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 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-1.49 |
| Consolidated Net Income / (Loss) |
|
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-1.49 |
| Net Income / (Loss) Continuing Operations |
|
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-1.49 |
| Total Pre-Tax Income |
|
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-0.75 |
| Total Revenue |
|
48 |
76 |
80 |
104 |
80 |
82 |
105 |
121 |
116 |
91 |
122 |
| Net Interest Income / (Expense) |
|
0.92 |
1.03 |
0.09 |
-1.06 |
-1.61 |
-1.85 |
-4.10 |
-1.40 |
-1.01 |
-1.05 |
-1.02 |
| Total Interest Income |
|
1.38 |
1.52 |
0.58 |
0.13 |
0.12 |
0.25 |
0.19 |
0.19 |
0.18 |
0.20 |
0.24 |
| Investment Securities Interest Income |
|
1.38 |
1.52 |
0.58 |
0.13 |
0.12 |
0.25 |
0.19 |
0.19 |
0.18 |
0.20 |
0.24 |
| Total Interest Expense |
|
0.46 |
0.49 |
0.49 |
1.19 |
1.73 |
2.09 |
4.29 |
1.60 |
1.19 |
1.25 |
1.26 |
| Long-Term Debt Interest Expense |
|
0.46 |
0.49 |
0.49 |
1.19 |
1.73 |
2.09 |
4.29 |
1.60 |
1.19 |
1.25 |
1.26 |
| Total Non-Interest Income |
|
47 |
75 |
80 |
105 |
81 |
84 |
109 |
123 |
117 |
92 |
123 |
| Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
0.00 |
0.45 |
7.71 |
- |
0.39 |
0.40 |
0.00 |
| Other Non-Interest Income |
|
47 |
75 |
80 |
105 |
81 |
84 |
101 |
113 |
116 |
91 |
123 |
| Total Non-Interest Expense |
|
77 |
102 |
106 |
127 |
105 |
184 |
92 |
204 |
54 |
197 |
123 |
| Marketing Expense |
|
16 |
15 |
19 |
18 |
17 |
15 |
16 |
16 |
15 |
11 |
14 |
| Other Operating Expenses |
|
63 |
87 |
87 |
109 |
88 |
80 |
80 |
94 |
84 |
64 |
97 |
| Impairment Charge |
|
- |
0.05 |
0.42 |
- |
- |
88 |
0.01 |
- |
- |
1.36 |
0.04 |
| Other Special Charges |
|
-0.88 |
-0.39 |
-0.53 |
-0.21 |
-0.44 |
0.68 |
-3.54 |
89 |
-45 |
120 |
13 |
| Income Tax Expense |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.22 |
0.74 |
| Basic Earnings per Share |
|
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.04 |
($0.25) |
$0.19 |
($0.33) |
$0.00 |
| Weighted Average Basic Shares Outstanding |
|
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
320.55M |
318.46M |
323.43M |
323.64M |
323.76M |
| Diluted Earnings per Share |
|
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.03 |
($0.24) |
$0.05 |
($0.33) |
$0.00 |
| Weighted Average Diluted Shares Outstanding |
|
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
367.03M |
318.46M |
374.43M |
323.64M |
323.76M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
309.43M |
316.31M |
316.53M |
317.21M |
317.20M |
323.82M |
323.82M |
325.21M |
325.34M |
325.35M |
328.18M |
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 |
| Net Change in Cash & Equivalents |
|
-44 |
-0.59 |
495 |
-233 |
-214 |
21 |
| Net Cash From Operating Activities |
|
13 |
16 |
-45 |
-54 |
-75 |
2.81 |
| Net Cash From Continuing Operating Activities |
|
13 |
16 |
-45 |
-54 |
-75 |
2.81 |
| Net Income / (Loss) Continuing Operations |
|
-60 |
-34 |
-206 |
-158 |
-106 |
-195 |
| Consolidated Net Income / (Loss) |
|
-60 |
-34 |
-206 |
-158 |
-106 |
-195 |
| Provision For Loan Losses |
|
-0.02 |
1.10 |
19 |
1.64 |
0.24 |
3.74 |
| Depreciation Expense |
|
15 |
16 |
20 |
20 |
22 |
30 |
| Amortization Expense |
|
0.71 |
0.70 |
0.74 |
0.55 |
