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 |
|
Q1 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
- |
-37 |
-34 |
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
Consolidated Net Income / (Loss) |
|
- |
-37 |
-34 |
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
Net Income / (Loss) Continuing Operations |
|
- |
-37 |
-34 |
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
Total Pre-Tax Income |
|
- |
-37 |
-34 |
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
Total Revenue |
|
- |
39 |
66 |
48 |
76 |
80 |
104 |
80 |
82 |
97 |
121 |
Net Interest Income / (Expense) |
|
- |
0.10 |
0.72 |
0.92 |
1.03 |
0.09 |
-1.06 |
-1.61 |
-1.85 |
-4.10 |
-1.40 |
Total Interest Income |
|
- |
0.87 |
1.58 |
1.38 |
1.52 |
0.58 |
0.13 |
0.12 |
0.25 |
0.19 |
0.19 |
Investment Securities Interest Income |
|
- |
0.87 |
1.58 |
1.38 |
1.52 |
0.58 |
0.13 |
0.12 |
0.25 |
0.19 |
0.19 |
Total Interest Expense |
|
- |
0.77 |
0.86 |
0.46 |
0.49 |
0.49 |
1.19 |
1.73 |
2.09 |
4.29 |
1.60 |
Long-Term Debt Interest Expense |
|
- |
0.77 |
0.86 |
0.46 |
0.49 |
0.49 |
1.19 |
1.73 |
2.09 |
4.29 |
1.60 |
Total Non-Interest Income |
|
- |
39 |
65 |
47 |
75 |
80 |
105 |
81 |
84 |
101 |
123 |
Other Non-Interest Income |
|
- |
39 |
65 |
47 |
75 |
80 |
105 |
81 |
84 |
101 |
113 |
Total Non-Interest Expense |
|
- |
75 |
100 |
77 |
102 |
106 |
127 |
105 |
183 |
84 |
204 |
Marketing Expense |
|
- |
17 |
16 |
16 |
15 |
19 |
18 |
17 |
15 |
16 |
16 |
Other Operating Expenses |
|
- |
59 |
82 |
63 |
87 |
87 |
109 |
88 |
80 |
80 |
94 |
Other Special Charges |
|
- |
-0.97 |
0.26 |
-0.88 |
-0.39 |
-0.53 |
-0.21 |
-0.44 |
0.23 |
-11 |
89 |
Basic Earnings per Share |
|
- |
($0.12) |
($0.10) |
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.04 |
($0.25) |
Weighted Average Basic Shares Outstanding |
|
- |
305.98M |
303.28M |
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
320.55M |
318.46M |
Diluted Earnings per Share |
|
- |
($0.12) |
($0.10) |
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.03 |
($0.24) |
Weighted Average Diluted Shares Outstanding |
|
- |
305.98M |
303.28M |
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
367.03M |
318.46M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
309.29M |
309.41M |
309.43M |
316.31M |
316.53M |
317.21M |
317.20M |
323.82M |
323.82M |
325.21M |
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 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-233 |
-214 |
21 |
Net Cash From Operating Activities |
-54 |
-75 |
2.81 |
Net Cash From Continuing Operating Activities |
-54 |
-75 |
2.81 |
Net Income / (Loss) Continuing Operations |
-158 |
-106 |
-195 |
Consolidated Net Income / (Loss) |
-158 |
-106 |
-195 |
Provision For Loan Losses |
1.64 |
0.24 |
3.74 |
Depreciation Expense |
20 |
22 |
30 |
Amortization Expense |
0.55 |
0.79 |
0.78 |
Non-Cash Adjustments to Reconcile Net Income |
113 |
86 |
216 |
Changes in Operating Assets and Liabilities, net |
-30 |
-78 |
-53 |
Net Cash From Investing Activities |
-176 |
-166 |
-12 |
Net Cash From Continuing Investing Activities |
-176 |
-166 |
-12 |
Purchase of Property, Leasehold Improvements and Equipment |
-151 |
-187 |
-28 |
Purchase of Investment Securities |
-25 |
-5.97 |
0.00 |
Sale of Property, Leasehold Improvements and Equipment |
0.01 |
1.65 |
10 |
Sale and/or Maturity of Investments |
0.00 |
26 |
5.56 |
Net Cash From Financing Activities |
4.97 |
33 |
38 |
Net Cash From Continuing Financing Activities |
4.97 |
33 |
38 |
Issuance of Debt |
59 |
48 |
127 |
Repayment of Debt |
-54 |
-15 |
-67 |
Other Financing Activities, Net |
0.00 |
0.00 |
-22 |
Effect of Exchange Rate Changes |
-8.59 |
-6.56 |
-6.84 |
Cash Interest Paid |
5.14 |
4.37 |
7.44 |
Cash Income Taxes Paid |
0.00 |
0.00 |
0.00 |
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 |
