1,086 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-16 |
-34 |
-36 |
-31 |
-33 |
-22 |
-34 |
-27 |
-25 |
-11 |
-4.22 |
| Other Equity Adjustments |
|
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
6.03 |
Annual Metrics And Ratios for Microvast
This table displays calculated financial ratios and metrics derived from Microvast's official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
328,182,834.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
328,182,834.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
46.04% |
49.62% |
33.44% |
50.52% |
23.62% |
3.19% |
| EBITDA Growth |
|
0.00% |
62.45% |
-1,003.30% |
25.29% |
40.35% |
-99.10% |
98.99% |
| EBIT Growth |
|
0.00% |
44.16% |
-513.91% |
22.92% |
33.58% |
-85.08% |
82.20% |
| NOPAT Growth |
|
0.00% |
44.16% |
-514.09% |
23.40% |
32.73% |
-83.70% |
82.33% |
| Net Income Growth |
|
0.00% |
43.64% |
-514.08% |
23.38% |
32.74% |
-83.68% |
85.05% |
| EPS Growth |
|
0.00% |
29.91% |
-53.66% |
58.73% |
34.62% |
-79.41% |
85.25% |
| Operating Cash Flow Growth |
|
0.00% |
16.34% |
-389.53% |
-19.74% |
-39.64% |
103.74% |
2,597.51% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,815.58% |
93.47% |
-208.86% |
76.12% |
-19.86% |
| Invested Capital Growth |
|
0.00% |
-25.29% |
318.33% |
-6.61% |
10.88% |
-10.80% |
2.79% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
6.20% |
-6.38% |
13.39% |
4.93% |
-11.24% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-12.58% |
7.49% |
13.94% |
-96.13% |
98.25% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-11.74% |
7.16% |
9.04% |
-70.50% |
72.67% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-11.72% |
7.76% |
7.87% |
-70.56% |
72.83% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-11.62% |
7.56% |
7.88% |
-70.54% |
77.19% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
29.21% |
-4.00% |
5.56% |
-60.53% |
82.69% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-23.32% |
-202.36% |
31.72% |
-14.65% |
134.15% |
15.74% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-9.37% |
-28.83% |
-139.63% |
47.19% |
61.96% |
| Invested Capital Q/Q Growth |
|
0.00% |
-25.84% |
-2.09% |
0.31% |
12.98% |
1.59% |
0.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-63.96% |
-16.45% |
-121.27% |
-67.90% |
-26.91% |
-43.34% |
-0.42% |
| EBIT Margin |
|
-85.92% |
-32.85% |
-134.79% |
-77.86% |
-34.36% |
-51.44% |
-8.87% |
| Profit (Net Income) Margin |
|
-85.13% |
-32.85% |
-134.83% |
-77.42% |
-34.59% |
-51.40% |
-7.45% |
| Tax Burden Percent |
|
100.32% |
100.00% |
100.00% |
100.02% |
100.01% |
100.00% |
84.58% |
| Interest Burden Percent |
|
98.77% |
100.00% |
100.03% |
99.41% |
100.67% |
99.92% |
99.30% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-15.06% |
-9.63% |
-26.68% |
-13.09% |
-8.65% |
-15.97% |
-2.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-20.05% |
-59.15% |
-37.35% |
-20.36% |
-31.38% |
-4.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-13.16% |
-32.14% |
-11.25% |
-9.43% |
-25.09% |
-4.37% |
| Return on Equity (ROE) |
|
0.00% |
-22.79% |
-58.82% |
-24.34% |
-18.08% |
-41.06% |
-7.32% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
19.32% |
-149.51% |
-6.26% |
-18.97% |
-4.55% |
-5.71% |
| Operating Return on Assets (OROA) |