0.79 |
0.78 |
| Non-Cash Adjustments to Reconcile Net Income |
|
5.95 |
4.25 |
146 |
113 |
86 |
216 |
| Changes in Operating Assets and Liabilities, net |
|
52 |
27 |
-24 |
-30 |
-78 |
-53 |
| Net Cash From Investing Activities |
|
-3.95 |
-18 |
-88 |
-176 |
-166 |
-12 |
| Net Cash From Continuing Investing Activities |
|
-3.95 |
-18 |
-88 |
-176 |
-166 |
-12 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-20 |
-19 |
-88 |
-151 |
-187 |
-28 |
| Purchase of Investment Securities |
|
-20 |
-4.64 |
0.00 |
-25 |
-5.97 |
0.00 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.02 |
0.01 |
0.00 |
0.01 |
1.65 |
10 |
| Sale and/or Maturity of Investments |
|
37 |
5.59 |
0.00 |
0.00 |
26 |
5.56 |
| Net Cash From Financing Activities |
|
-52 |
-0.51 |
625 |
4.97 |
33 |
38 |
| Net Cash From Continuing Financing Activities |
|
-52 |
-0.51 |
625 |
4.97 |
33 |
38 |
| Issuance of Debt |
|
82 |
36 |
105 |
59 |
48 |
127 |
| Repayment of Debt |
|
-101 |
-37 |
-46 |
-54 |
-15 |
-67 |
| Other Financing Activities, Net |
|
-33 |
0.00 |
566 |
0.00 |
0.00 |
-22 |
| Effect of Exchange Rate Changes |
|
-0.99 |
2.04 |
2.87 |
-8.59 |
-6.56 |
-6.84 |
| Cash Interest Paid |
|
2.49 |
1.97 |
2.69 |
5.14 |
4.37 |
7.44 |
| Cash Income Taxes Paid |
|
0.06 |
0.00 |
0.00 |
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 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Net Change in Cash & Equivalents |
|
-42 |
-90 |
-81 |
-1.02 |
-1.49 |
18 |
10 |
-5.37 |
13 |
16 |
3.81 |
| Net Cash From Operating Activities |
|
-11 |
-30 |
-29 |
-4.95 |
2.03 |
0.11 |
-5.43 |
6.10 |
7.17 |
37 |
15 |
| Net Cash From Continuing Operating Activities |
|
-11 |
-30 |
-29 |
-4.95 |
2.03 |
0.11 |
-5.43 |
6.10 |
7.17 |
37 |
15 |
| Net Income / (Loss) Continuing Operations |
|
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
-9.87 |
-82 |
62 |
-106 |
-1.49 |
| Consolidated Net Income / (Loss) |
|
-30 |
-26 |
-26 |
-25 |
-25 |
-102 |
-9.87 |
-82 |
62 |
-106 |
-1.49 |
| Provision For Loan Losses |
|
-1.09 |
0.26 |
-0.21 |
1.27 |
0.58 |
0.18 |
-0.99 |
3.98 |
1.36 |
0.83 |
4.38 |
| Depreciation Expense |
|
4.89 |
4.91 |
4.85 |
7.50 |
7.47 |
7.44 |
7.53 |
7.62 |
7.99 |
8.11 |
8.08 |
| Amortization Expense |
|
0.21 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
| Non-Cash Adjustments to Reconcile Net Income |
|
22 |
23 |
21 |
21 |
16 |
108 |
35 |
81 |
-37 |
128 |
19 |
| Changes in Operating Assets and Liabilities, net |
|
-7.52 |
-32 |
-29 |
-11 |
2.89 |
-14 |
-37 |
-4.29 |
-27 |
6.37 |
-15 |
| Net Cash From Investing Activities |
|
-36 |
-58 |
-60 |
-12 |
-4.53 |
-2.92 |
-4.53 |
-0.18 |
-2.33 |
-2.75 |
-10 |
| Net Cash From Continuing Investing Activities |
|
-36 |
-58 |
-60 |
-12 |
-4.53 |
-2.92 |
-4.53 |
-0.18 |
-2.33 |
-2.75 |
-10 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-36 |
-58 |
-60 |
-33 |
-10 |
-2.95 |
-14 |
-0.36 |
-2.35 |
-2.86 |
-14 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.34 |
0.31 |
0.23 |
0.77 |
0.15 |
0.03 |
9.65 |
0.18 |
0.01 |
0.12 |
3.61 |
| Net Cash From Financing Activities |
|
4.38 |
0.91 |
6.86 |
21 |
6.26 |
22 |
18 |
-9.05 |
9.46 |
-16 |
-2.75 |
| Net Cash From Continuing Financing Activities |
|
4.38 |
0.91 |
6.86 |
21 |
6.26 |
22 |
18 |
-9.05 |
9.46 |
-16 |
-2.75 |
| Issuance of Debt |