|
Q1 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
- |
19 |
-113 |
-42 |
-90 |
-81 |
-1.02 |
-1.49 |
18 |
10 |
-5.37 |
Net Cash From Operating Activities |
|
- |
4.94 |
4.67 |
-11 |
-30 |
-29 |
-4.95 |
2.03 |
0.11 |
-5.43 |
6.10 |
Net Cash From Continuing Operating Activities |
|
- |
4.94 |
4.67 |
-11 |
-30 |
-29 |
-4.95 |
2.03 |
0.11 |
-5.43 |
6.10 |
Net Income / (Loss) Continuing Operations |
|
- |
-37 |
-34 |
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
-9.87 |
-82 |
Consolidated Net Income / (Loss) |
|
- |
-37 |
-34 |
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
-9.87 |
-82 |
Provision For Loan Losses |
|
- |
1.19 |
-1.85 |
-1.09 |
0.26 |
-0.21 |
1.27 |
0.58 |
0.18 |
-0.99 |
3.98 |
Depreciation Expense |
|
- |
4.78 |
4.65 |
4.89 |
4.91 |
4.85 |
7.50 |
7.47 |
7.44 |
7.53 |
7.62 |
Amortization Expense |
|
- |
0.14 |
0.13 |
0.21 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
Non-Cash Adjustments to Reconcile Net Income |
|
- |
23 |
29 |
22 |
23 |
21 |
21 |
16 |
108 |
35 |
81 |
Changes in Operating Assets and Liabilities, net |
|
- |
13 |
6.20 |
-7.52 |
-32 |
-29 |
-11 |
2.89 |
-14 |
-37 |
-4.29 |
Net Cash From Investing Activities |
|
- |
-17 |
-91 |
-36 |
-58 |
-60 |
-12 |
-4.53 |
-2.92 |
-4.53 |
-0.18 |
Net Cash From Continuing Investing Activities |
|
- |
-17 |
-91 |
-36 |
-58 |
-60 |
-12 |
-4.53 |
-2.92 |
-4.53 |
-0.18 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
-17 |
-66 |
-36 |
-58 |
-60 |
-33 |
-10 |
-2.95 |
-14 |
-0.36 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
0.34 |
0.31 |
0.23 |
0.77 |
0.15 |
0.03 |
9.65 |
0.18 |
Net Cash From Financing Activities |
|
- |
38 |
-29 |
4.38 |
0.91 |
6.86 |
21 |
6.26 |
22 |
18 |
-9.05 |
Net Cash From Continuing Financing Activities |
|
- |
38 |
-29 |
4.38 |
0.91 |
6.86 |
21 |
6.26 |
22 |
18 |
-9.05 |
Issuance of Debt |
|
- |
45 |
- |
4.38 |
4.85 |
9.21 |
29 |
19 |
34 |
43 |
31 |
Repayment of Debt |
|
- |
-7.15 |
-29 |
0.00 |
-3.94 |
-2.35 |
-8.53 |
-13 |
-11 |
-8.38 |
-34 |
Other Financing Activities, Net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-5.77 |
Effect of Exchange Rate Changes |
|
- |
-7.46 |
2.74 |
0.47 |
-3.65 |
1.09 |
-4.47 |
-5.25 |
-1.64 |
2.30 |
-2.24 |
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 |
2022 |
2023 |
2024 |
Total Assets |
985 |
1,097 |
952 |
Cash and Due from Banks |
231 |
45 |
73 |
Restricted Cash |
71 |
44 |
37 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
348 |
633 |
490 |
Intangible Assets |
1.64 |
3.14 |
2.61 |
Other Assets |
333 |
373 |
350 |
Total Liabilities & Shareholders' Equity |
985 |
1,097 |
952 |
Total Liabilities |
372 |
533 |
564 |
Short-Term Debt |
131 |
254 |
231 |
Accrued Interest Payable |
67 |
149 |
99 |
Other Short-Term Payables |
54 |
0.00 |
0.01 |
Long-Term Debt |
73 |
87 |
189 |
Other Long-Term Liabilities |
47 |
42 |
45 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
613 |
564 |
388 |
Total Preferred & Common Equity |
613 |
564 |
388 |
Total Common Equity |
613 |
564 |
388 |
Common Stock |
1,416 |
1,481 |
1,513 |
Retained Earnings |
-791 |
-898 |
-1,093 |
Accumulated Other Comprehensive Income / (Loss) |
-18 |
-26 |
-38 |
Other Equity Adjustments |
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 |
|
Q2 2021 |
Q3 2021 |
Q4 2021 |
Q1 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
282 |
990 |
- |
999 |
973 |
1,004 |
998 |
1,017 |
1,041 |
961 |
998 |
Cash and Due from Banks |
|
0.07 |
573 |
- |
416 |
296 |
200 |
143 |
67 |
39 |
68 |
64 |
Restricted Cash |
|
282 |
40 |
- |
55 |
83 |
60 |
28 |
22 |
45 |
35 |
40 |
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 |
Premises and Equipment, Net |
|
- |
237 |
- |
285 |
299 |
456 |
510 |
561 |
628 |
508 |
516 |
Intangible Assets |
|
- |
2.02 |
- |
1.82 |
1.70 |
3.69 |
3.34 |
3.21 |
2.99 |
2.85 |