|
-42.92% |
-9.82% |
-29.49% |
-16.07% |
-10.15% |
-19.10% |
-3.55% |
| Return on Assets (ROA) |
|
-42.53% |
-9.82% |
-29.50% |
-15.98% |
-10.22% |
-19.08% |
-2.99% |
| Return on Common Equity (ROCE) |
|
0.00% |
29.31% |
-25.31% |
-24.34% |
-18.08% |
-41.06% |
-7.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,193.26% |
8.74% |
-30.07% |
-25.81% |
-18.86% |
-50.39% |
-7.12% |
| Net Operating Profit after Tax (NOPAT) |
|
-42 |
-24 |
-145 |
-111 |
-74 |
-137 |
-24 |
| NOPAT Margin |
|
-60.14% |
-23.00% |
-94.38% |
-54.18% |
-24.21% |
-35.98% |
-6.16% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
10.42% |
32.47% |
24.26% |
11.72% |
15.41% |
1.20% |
| SG&A Expenses to Revenue |
|
59.51% |
29.70% |
36.45% |
32.36% |
22.31% |
16.74% |
14.35% |
| Operating Expenses to Revenue |
|
185.92% |
132.85% |
234.79% |
177.86% |
134.36% |
151.44% |
108.87% |
| Earnings before Interest and Taxes (EBIT) |
|
-60 |
-34 |
-206 |
-159 |
-106 |
-196 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-17 |
-186 |
-139 |
-83 |
-165 |
-1.66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
70.69 |
0.00 |
2.48 |
0.77 |
0.79 |
1.73 |
2.24 |
| Price to Tangible Book Value (P/TBV) |
|
70.69 |
0.00 |
2.48 |
0.77 |
0.79 |
1.74 |
2.25 |
| Price to Revenue (P/Rev) |
|
5.04 |
5.93 |
11.11 |
2.32 |
1.44 |
1.76 |
2.34 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.24 |
5.55 |
1.55 |
0.46 |
0.77 |
1.21 |
1.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.96 |
11.33 |
8.83 |
1.83 |
2.26 |
2.58 |
2.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
46.98 |
74.52 |
0.00 |
0.00 |
0.00 |
348.46 |
15.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
24.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
12.62 |
0.27 |
0.33 |
0.61 |
1.08 |
1.02 |
| Long-Term Debt to Equity |
|
0.00 |
4.77 |
0.11 |
0.12 |
0.15 |
0.49 |
0.13 |
| Financial Leverage |
|
0.00 |
0.66 |
0.54 |
0.30 |
0.46 |
0.80 |
1.05 |
| Leverage Ratio |
|
1.00 |
2.32 |
1.99 |
1.52 |
1.77 |
2.15 |
2.45 |
| Compound Leverage Factor |
|
0.99 |
2.32 |
1.99 |
1.51 |
1.78 |
2.15 |
2.43 |
| Debt to Total Capital |
|
0.00% |
92.66% |
21.48% |
24.94% |
37.70% |
51.98% |
50.56% |
| Short-Term Debt to Total Capital |
|
0.00% |
57.67% |
13.11% |
16.02% |
28.10% |
28.60% |
43.95% |
| Long-Term Debt to Total Capital |
|
0.00% |
34.99% |
8.36% |
8.92% |
9.60% |
23.38% |
6.61% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
98.21% |
191.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
1.79% |
-183.98% |
78.52% |
75.06% |
62.30% |
48.02% |
49.44% |
| Debt to EBITDA |
|
0.00 |
-11.51 |
-1.01 |
-1.47 |
-4.13 |
-2.55 |
-253.52 |
| Net Debt to EBITDA |
|
0.00 |
-9.06 |
1.88 |
0.71 |
-3.06 |
-1.88 |
-151.32 |
| Long-Term Debt to EBITDA |
|
0.00 |
-4.35 |
-0.39 |
-0.53 |
-1.05 |
-1.15 |
-33.16 |
| Debt to NOPAT |
|
0.00 |
-8.23 |
-1.30 |
-1.84 |
-4.58 |
-3.07 |
-17.36 |
| Net Debt to NOPAT |
|
0.00 |
-6.48 |
2.41 |
0.89 |
-3.40 |
-2.27 |
-10.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
-3.11 |
-0.51 |
-0.66 |
-1.17 |
-1.38 |
-2.27 |
| Noncontrolling Interest Sharing Ratio |
|
98.20% |
228.61% |
56.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
47 |
-810 |
-53 |
-163 |
-39 |
-47 |
| Operating Cash Flow to CapEx |
|
66.08% |