|
4.38 |
4.85 |
9.21 |
29 |
19 |
34 |
43 |
31 |
28 |
31 |
10 |
| Repayment of Debt |
|
0.00 |
-3.94 |
-2.35 |
-8.53 |
-13 |
-11 |
-8.38 |
-34 |
-14 |
-43 |
-9.78 |
| Other Financing Activities, Net |
|
- |
- |
- |
- |
0.00 |
- |
- |
-5.77 |
-4.29 |
-4.52 |
-3.44 |
| Effect of Exchange Rate Changes |
|
0.47 |
-3.65 |
1.09 |
-4.47 |
-5.25 |
-1.64 |
2.30 |
-2.24 |
-0.91 |
-2.32 |
1.77 |
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 |
| Total Assets |
|
0.10 |
280 |
405 |
995 |
985 |
1,097 |
952 |
| Cash and Due from Banks |
|
0.02 |
0.14 |
21 |
481 |
231 |
45 |
73 |
| Restricted Cash |
|
- |
- |
20 |
55 |
71 |
44 |
37 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
- |
212 |
267 |
348 |
633 |
490 |
| Intangible Assets |
|
- |
- |
2.28 |
1.88 |
1.64 |
3.14 |
2.61 |
| Other Assets |
|
0.00 |
0.26 |
149 |
190 |
333 |
373 |
350 |
| Total Liabilities & Shareholders' Equity |
|
0.10 |
280 |
405 |
995 |
985 |
1,097 |
952 |
| Total Liabilities |
|
0.08 |
0.70 |
389 |
309 |
372 |
533 |
564 |
| Short-Term Debt |
|
- |
0.00 |
121 |
115 |
131 |
254 |
187 |
| Accrued Interest Payable |
|
- |
- |
- |
59 |
67 |
149 |
99 |
| Other Short-Term Payables |
|
0.00 |
0.27 |
63 |
1.53 |
54 |
0.00 |
44 |
| Long-Term Debt |
|
0.08 |
0.00 |
73 |
73 |
73 |
87 |
189 |
| Other Long-Term Liabilities |
|
- |
0.43 |
132 |
60 |
47 |
42 |
45 |
| Commitments & Contingencies |
|
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 |
| Total Preferred & Common Equity |
|
0.03 |
5.00 |
-385 |
687 |
613 |
564 |
388 |
| Total Common Equity |
|
0.03 |
5.00 |
-385 |
687 |
613 |
564 |
388 |
| Common Stock |
|
0.03 |
1.61 |
0.01 |
1,306 |
1,416 |
1,481 |
1,513 |
| Retained Earnings |
|
-0.00 |
3.39 |
-398 |
-632 |
-791 |
-898 |
-1,093 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
7.36 |
6.70 |
-18 |
-26 |
-38 |
| Other Equity Adjustments |
|
- |
- |
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 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
999 |
973 |
1,004 |
998 |
1,017 |
1,041 |
961 |
998 |
983 |
1,005 |
1,014 |
| Cash and Due from Banks |
|
416 |
296 |
200 |
143 |
67 |
39 |
68 |
64 |
91 |
100 |
91 |
| Restricted Cash |
|
55 |
83 |
60 |
28 |
22 |
45 |
35 |
40 |
32 |
39 |
52 |
| 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 |
|
285 |
299 |
456 |
510 |
561 |
628 |
508 |
516 |
497 |
533 |
535 |
| Intangible Assets |
|
1.82 |
1.70 |
3.69 |
3.34 |
3.21 |
2.99 |
2.85 |
2.79 |
2.50 |
2.39 |
2.28 |
| Other Assets |
|
241 |
294 |
284 |
314 |
363 |
325 |
348 |
375 |
361 |
330 |
333 |
| Total Liabilities & Shareholders' Equity |
|
999 |
973 |
1,004 |
998 |
1,017 |
1,041 |
961 |
998 |
983 |
1,005 |
1,014 |
| Total Liabilities |
|
341 |
357 |
398 |
418 |
449 |
495 |
506 |
512 |
529 |
649 |
655 |
| Short-Term Debt |
|
117 |
116 |
131 |
123 |
159 |
187 |
188 |
188 |
191 |
423 |
395 |
| Accrued Interest Payable |
|
61 |
80 |
94 |
117 |
122 |
138 |
143 |
105 |
105 |
102 |
129 |
| Other Short-Term Payables |
|
3.60 |
36 |
53 |
53 |
54 |
41 |
41 |
43 |
44 |
0.00 |
5.68 |
| Long-Term Debt |
|
73 |
82 |
73 |
75 |
75 |
86 |
91 |
121 |
144 |
76 |
76 |
| Other Long-Term Liabilities |
|
87 |
43 |
47 |
50 |
38 |
42 |
43 |
55 |
45 |
48 |
49 |
| 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 |
|
657 |
616 |