2.79 |
Other Assets |
|
0.04 |
139 |
- |
241 |
294 |
284 |
314 |
363 |
325 |
348 |
375 |
Total Liabilities & Shareholders' Equity |
|
282 |
990 |
- |
999 |
973 |
1,004 |
998 |
1,017 |
1,041 |
961 |
998 |
Total Liabilities |
|
6.67 |
274 |
- |
341 |
357 |
398 |
418 |
449 |
495 |
506 |
512 |
Short-Term Debt |
|
0.00 |
103 |
- |
117 |
116 |
131 |
123 |
159 |
187 |
188 |
188 |
Accrued Interest Payable |
|
- |
- |
- |
61 |
80 |
94 |
117 |
122 |
138 |
143 |
105 |
Other Short-Term Payables |
|
0.80 |
50 |
- |
3.60 |
36 |
53 |
53 |
54 |
41 |
41 |
43 |
Long-Term Debt |
|
1.69 |
73 |
- |
73 |
82 |
73 |
75 |
75 |
86 |
91 |
121 |
Other Long-Term Liabilities |
|
4.18 |
47 |
- |
87 |
43 |
47 |
50 |
38 |
42 |
43 |
55 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
-6.47 |
717 |
- |
657 |
616 |
606 |
580 |
567 |
546 |
455 |
486 |
Total Preferred & Common Equity |
|
-6.47 |
717 |
- |
657 |
616 |
604 |
578 |
565 |
546 |
455 |
486 |
Total Common Equity |
|
-6.47 |
717 |
- |
657 |
616 |
604 |
578 |
565 |
546 |
455 |
486 |
Common Stock |
|
0.00 |
1,291 |
- |
1,320 |
1,398 |
1,434 |
1,452 |
1,468 |
1,493 |
1,506 |
1,512 |
Retained Earnings |
|
-6.48 |
-585 |
- |
-677 |
-757 |
-821 |
-847 |
-873 |
-922 |
-1,024 |
-1,011 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
4.98 |
- |
7.69 |
-31 |
-16 |
-34 |
-36 |
-31 |
-33 |
-22 |
Other Equity Adjustments |
|
- |
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 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
33.44% |
50.52% |
23.62% |
EBITDA Growth |
25.29% |
40.35% |
-99.10% |
EBIT Growth |
22.92% |
33.58% |
-85.08% |
NOPAT Growth |
23.40% |
32.73% |
-83.70% |
Net Income Growth |
23.38% |
32.74% |
-83.68% |
EPS Growth |
58.73% |
34.62% |
-79.41% |
Operating Cash Flow Growth |
-19.74% |
-39.64% |
103.74% |
Free Cash Flow Firm Growth |
93.47% |
-208.86% |
76.12% |
Invested Capital Growth |
-6.61% |
10.88% |
-10.80% |
Revenue Q/Q Growth |
-6.38% |
13.39% |
4.93% |
EBITDA Q/Q Growth |
7.49% |
13.94% |
-96.13% |
EBIT Q/Q Growth |
7.16% |
9.04% |
-70.50% |
NOPAT Q/Q Growth |
7.76% |
7.87% |
-70.56% |
Net Income Q/Q Growth |
7.56% |
7.88% |
-70.54% |
EPS Q/Q Growth |
-4.00% |
5.56% |
-60.53% |
Operating Cash Flow Q/Q Growth |
31.72% |
-14.65% |
134.15% |
Free Cash Flow Firm Q/Q Growth |
-28.83% |
-139.63% |
47.19% |
Invested Capital Q/Q Growth |
0.31% |
12.98% |
1.59% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
-67.90% |
-26.91% |
-43.34% |
EBIT Margin |
-77.86% |
-34.36% |
-51.44% |
Profit (Net Income) Margin |
-77.42% |
-34.59% |
-51.40% |
Tax Burden Percent |
100.02% |
100.01% |
100.00% |
Interest Burden Percent |
99.41% |
100.67% |
99.92% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-13.09% |
-8.65% |
-15.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-37.35% |
-20.36% |
-31.38% |
Return on Net Nonoperating Assets (RNNOA) |
-11.25% |
-9.43% |
-25.09% |
Return on Equity (ROE) |
-24.34% |
-18.08% |
-41.06% |
Cash Return on Invested Capital (CROIC) |
-6.26% |
-18.97% |
-4.55% |
Operating Return on Assets (OROA) |
-16.07% |
-10.15% |
-19.10% |
Return on Assets (ROA) |
-15.98% |
-10.22% |
-19.08% |
Return on Common Equity (ROCE) |
-24.34% |
-18.08% |
-41.06% |
Return on Equity Simple (ROE_SIMPLE) |
-25.81% |
-18.86% |
-50.39% |
Net Operating Profit after Tax (NOPAT) |
-111 |
-74 |
-137 |
NOPAT Margin |
-54.18% |
-24.21% |
-35.98% |
Net Nonoperating Expense Percent (NNEP) |
24.26% |
11.72% |
15.41% |
SG&A Expenses to Revenue |
32.36% |
22.31% |
16.74% |
Operating Expenses to Revenue |
177.86% |
134.36% |
151.44% |
Earnings before Interest and Taxes (EBIT) |
-159 |
-106 |
-196 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-139 |
-83 |
-165 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.77 |
0.79 |
1.73 |
Price to Tangible Book Value (P/TBV) |
0.77 |
0.79 |
1.74 |