83.49% |
-51.26% |
-35.74% |
-40.67% |
15.88% |
473.09% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
8.23 |
-149.69 |
-15.92 |
-62.17 |
-4.02 |
-9.54 |
| Operating Cash Flow to Interest Expense |
|
2.11 |
2.71 |
-8.32 |
-16.23 |
-28.65 |
0.29 |
15.48 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.08 |
-0.54 |
-24.56 |
-61.63 |
-99.10 |
-1.53 |
12.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.30 |
0.22 |
0.21 |
0.30 |
0.37 |
0.40 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.64 |
0.66 |
0.63 |
0.68 |
0.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
280 |
209 |
875 |
817 |
906 |
808 |
830 |
| Invested Capital Turnover |
|
0.25 |
0.42 |
0.28 |
0.24 |
0.36 |
0.44 |
0.48 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-71 |
665 |
-58 |
89 |
-98 |
23 |
| Enterprise Value (EV) |
|
628 |
1,159 |
1,353 |
375 |
696 |
981 |
1,170 |
| Market Capitalization |
|
353 |
607 |
1,701 |
473 |
443 |
670 |
919 |
| Book Value per Share |
|
$0.14 |
($10.84) |
$2.29 |
$1.98 |
$1.78 |
$1.20 |
$1.25 |
| Tangible Book Value per Share |
|
$0.14 |
($10.90) |
$2.28 |
$1.98 |
$1.77 |
$1.19 |
$1.24 |
| Total Capital |
|
280 |
209 |
875 |
817 |
906 |
808 |
830 |
| Total Debt |
|
0.00 |
194 |
188 |
204 |
341 |
420 |
420 |
| Total Long-Term Debt |
|
0.00 |
73 |
73 |
73 |
87 |
189 |
55 |
| Net Debt |
|
-0.14 |
153 |
-348 |
-98 |
253 |
310 |
251 |
| Capital Expenditures (CapEx) |
|
20 |
19 |
88 |
151 |
185 |
18 |
16 |
| Net Nonoperating Expense (NNE) |
|
18 |
10 |
62 |
47 |
32 |
59 |
5.04 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
194 |
188 |
204 |
341 |
420 |
420 |
| Total Depreciation and Amortization (D&A) |
|
15 |
17 |
21 |
20 |
23 |
31 |
33 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
($0.52) |
($0.34) |
($0.61) |
($0.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
300.53M |
303.28M |
310.91M |
318.46M |
324.69M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
($0.52) |
($0.34) |
($0.61) |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
300.53M |
303.28M |
310.91M |
318.46M |
324.69M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
185.90M |
309.41M |
317.21M |
325.21M |
332.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-44 |
-26 |
-139 |
-111 |
-76 |
-17 |
3.90 |
| Normalized NOPAT Margin |
|
-63.38% |
-25.49% |
-91.01% |
-54.47% |
-24.56% |
-4.60% |
1.00% |
| Pre Tax Income Margin |
|
-84.86% |
-32.85% |
-134.83% |
-77.40% |
-34.59% |
-51.40% |
-8.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.48 |
-5.86 |
-38.15 |
-47.88 |
-40.22 |
-20.14 |
-7.10 |
| NOPAT to Interest Expense |
|
-6.64 |
-4.10 |
-26.71 |
-33.32 |
-28.34 |
-14.09 |
-4.93 |
| EBIT Less CapEx to Interest Expense |
|
-12.67 |
-9.11 |
-54.39 |
-93.29 |
-110.67 |
-21.97 |
-10.37 |
| NOPAT Less CapEx to Interest Expense |
|
-9.82 |
-7.35 |
-42.95 |
-78.72 |
-98.79 |
-15.91 |
-8.20 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
Quarterly Metrics And Ratios for Microvast
This table displays calculated financial ratios and metrics derived from Microvast's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
328,182,834.00 |
332,032,946.00 |
333,157,384.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
328,182,834.00 |
332,032,946.00 |