Price to Revenue (P/Rev) |
2.32 |
1.44 |
1.76 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.46 |
0.77 |
1.21 |
Enterprise Value to Revenue (EV/Rev) |
1.83 |
2.26 |
2.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
348.46 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.33 |
0.61 |
1.08 |
Long-Term Debt to Equity |
0.12 |
0.15 |
0.49 |
Financial Leverage |
0.30 |
0.46 |
0.80 |
Leverage Ratio |
1.52 |
1.77 |
2.15 |
Compound Leverage Factor |
1.51 |
1.78 |
2.15 |
Debt to Total Capital |
24.94% |
37.70% |
51.98% |
Short-Term Debt to Total Capital |
16.02% |
28.10% |
28.60% |
Long-Term Debt to Total Capital |
8.92% |
9.60% |
23.38% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
75.06% |
62.30% |
48.02% |
Debt to EBITDA |
-1.47 |
-4.13 |
-2.55 |
Net Debt to EBITDA |
0.71 |
-3.06 |
-1.88 |
Long-Term Debt to EBITDA |
-0.53 |
-1.05 |
-1.15 |
Debt to NOPAT |
-1.84 |
-4.58 |
-3.07 |
Net Debt to NOPAT |
0.89 |
-3.40 |
-2.27 |
Long-Term Debt to NOPAT |
-0.66 |
-1.17 |
-1.38 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-53 |
-163 |
-39 |
Operating Cash Flow to CapEx |
-35.74% |
-40.67% |
15.88% |
Free Cash Flow to Firm to Interest Expense |
-15.92 |
-62.17 |
-4.02 |
Operating Cash Flow to Interest Expense |
-16.23 |
-28.65 |
0.29 |
Operating Cash Flow Less CapEx to Interest Expense |
-61.63 |
-99.10 |
-1.53 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.21 |
0.30 |
0.37 |
Fixed Asset Turnover |
0.66 |
0.63 |
0.68 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
817 |
906 |
808 |
Invested Capital Turnover |
0.24 |
0.36 |
0.44 |
Increase / (Decrease) in Invested Capital |
-58 |
89 |
-98 |
Enterprise Value (EV) |
375 |
696 |
981 |
Market Capitalization |
473 |
443 |
670 |
Book Value per Share |
$1.98 |
$1.78 |
$1.20 |
Tangible Book Value per Share |
$1.98 |
$1.77 |
$1.19 |
Total Capital |
817 |
906 |
808 |
Total Debt |
204 |
341 |
420 |
Total Long-Term Debt |
73 |
87 |
189 |
Net Debt |
-98 |
253 |
310 |
Capital Expenditures (CapEx) |
151 |
185 |
18 |
Net Nonoperating Expense (NNE) |
47 |
32 |
59 |
Net Nonoperating Obligations (NNO) |
204 |
341 |
420 |
Total Depreciation and Amortization (D&A) |
20 |
23 |
31 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.52) |
($0.34) |
($0.61) |
Adjusted Weighted Average Basic Shares Outstanding |
303.28M |
310.91M |
318.46M |
Adjusted Diluted Earnings per Share |
($0.52) |
($0.34) |
($0.61) |
Adjusted Weighted Average Diluted Shares Outstanding |
303.28M |
310.91M |
318.46M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
309.41M |
317.21M |
325.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
-111 |
-76 |
-17 |
Normalized NOPAT Margin |
-54.47% |
-24.56% |
-4.60% |
Pre Tax Income Margin |
-77.40% |
-34.59% |
-51.40% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-47.88 |
-40.22 |
-20.14 |
NOPAT to Interest Expense |
-33.32 |
-28.34 |
-14.09 |
EBIT Less CapEx to Interest Expense |
-93.29 |
-110.67 |
-21.97 |
NOPAT Less CapEx to Interest Expense |
-78.72 |
-98.79 |
-15.91 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
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 |
|
Q1 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
- |
16.35% |
-17.54% |
32.36% |
18.84% |
107.19% |
58.00% |
66.49% |
7.69% |
21.29% |
17.27% |
EBITDA Growth |
|
- |
71.59% |
27.36% |
36.14% |
46.17% |
33.18% |
45.76% |
29.88% |
-347.69% |
199.24% |
-361.61% |
EBIT Growth |
|
- |
68.59% |
26.17% |
32.45% |
40.98% |
28.38% |
31.04% |
16.05% |
-289.43% |
150.62% |
-245.56% |
NOPAT Growth |
|
- |
68.60% |
28.32% |
32.45% |
40.98% |
28.38% |
26.98% |
16.05% |
-289.43% |
172.31% |
-234.91% |
Net Income Growth |
|
- |
68.63% |
27.75% |
32.45% |
40.98% |
28.38% |
27.03% |
16.05% |
-289.43% |
150.62% |
-234.77% |
EPS Growth |
|
- |
75.51% |
-25.00% |
33.33% |
46.67% |
33.33% |