333,157,384.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.05 |
0.15 |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
58.00% |
66.49% |
7.69% |
21.29% |
17.27% |
45.31% |
10.23% |
16.45% |
-43.89% |
-55.63% |
-15.91% |
| EBITDA Growth |
|
45.76% |
29.88% |
-347.69% |
199.24% |
-361.61% |
507.71% |
-3.85% |
-64.13% |
124.69% |
-18.57% |
95.14% |
| EBIT Growth |
|
31.04% |
16.05% |
-289.43% |
150.62% |
-245.56% |
348.90% |
-4.22% |
-105.66% |
112.16% |
-21.16% |
87.91% |
| NOPAT Growth |
|
26.98% |
16.05% |
-289.43% |
172.31% |
-234.91% |
455.57% |
-4.22% |
-103.96% |
128.70% |
-21.16% |
87.91% |
| Net Income Growth |
|
27.03% |
16.05% |
-289.43% |
150.62% |
-234.77% |
348.90% |
-4.43% |
-111.24% |
120.09% |
-21.98% |
88.70% |
| EPS Growth |
|
20.00% |
20.00% |
-300.00% |
137.50% |
-200.00% |
162.50% |
-3.13% |
-100.00% |
179.17% |
-180.00% |
90.91% |
| Operating Cash Flow Growth |
|
-206.13% |
118.19% |
100.37% |
81.50% |
223.18% |
252.98% |
33,372.07% |
379.30% |
169.17% |
-417.98% |
-128.30% |
| Free Cash Flow Firm Growth |
|
-409.73% |
-263.55% |
-148.60% |
446.47% |
137.88% |
436.86% |
-598.10% |
-275.64% |
-115.02% |
-90.21% |
130.37% |
| Invested Capital Growth |
|
10.88% |
1.24% |
-5.56% |
-0.79% |
-10.80% |
-3.74% |
16.42% |
4.27% |
2.79% |
4.97% |
-7.98% |
| Revenue Q/Q Growth |
|
29.06% |
-22.97% |
2.62% |
18.89% |
24.78% |
-4.55% |
-21.73% |
34.82% |
-48.04% |
-16.79% |
55.03% |
| EBITDA Q/Q Growth |
|
23.45% |
-4.52% |
-447.29% |
129.37% |
-456.06% |
193.70% |
-239.41% |
107.71% |
144.55% |
205.74% |
-108.50% |
| EBIT Q/Q Growth |
|
8.80% |
-2.96% |
-309.09% |
116.76% |
-722.62% |
174.92% |
-271.29% |
99.29% |
1,434.80% |
381.06% |
-126.70% |
| NOPAT Q/Q Growth |
|
6.08% |
-0.99% |
-309.09% |
124.13% |
-535.01% |
207.23% |
-219.90% |
99.29% |
3,250.29% |
191.18% |
-118.69% |
| Net Income Q/Q Growth |
|
6.04% |
-0.95% |
-309.09% |
116.89% |
-721.45% |
175.06% |
-271.64% |
98.60% |
1,210.75% |
191.50% |
-124.87% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-300.00% |
112.00% |
-900.00% |
120.83% |
-760.00% |
100.00% |
0.00% |
-121.05% |
25.00% |
| Operating Cash Flow Q/Q Growth |
|
83.12% |
141.01% |
-94.53% |
-4,990.99% |
212.38% |
17.51% |
418.26% |
-59.19% |
8.30% |
-238.81% |
53.88% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,774.75% |
56.45% |
-1.59% |
156.32% |
104.95% |
130.04% |
-310.53% |
82.30% |
82.47% |
248.72% |
559.68% |
| Invested Capital Q/Q Growth |
|
12.98% |
-4.95% |
-10.47% |
5.03% |
1.59% |
-2.31% |
8.28% |
-2.98% |
0.15% |
-0.24% |
-5.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-15.63% |
-21.52% |
-114.78% |
21.56% |
-61.51% |
60.38% |
-107.56% |
6.15% |
28.95% |
106.38% |
-5.83% |
| EBIT Margin |
|
-23.06% |
-31.13% |
-124.11% |
13.62% |
-67.95% |
53.33% |
-116.71% |
-0.61% |
15.76% |
91.09% |
-15.69% |
| Profit (Net Income) Margin |
|
-23.76% |
-31.13% |
-124.11% |
13.62% |
-67.82% |
53.33% |
-116.95% |
-1.22% |
26.03% |
91.19% |
-14.63% |
| Tax Burden Percent |
|
100.04% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.21% |
198.53% |
161.28% |
100.11% |
100.00% |
| Interest Burden Percent |
|
102.99% |
100.00% |
100.00% |
100.00% |
99.81% |
100.00% |
100.00% |
100.00% |
102.44% |
100.00% |
93.24% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-61.28% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-5.94% |
-9.08% |
-39.70% |
6.18% |
-21.07% |
27.60% |
-43.69% |
-0.23% |
12.47% |
36.73% |
-4.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.65% |
-12.20% |
-52.49% |
6.18% |
-27.56% |
27.60% |
-51.92% |
-0.48% |
12.47% |
36.74% |
-4.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.00% |
-5.06% |
-24.17% |
3.19% |
-22.04% |
16.79% |
-49.76% |
-0.44% |
13.12% |
27.83% |
-4.09% |
| Return on Equity (ROE) |
|
-9.94% |
-14.14% |
-63.87% |
9.37% |
-43.11% |
44.39% |
-93.45% |
-0.68% |
25.59% |
64.56% |
-8.25% |
| Cash Return on Invested Capital (CROIC) |
|
-18.97% |
-9.97% |
-10.69% |
-9.25% |
-4.55% |
-5.66% |
-25.15% |
-15.13% |
-5.71% |
-8.95% |
13.97% |
| Operating Return on Assets (OROA) |
|
-6.81% |
-10.34% |
-43.75% |
4.90% |
-25.22% |
21.95% |
-50.43% |
-0.27% |
6.32% |
30.15% |
-4.98% |
| Return on Assets (ROA) |
|
-7.02% |
-10.34% |
-43.75% |
4.90% |
-25.18% |
21.95% |
-50.53% |
-0.54% |
10.44% |
30.18% |
-4.64% |
| Return on Common Equity (ROCE) |
|
-9.94% |
-14.11% |
-63.75% |
9.35% |
-43.11% |
44.39% |
-93.45% |
-0.68% |
25.59% |
64.56% |
-8.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-18.62% |
-38.93% |
-23.58% |
0.00% |
-23.96% |
-31.83% |
-35.77% |
0.00% |
-9.18% |
9.44% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-17 |
-71 |
13 |
-58 |
62 |
-74 |
-0.53 |
17 |
48 |
-9.00 |
| NOPAT Margin |
|
-16.62% |
-21.79% |
-86.88% |
13.62% |
-47.47% |
53.33% |
-81.69% |
-0.43% |
26.03% |
91.09% |
-10.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.71% |
3.12% |
12.79% |
0.00% |
6.49% |
0.00% |
8.23% |
0.25% |
0.00% |
-0.01% |
0.81% |
| SG&A Expenses to Revenue |
|
17.48% |
21.42% |
18.49% |
16.09% |
12.99% |
12.99% |
12.29% |
11.26% |
25.74% |
26.77% |
16.60% |
| Operating Expenses to Revenue |
|
123.06% |
131.13% |
224.11% |
86.38% |
167.95% |
46.67% |
216.71% |
100.61% |
84.24% |
8.91% |
115.69% |
| Earnings before Interest and Taxes (EBIT) |
|
-24 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-0.75 |
10 |
48 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
-17 |
-94 |
21 |
-75 |
70 |
-98 |
7.52 |
18 |
56 |
-4.78 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.79 |
0.49 |
0.32 |
0.17 |
1.73 |
0.84 |
3.32 |
3.50 |
2.24 |
1.07 |
0.72 |
| Price to Tangible Book Value (P/TBV) |
|
0.79 |
0.49 |
0.32 |
0.17 |
1.74 |
0.84 |
3.34 |
3.52 |
2.25 |
1.07 |
0.72 |
| Price to Revenue (P/Rev) |
|
1.44 |
0.78 |
0.42 |
0.22 |
1.76 |
0.91 |
2.78 |
2.83 |
2.34 |
1.53 |
1.26 |
| 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 |
7.60 |
| 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% |
13.15% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.55 |
0.44 |
0.36 |
1.21 |
0.75 |
1.80 |
1.91 |
1.41 |
0.83 |
0.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.26 |
1.34 |
0.93 |
0.79 |
2.58 |
1.42 |
3.63 |
3.58 |
2.98 |
2.10 |
1.58 |
| 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 |
6.26 |
| 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 |
10.70 |
| 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 |
10.56 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
348.46 |
74.50 |
34.24 |
24.10 |
15.41 |
14.94 |
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 |