20.00% |
20.00% |
-300.00% |
137.50% |
-200.00% |
Operating Cash Flow Growth |
|
- |
151.31% |
122.89% |
55.18% |
22.73% |
-693.97% |
-206.13% |
118.19% |
100.37% |
81.50% |
223.18% |
Free Cash Flow Firm Growth |
|
- |
107.71% |
104.91% |
102.80% |
109.45% |
-110.60% |
-409.73% |
-263.55% |
-148.60% |
446.47% |
137.88% |
Invested Capital Growth |
|
- |
-8.84% |
-6.61% |
-4.42% |
-8.87% |
-1.56% |
10.88% |
1.24% |
-5.56% |
-0.79% |
-10.80% |
Revenue Q/Q Growth |
|
- |
-39.45% |
69.23% |
-28.71% |
58.65% |
5.56% |
29.06% |
-22.97% |
2.62% |
18.89% |
24.78% |
EBITDA Q/Q Growth |
|
- |
18.86% |
5.69% |
17.94% |
14.28% |
-1.91% |
23.45% |
-4.52% |
-447.29% |
129.37% |
-456.06% |
EBIT Q/Q Growth |
|
- |
17.29% |
5.30% |
14.56% |
11.81% |
-1.30% |
8.80% |
-2.96% |
-309.09% |
116.76% |
-722.62% |
NOPAT Q/Q Growth |
|
- |
17.29% |
7.88% |
12.16% |
11.81% |
-0.36% |
6.08% |
-0.99% |
-309.09% |
124.13% |
-535.01% |
Net Income Q/Q Growth |
|
- |
17.29% |
7.79% |
12.25% |
11.81% |
-0.36% |
6.04% |
-0.95% |
-309.09% |
116.89% |
-721.45% |
EPS Q/Q Growth |
|
- |
20.00% |
16.67% |
0.00% |
20.00% |
0.00% |
0.00% |
0.00% |
-300.00% |
112.00% |
-900.00% |
Operating Cash Flow Q/Q Growth |
|
- |
112.79% |
-5.53% |
-339.25% |
-167.26% |
1.68% |
83.12% |
141.01% |
-94.53% |
-4,990.99% |
212.38% |
Free Cash Flow Firm Q/Q Growth |
|
- |
108.80% |
-35.84% |
-51.01% |
241.85% |
-109.87% |
-1,774.75% |
56.45% |
-1.59% |
156.32% |
104.95% |
Invested Capital Q/Q Growth |
|
- |
-4.53% |
0.31% |
-0.85% |
-4.02% |
3.13% |
12.98% |
-4.95% |
-10.47% |
5.03% |
1.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
- |
-81.69% |
-45.52% |
-51.10% |
-27.61% |
-26.35% |
-15.63% |
-21.52% |
-114.78% |
21.56% |
-61.51% |
EBIT Margin |
|
- |
-94.40% |
-52.83% |
-61.74% |
-34.32% |
-32.63% |
-23.06% |
-31.13% |
-124.11% |
13.62% |
-67.95% |
Profit (Net Income) Margin |
|
- |
-94.40% |
-51.44% |
-61.74% |
-34.32% |
-32.63% |
-23.76% |
-31.13% |
-124.11% |
13.62% |
-67.82% |
Tax Burden Percent |
|
- |
100.00% |
100.10% |
100.00% |
100.00% |
100.00% |
100.04% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
- |
100.00% |
97.27% |
100.00% |
100.00% |
100.00% |
102.99% |
100.00% |
100.00% |
100.00% |
99.81% |
Effective Tax Rate |
|
- |
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) |
|
- |
-16.90% |
-8.69% |
-11.36% |
-6.77% |
-7.67% |
-5.94% |
-9.08% |
-39.70% |
6.18% |
-21.07% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
- |
-22.75% |
-13.87% |
-15.86% |
-10.72% |
-11.30% |
-8.65% |
-12.20% |
-52.49% |
6.18% |
-27.56% |
Return on Net Nonoperating Assets (RNNOA) |
|
- |
-6.40% |
-4.18% |
-4.94% |
-3.44% |
-4.13% |
-4.00% |
-5.06% |
-24.17% |
3.19% |
-22.04% |
Return on Equity (ROE) |
|
- |
-23.29% |
-12.87% |
-16.30% |
-10.22% |
-11.80% |
-9.94% |
-14.14% |
-63.87% |
9.37% |
-43.11% |
Cash Return on Invested Capital (CROIC) |
|
- |
-4.81% |
-6.26% |
-7.64% |
-1.53% |
-8.44% |
-18.97% |
-9.97% |
-10.69% |
-9.25% |
-4.55% |
Operating Return on Assets (OROA) |
|
- |
-20.99% |
-10.90% |
-13.43% |
-8.01% |
-8.90% |
-6.81% |
-10.34% |
-43.75% |
4.90% |
-25.22% |
Return on Assets (ROA) |
|
- |
-20.99% |
-10.62% |
-13.43% |
-8.01% |
-8.90% |
-7.02% |
-10.34% |
-43.75% |
4.90% |
-25.18% |
Return on Common Equity (ROCE) |
|
- |
-23.29% |
-12.87% |
-16.28% |
-10.20% |
-11.78% |
-9.94% |
-14.11% |
-63.75% |
9.35% |
-43.11% |
Return on Equity Simple (ROE_SIMPLE) |
|
- |
-27.79% |
0.00% |
-23.85% |
-21.79% |
-20.43% |
0.00% |
-18.62% |
-38.93% |
-23.58% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
- |
-26 |
-24 |
-21 |
-18 |
-18 |
-17 |
-17 |
-71 |
13 |
-58 |
NOPAT Margin |
|
- |
-66.08% |
-35.97% |
-43.22% |
-24.02% |
-22.84% |
-16.62% |
-21.79% |
-86.88% |
13.62% |
-47.47% |
Net Nonoperating Expense Percent (NNEP) |
|
- |
5.85% |
5.18% |
4.51% |
3.95% |
3.63% |
2.71% |
3.12% |
12.79% |
0.00% |
6.49% |
SG&A Expenses to Revenue |
|
- |
43.96% |
24.03% |
33.09% |
20.27% |
24.03% |
17.48% |
21.42% |
18.49% |
16.09% |
12.99% |
Operating Expenses to Revenue |
|
- |
194.40% |
152.83% |
161.74% |
134.32% |
132.63% |
123.06% |
131.13% |
224.11% |
86.38% |
167.95% |
Earnings before Interest and Taxes (EBIT) |
|
- |
-37 |
-35 |
-30 |
-26 |
-26 |
-24 |
-25 |
-102 |
13 |
-82 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
- |
-32 |
-30 |
-24 |
-21 |
-21 |
-16 |
-17 |
-94 |
21 |
-75 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
- |
0.89 |
0.77 |
0.64 |
0.86 |
1.06 |
0.79 |
0.49 |
0.32 |
0.17 |
1.73 |
Price to Tangible Book Value (P/TBV) |
|
- |
0.89 |
0.77 |
0.64 |
0.86 |
1.06 |
0.79 |
0.49 |
0.32 |
0.17 |
1.74 |
Price to Revenue (P/Rev) |
|
- |
2.51 |
2.32 |
1.76 |
2.15 |
2.20 |
1.44 |
0.78 |
0.42 |
0.22 |
1.76 |
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 |
Dividend Yield |
|
- |
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% |
Enterprise Value to Invested Capital (EV/IC) |
|
- |
0.45 |
0.46 |
0.41 |
0.67 |
0.93 |
0.77 |
0.55 |
0.44 |
0.36 |
1.21 |
Enterprise Value to Revenue (EV/Rev) |
|
- |
1.68 |
1.83 |
1.51 |
2.28 |
2.75 |
2.26 |
1.34 |
0.93 |
0.79 |
2.58 |
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 |
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 |
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 |
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 |
348.46 |
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 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
- |
0.32 |
0.33 |
0.34 |
0.34 |
0.41 |
0.61 |
0.50 |
0.61 |
0.64 |
1.08 |
Long-Term Debt to Equity |
|
- |
0.13 |
0.12 |
0.12 |
0.13 |
0.13 |
0.15 |
0.16 |
0.20 |
0.25 |
0.49 |
Financial Leverage |
|
- |
0.28 |
0.30 |
0.31 |
0.32 |
0.37 |
0.46 |
0.41 |
0.46 |
0.52 |
0.80 |
Leverage Ratio |
|
- |
1.47 |
1.52 |
1.59 |
1.60 |
1.68 |
1.77 |
1.77 |
1.89 |
1.91 |
2.15 |
Compound Leverage Factor |
|
- |
1.47 |
1.48 |
1.59 |
1.60 |
1.68 |
1.82 |
1.77 |
1.89 |
1.91 |
2.15 |
Debt to Total Capital |
|
- |
24.36% |
24.94% |
25.18% |
25.41% |
29.22% |
37.70% |
33.38% |
38.01% |
38.87% |
51.98% |
Short-Term Debt to Total Capital |
|
- |
14.31% |
16.02% |
16.16% |
15.77% |
19.89% |
28.10% |
22.87% |
25.66% |
23.65% |
28.60% |
Long-Term Debt to Total Capital |
|
- |
10.05% |
8.92% |
9.02% |
9.64% |
9.32% |
9.60% |
10.51% |
12.35% |
15.21% |
23.38% |
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% |
Noncontrolling Interests to Total Capital |
|
- |
0.00% |
0.00% |
0.27% |
0.26% |
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
- |
75.64% |
75.06% |
74.55% |
74.33% |
70.54% |
62.30% |
66.62% |
61.99% |
61.13% |
48.02% |
Debt to EBITDA |
|
- |
-1.32 |
-1.47 |
-1.63 |
-1.85 |
-2.44 |
-4.13 |
-3.63 |
-1.88 |
-3.68 |
-2.55 |
Net Debt to EBITDA |
|
- |
1.20 |
0.71 |
0.45 |
-0.25 |
-1.51 |
-3.06 |
-2.51 |
-1.19 |
-2.44 |
-1.88 |
Long-Term Debt to EBITDA |
|
- |
-0.55 |
-0.53 |
-0.58 |
-0.70 |
-0.78 |
-1.05 |
-1.14 |
-0.61 |
-1.44 |
-1.15 |
Debt to NOPAT |
|
- |
-1.65 |
-1.84 |
-2.02 |
-2.24 |
-2.90 |
-4.58 |
-3.85 |
-2.25 |
-3.85 |
-3.07 |
Net Debt to NOPAT |
|
- |
1.51 |
0.89 |
0.56 |
-0.31 |
-1.79 |
-3.40 |
-2.66 |
-1.42 |
-2.56 |
-2.27 |
Long-Term Debt to NOPAT |
|
- |
-0.68 |
-0.66 |
-0.72 |
-0.85 |
-0.92 |
-1.17 |
-1.21 |
-0.73 |
-1.51 |
-1.38 |
Noncontrolling Interest Sharing Ratio |
|
- |
0.00% |
0.00% |
0.17% |
0.17% |
0.17% |
0.00% |
0.19% |
0.20% |
0.19% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
- |
53 |
34 |
17 |
57 |
-5.66 |
-106 |
-27 |
-28 |
20 |
40 |
Operating Cash Flow to CapEx |
|
- |
29.39% |
7.05% |
-31.38% |
-51.99% |
-49.14% |
-15.27% |
20.13% |
3.81% |
-119.85% |
3,389.44% |
Free Cash Flow to Firm to Interest Expense |
|
- |
68.98 |
39.92 |
36.56 |
117.79 |
-11.53 |