4.27 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.50 |
0.61 |
0.64 |
1.08 |
0.74 |
1.40 |
1.32 |
1.02 |
0.78 |
0.45 |
| Long-Term Debt to Equity |
|
0.15 |
0.16 |
0.20 |
0.25 |
0.49 |
0.32 |
0.21 |
0.21 |
0.13 |
0.06 |
0.03 |
| Financial Leverage |
|
0.46 |
0.41 |
0.46 |
0.52 |
0.80 |
0.61 |
0.96 |
0.92 |
1.05 |
0.76 |
0.82 |
| Leverage Ratio |
|
1.77 |
1.77 |
1.89 |
1.91 |
2.15 |
2.02 |
2.42 |
2.38 |
2.45 |
2.14 |
2.18 |
| Compound Leverage Factor |
|
1.82 |
1.77 |
1.89 |
1.91 |
2.15 |
2.02 |
2.42 |
2.38 |
2.51 |
2.14 |
2.03 |
| Debt to Total Capital |
|
37.70% |
33.38% |
38.01% |
38.87% |
51.98% |
42.44% |
58.32% |
56.81% |
50.56% |
43.73% |
30.93% |
| Short-Term Debt to Total Capital |
|
28.10% |
22.87% |
25.66% |
23.65% |
28.60% |
24.19% |
49.44% |
47.63% |
43.95% |
40.39% |
29.09% |
| Long-Term Debt to Total Capital |
|
9.60% |
10.51% |
12.35% |
15.21% |
23.38% |
18.25% |
8.88% |
9.18% |
6.61% |
3.33% |
1.84% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
62.30% |
66.62% |
61.99% |
61.13% |
48.02% |
57.56% |
41.68% |
43.20% |
49.44% |
56.27% |
69.07% |
| Debt to EBITDA |
|
-4.13 |
-3.63 |
-1.88 |
-3.68 |
-2.55 |
-4.31 |
-6.13 |
-4.97 |
-253.52 |
-23.75 |
3.11 |
| Net Debt to EBITDA |
|
-3.06 |
-2.51 |
-1.19 |
-2.44 |
-1.88 |
-2.73 |
-4.42 |
-3.47 |
-151.32 |
-12.34 |
1.28 |
| Long-Term Debt to EBITDA |
|
-1.05 |
-1.14 |
-0.61 |
-1.44 |
-1.15 |
-1.85 |
-0.93 |
-0.80 |
-33.16 |
-1.81 |
0.18 |
| Debt to NOPAT |
|
-4.58 |
-3.85 |
-2.25 |
-3.85 |
-3.07 |
-4.40 |
-6.29 |
-5.29 |
-17.36 |
-10.90 |
5.24 |
| Net Debt to NOPAT |
|
-3.40 |
-2.66 |
-1.42 |
-2.56 |
-2.27 |
-2.78 |
-4.54 |
-3.69 |
-10.36 |
-5.66 |
2.16 |
| Long-Term Debt to NOPAT |
|
-1.17 |
-1.21 |
-0.73 |
-1.51 |
-1.38 |
-1.89 |
-0.96 |
-0.86 |
-2.27 |
-0.83 |
0.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.19% |
0.20% |
0.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-106 |
-27 |
-28 |
20 |
40 |
92 |
-195 |
-34 |
-6.04 |
8.98 |
59 |
| Operating Cash Flow to CapEx |
|
-15.27% |
20.13% |
3.81% |
-119.85% |
3,389.44% |
307.42% |
1,353.02% |
146.12% |
2,783.39% |
-798.46% |
-92.91% |
| Free Cash Flow to Firm to Interest Expense |
|
-89.08 |
-15.85 |
-13.31 |
4.57 |
25.19 |
77.82 |
-155.45 |
-27.44 |
-5.00 |
7.32 |
44.60 |
| Operating Cash Flow to Interest Expense |
|
-4.16 |
1.17 |
0.05 |
-1.27 |
3.83 |
6.03 |
29.68 |
12.08 |
13.59 |
-18.58 |
-7.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-31.40 |
-4.65 |
-1.34 |
-2.32 |
3.71 |
4.07 |
27.48 |
3.81 |
13.11 |
-20.91 |
-16.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.30 |
0.33 |
0.35 |
0.36 |
0.37 |
0.41 |
0.43 |
0.44 |
0.40 |
0.33 |
0.32 |
| Fixed Asset Turnover |
|
0.63 |
0.63 |
0.68 |
0.67 |
0.68 |
0.74 |
0.82 |
0.84 |
0.78 |
0.64 |
0.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
906 |
820 |
734 |
795 |
808 |
789 |
855 |
829 |
830 |
828 |
786 |
| Invested Capital Turnover |
|
0.36 |
0.42 |
0.46 |
0.45 |
0.44 |
0.52 |
0.53 |
0.54 |
0.48 |
0.40 |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
89 |
10 |
-43 |
-6.36 |
-98 |
-31 |
121 |
34 |
23 |
39 |
-68 |
| Enterprise Value (EV) |
|
696 |
454 |
321 |
286 |
981 |
592 |
1,541 |
1,581 |
1,170 |
686 |
490 |
| Market Capitalization |
|
443 |
265 |
145 |
81 |
670 |