-89.08 |
-15.85 |
-13.31 |
4.57 |
25.19 |
Operating Cash Flow to Interest Expense |
|
- |
6.38 |
5.44 |
-24.33 |
-61.28 |
-59.76 |
-4.16 |
1.17 |
0.05 |
-1.27 |
3.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
- |
-15.33 |
-71.67 |
-101.85 |
-179.14 |
-181.37 |
-31.40 |
-4.65 |
-1.34 |
-2.32 |
3.71 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
- |
0.22 |
0.21 |
0.22 |
0.23 |
0.27 |
0.30 |
0.33 |
0.35 |
0.36 |
0.37 |
Fixed Asset Turnover |
|
- |
0.82 |
0.66 |
0.59 |
0.56 |
0.63 |
0.63 |
0.63 |
0.68 |
0.67 |
0.68 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
- |
814 |
817 |
810 |
777 |
802 |
906 |
820 |
734 |
795 |
808 |
Invested Capital Turnover |
|
- |
0.26 |
0.24 |
0.26 |
0.28 |
0.34 |
0.36 |
0.42 |
0.46 |
0.45 |
0.44 |
Increase / (Decrease) in Invested Capital |
|
- |
-79 |
-58 |
-37 |
-76 |
-13 |
89 |
10 |
-43 |
-6.36 |
-98 |
Enterprise Value (EV) |
|
- |
367 |
375 |
329 |
524 |
745 |
696 |
454 |
321 |
286 |
981 |
Market Capitalization |
|
- |
548 |
473 |
384 |
495 |
598 |
443 |
265 |
145 |
81 |
670 |
Book Value per Share |
|
- |
$2.04 |
$1.98 |
$1.95 |
$1.87 |
$1.79 |
$1.78 |
$1.73 |
$1.43 |
$1.50 |
$1.20 |
Tangible Book Value per Share |
|
- |
$2.03 |
$1.98 |
$1.94 |
$1.86 |
$1.78 |
$1.77 |
$1.72 |
$1.43 |
$1.49 |
$1.19 |
Total Capital |
|
- |
814 |
817 |
810 |
777 |
802 |
906 |
820 |
734 |
795 |
808 |
Total Debt |
|
- |
198 |
204 |
204 |
197 |
234 |
341 |
274 |
279 |
309 |
420 |
Total Long-Term Debt |
|
- |
82 |
73 |
73 |
75 |
75 |
87 |
86 |
91 |
121 |
189 |
Net Debt |
|
- |
-181 |
-98 |
-57 |
27 |
145 |
253 |
190 |
176 |
205 |
310 |
Capital Expenditures (CapEx) |
|
- |
17 |
66 |
36 |
57 |
60 |
32 |
10 |
2.92 |
4.53 |
0.18 |
Net Nonoperating Expense (NNE) |
|
- |
11 |
10 |
8.87 |
7.82 |
7.85 |
7.38 |
7.45 |
30 |
0.00 |
25 |
Net Nonoperating Obligations (NNO) |
|
- |
198 |
204 |
204 |
197 |
234 |
341 |
274 |
279 |
309 |
420 |
Total Depreciation and Amortization (D&A) |
|
- |
4.92 |
4.78 |
5.10 |
5.10 |
5.04 |
7.69 |
7.66 |
7.64 |
7.72 |
7.81 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
- |
($0.12) |
($0.10) |
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.04 |
($0.25) |
Adjusted Weighted Average Basic Shares Outstanding |
|
- |
305.98M |
303.28M |
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
320.55M |
318.46M |
Adjusted Diluted Earnings per Share |
|
- |
($0.12) |
($0.10) |
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.03 |
($0.24) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
- |
305.98M |
303.28M |
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
367.03M |
318.46M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
- |
309.29M |
309.41M |
309.43M |
316.31M |
316.53M |
317.21M |
317.20M |
323.82M |
323.82M |
325.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
- |
-26 |
-23 |
-21 |
-18 |
-18 |
-17 |
-18 |
-9.31 |
1.41 |
4.50 |
Normalized NOPAT Margin |
|
- |
-67.83% |
-35.69% |
-44.51% |
-24.34% |
-22.93% |
-16.76% |
-22.18% |
-11.38% |
1.45% |
3.71% |
Pre Tax Income Margin |
|
- |
-94.40% |
-51.39% |
-61.74% |
-34.32% |
-32.63% |
-23.75% |
-31.13% |
-124.11% |
13.62% |
-67.82% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
- |
-47.21 |
-40.34 |
-64.42 |
-53.55 |
-53.30 |
-20.04 |
-14.33 |
-48.50 |
3.09 |
-51.71 |
NOPAT to Interest Expense |
|
- |
-33.05 |
-27.47 |
-45.10 |
-37.48 |
-37.31 |
-14.45 |
-10.03 |
-33.95 |
3.09 |
-36.13 |
EBIT Less CapEx to Interest Expense |
|
- |
-68.93 |
-117.44 |
-141.95 |
-171.41 |
-174.92 |
-47.28 |
-20.16 |
-49.89 |
2.03 |
-51.82 |
NOPAT Less CapEx to Interest Expense |
|
- |
-54.76 |
-104.57 |
-122.62 |
-155.35 |
-158.93 |
-41.69 |
-15.86 |
-35.34 |
2.03 |
-36.24 |
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% |
Augmented Payout Ratio |
|