380 |
1,181 |
1,253 |
919 |
498 |
390 |
| Book Value per Share |
|
$1.78 |
$1.73 |
$1.43 |
$1.50 |
$1.20 |
$1.40 |
$1.09 |
$1.10 |
$1.25 |
$1.40 |
$1.63 |
| Tangible Book Value per Share |
|
$1.77 |
$1.72 |
$1.43 |
$1.49 |
$1.19 |
$1.40 |
$1.09 |
$1.09 |
$1.24 |
$1.40 |
$1.62 |
| Total Capital |
|
906 |
820 |
734 |
795 |
808 |
789 |
855 |
829 |
830 |
828 |
786 |
| Total Debt |
|
341 |
274 |
279 |
309 |
420 |
335 |
498 |
471 |
420 |
362 |
243 |
| Total Long-Term Debt |
|
87 |
86 |
91 |
121 |
189 |
144 |
76 |
76 |
55 |
28 |
14 |
| Net Debt |
|
253 |
190 |
176 |
205 |
310 |
212 |
360 |
328 |
251 |
188 |
100 |
| Capital Expenditures (CapEx) |
|
32 |
10 |
2.92 |
4.53 |
0.18 |
2.33 |
2.75 |
10 |
0.59 |
2.86 |
11 |
| Net Nonoperating Expense (NNE) |
|
7.38 |
7.45 |
30 |
0.00 |
25 |
0.00 |
32 |
0.96 |
0.00 |
-0.05 |
2.99 |
| Net Nonoperating Obligations (NNO) |
|
341 |
274 |
279 |
309 |
420 |
335 |
498 |
471 |
420 |
362 |
243 |
| Total Depreciation and Amortization (D&A) |
|
7.69 |
7.66 |
7.64 |
7.72 |
7.81 |
8.18 |
8.30 |
8.27 |
8.38 |
8.08 |
8.08 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
($0.08) |
($0.32) |
$0.04 |
($0.25) |
$0.19 |
($0.33) |
$0.00 |
$0.05 |
$0.15 |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
310.91M |
315.37M |
315.51M |
320.55M |
318.46M |
323.43M |
323.64M |
323.76M |
324.69M |
332.36M |
348.95M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.08) |
($0.32) |
$0.03 |
($0.24) |
$0.05 |
($0.33) |
$0.00 |
$0.19 |
($0.04) |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
310.91M |
315.37M |
315.51M |
367.03M |
318.46M |
374.43M |
323.64M |
323.76M |
324.69M |
385.27M |
348.95M |
| 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 |
|
317.21M |
317.20M |
323.82M |
323.82M |
325.21M |
325.34M |
325.35M |
328.18M |
332.03M |
333.16M |
384.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
-18 |
-9.31 |
1.41 |
4.50 |
12 |
11 |
8.38 |
-29 |
-11 |
-4.91 |
| Normalized NOPAT Margin |
|
-16.76% |
-22.18% |
-11.38% |
1.45% |
3.71% |
10.21% |
12.30% |
6.85% |
-46.23% |
-20.76% |
-5.99% |
| Pre Tax Income Margin |
|
-23.75% |
-31.13% |
-124.11% |
13.62% |
-67.82% |
53.33% |
-116.71% |
-0.61% |
16.14% |
91.09% |
-14.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-20.04 |
-14.33 |
-48.50 |
3.09 |
-51.71 |
52.01 |
-84.54 |
-0.60 |
8.29 |
39.25 |
-9.68 |
| NOPAT to Interest Expense |
|
-14.45 |
-10.03 |
-33.95 |
3.09 |
-36.13 |
52.01 |
-59.17 |
-0.42 |
13.69 |
39.25 |
-6.78 |
| EBIT Less CapEx to Interest Expense |
|
-47.28 |
-20.16 |
-49.89 |
2.03 |
-51.82 |
50.05 |
-86.73 |
-8.87 |
7.80 |
36.92 |
-18.20 |
| NOPAT Less CapEx to Interest Expense |
|
-41.69 |
-15.86 |
-35.34 |
2.03 |
-36.24 |
50.05 |
-61.37 |
-8.69 |
13.20 |
36.92 |
-15.30 |
| 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
Microvast’s latest statements show improving liquidity and lower liabilities, but the company remains unprofitable and cash-flow negative. In Q2 2026, revenue rose to $82.0 million from $52.9 million in Q1, although it remained below the $97.5 million reported in Q2 2025. The reported revenue mix is heavily influenced by “other non-interest income,” so investors should be cautious about treating the increase as evidence of sustained battery-business growth.
- Liabilities declined materially. Total liabilities fell to $409.1 million in Q2 2026 from $521.4 million in Q1 and $655.5 million in Q3 2025. Short-term debt dropped to $228.7 million from $334.6 million sequentially, while long-term debt declined to $14.4 million from $27.6 million.
- Debt repayment exceeded new borrowing in Q2. Microvast issued $17.6 million of debt but repaid $40.0 million, producing $21.1 million of negative financing cash flow. This is a healthier financing pattern than the debt-supported cash increases seen in several earlier quarters.
- Unrestricted cash was relatively stable. Cash and equivalents increased slightly to $127.8 million from $126.1 million in Q1 2026. Although total cash declined after including restricted cash, the company retained a meaningful unrestricted cash balance.
- Operating results improved from the year-ago period. The Q2 2026 net loss of $12.0 million was substantially smaller than the $106.1 million restated loss reported in Q2 2025. The latest loss also compares favorably with losses of $82.3 million in Q4 2024 and $26.2 million in Q2 2023.
- Capital investment continues. Property, plant and equipment increased to $537.8 million from $521.7 million in Q1 2026, while Q2 capital expenditures totaled $11.3 million. This suggests Microvast continues investing in manufacturing capacity and infrastructure.
- Revenue remains volatile and difficult to interpret. Quarterly revenue moved from $121.4 million in Q4 2024 to $63.5 million in Q4 2025, $52.9 million in Q1 2026 and $82.0 million in Q2 2026. The large “other non-interest income” component and recurring restatements reduce the usefulness of simple quarter-to-quarter comparisons.
- Interest costs remain a drag despite lower debt. Net interest expense improved to $595,000 in Q2 2026 from $845,000 in Q1, but interest expense was still $1.3 million. Further debt reduction could improve earnings if the company can maintain its lower borrowing balance.
- Operating cash flow deteriorated sharply. Microvast used $10.5 million of cash in operations in Q2 2026, following a $22.8 million outflow in Q1. This compares with positive operating cash flow of $16.4 million in Q4 2025 and $15.2 million in Q3 2025, indicating that recent earnings have not translated into dependable cash generation.
- The company remains dependent on external financing and cash reserves. Q2 cash fell by $30.9 million after operating and financing outflows, despite a $1.3 million foreign-exchange benefit. Continued cash burn could require additional borrowing or equity financing if operating cash flow does not recover.
- Accumulated losses and dilution remain significant risks. Retained earnings were negative $1.09 billion in Q2 2026, and weighted-average basic shares increased to approximately 349.0 million from 332.4 million in Q1. The quarterly loss also returned after Q1’s reported profit, with Q2 earnings per share at negative $0.03.
Overall, Microvast’s balance sheet improved during the latest quarter because of substantial debt repayment, but this progress was offset by renewed operating cash burn and a return to net losses. The key issue for investors is whether the company can convert its volatile revenue into recurring operating profits and positive cash flow before its remaining liquidity is depleted.
11/04/26 01:17 AM ETAI Generated. May Contain Errors.