- |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Microvast Holdings, Inc. (NASDAQ: MVST) has demonstrated several significant financial trends over the last four years through Q4 2024, highlighted by its income, cash flow, and balance sheet statements.
Positive Factors:
- Increasing total revenue trend: The company’s total revenue has grown from approximately $48 million in Q1 2023 to $121.4 million in Q4 2024, showing substantial top-line expansion.
- Strong non-interest income: Other non-interest income has consistently contributed the majority of revenue, increasing from around $47 million in early 2023 to $113 million by Q4 2024.
- Operating cash flow improvements: Net cash from operating activities improved from negative $11.2 million in Q1 2023 to a positive $6.1 million in Q4 2024, indicating better cash generation from operations.
- Stable capital expenditures: Purchases of property, plant, and equipment have been substantial but at a manageable level, for example around $10 million to $35 million quarterly, signaling ongoing investment in operations and growth capacity.
- Debt activity: The company has actively managed its debt, issuing new debt to fund growth but also repaying significant portions, suggesting focused capital structure optimization.
- Increasing common equity: Total common equity has increased from approximately $657 million in Q1 2022 to $486 million by Q3 2024, showing equity funding and retained earnings fluctuations but a clear buildup of shareholder capital over time.
Neutral Factors:
- Interest expense increasing: Long-term debt interest expense rose from under $1 million in 2022 to about $1.6 million in Q4 2024, indicating slightly higher financing costs with debt increase.
- Net interest expense consistently negative: The net interest expense has been a drag on total revenue but relatively stable in the last quarters, reflecting debt servicing costs.
- Non-cash adjustments and depreciation: The depreciations and amortization expenses consistently add back significant non-cash charges, supporting operating cash flow but reflecting asset base growth.
- Foreign exchange impact: Effect of exchange rate changes on cash flows have been negative in recent quarters, potentially reflecting currency exposure risk.
Negative Factors:
- Consistent net losses: Despite growing revenues, Microvast has reported negative net income every quarter, with loss widening in recent quarters (e.g., -$82 million in Q4 2024).
- High operating expenses: Total non-interest expenses are significantly higher than revenues, nearing $204 million in Q4 2024, driven by marketing, operating expenses, and special charges.
- Negative retained earnings and accumulated losses: Retained earnings remain deeply negative, reflecting accumulated losses over the years, impacting overall equity strength.
- Cash burn and financing dependence: The company continues to burn cash as reflected by negative net change in cash for many quarters and relies on debt issuance to fund operations and investments.
- Diluted EPS remains negative: Per-share losses remain substantial, with diluted EPS at approximately -$0.24 in Q4 2024, indicating lack of profitability per share to date.
- Volatile cash flow from operations: While recent improvements show positive cash from operations, several quarters exhibited negative cash flows, showing business risk and growing pains.
Overall, Microvast shows strong revenue growth and investment activities indicating expansion efforts. However, persistent net losses, high operating expenses, and reliance on financing highlight significant risks and challenges as the company works toward sustainable profitability. Investors should weigh the growth opportunities versus ongoing cash burn and profitability hurdles when considering this stock.
08/29/25 10:08 AM ETAI Generated. May Contain Errors.