606 |
580 |
567 |
546 |
455 |
486 |
454 |
356 |
358 |
| Total Preferred & Common Equity |
|
657 |
616 |
604 |
578 |
565 |
546 |
455 |
486 |
454 |
356 |
358 |
| Total Common Equity |
|
657 |
616 |
604 |
578 |
565 |
546 |
455 |
486 |
454 |
356 |
358 |
| Common Stock |
|
1,320 |
1,398 |
1,434 |
1,452 |
1,468 |
1,493 |
1,506 |
1,512 |
1,514 |
1,515 |
1,515 |
| Retained Earnings |
|
-677 |
-757 |
-821 |
-847 |
-873 |
-922 |
-1,024 |
-1,011 |
-1,031 |
-1,137 |
-1,139 |
| Accumulated Other Comprehensive Income / (Loss) |
|
7.69 |
-31 |
-16 |
-34 |
-36 |
-31 |
-33 |
-22 |
-34 |
-27 |
-25 |
| 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 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
46.04% |
49.62% |
33.44% |
50.52% |
23.62% |
| EBITDA Growth |
|
0.00% |
62.45% |
-1,003.30% |
25.29% |
40.35% |
-99.10% |
| EBIT Growth |
|
0.00% |
44.16% |
-513.91% |
22.92% |
33.58% |
-85.08% |
| NOPAT Growth |
|
0.00% |
44.16% |
-514.09% |
23.40% |
32.73% |
-83.70% |
| Net Income Growth |
|
0.00% |
43.64% |
-514.08% |
23.38% |
32.74% |
-83.68% |
| EPS Growth |
|
0.00% |
29.91% |
-53.66% |
58.73% |
34.62% |
-79.41% |
| Operating Cash Flow Growth |
|
0.00% |
16.34% |
-389.53% |
-19.74% |
-39.64% |
103.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,815.58% |
93.47% |
-208.86% |
76.12% |
| Invested Capital Growth |
|
0.00% |
-25.29% |
318.33% |
-6.61% |
10.88% |
-10.80% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
6.20% |
-6.38% |
13.39% |
4.93% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-12.58% |
7.49% |
13.94% |
-96.13% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-11.74% |
7.16% |
9.04% |
-70.50% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-11.72% |
7.76% |
7.87% |
-70.56% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-11.62% |
7.56% |
7.88% |
-70.54% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
29.21% |
-4.00% |
5.56% |
-60.53% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-23.32% |
-202.36% |
31.72% |
-14.65% |
134.15% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-9.37% |
-28.83% |
-139.63% |
47.19% |
| Invested Capital Q/Q Growth |
|
0.00% |
-25.84% |
-2.09% |
0.31% |
12.98% |
1.59% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-63.96% |
-16.45% |
-121.27% |
-67.90% |
-26.91% |
-43.34% |
| EBIT Margin |
|
-85.92% |
-32.85% |
-134.79% |
-77.86% |
-34.36% |
-51.44% |
| Profit (Net Income) Margin |
|
-85.13% |
-32.85% |
-134.83% |
-77.42% |
-34.59% |
-51.40% |
| Tax Burden Percent |
|
100.32% |
100.00% |
100.00% |
100.02% |
100.01% |
100.00% |
| Interest Burden Percent |
|
98.77% |
100.00% |
100.03% |
99.41% |
100.67% |
99.92% |
| Effective Tax Rate |
|
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% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-20.05% |
-59.15% |
-37.35% |
-20.36% |
-31.38% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-13.16% |
-32.14% |
-11.25% |
-9.43% |
-25.09% |
| Return on Equity (ROE) |
|
0.00% |
-22.79% |
-58.82% |
-24.34% |
-18.08% |
-41.06% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
19.32% |
-149.51% |
-6.26% |
-18.97% |
-4.55% |
| Operating Return on Assets (OROA) |
|
-42.92% |
-9.82% |
-29.49% |
-16.07% |
-10.15% |
-19.10% |
| Return on Assets (ROA) |
|
-42.53% |
-9.82% |
-29.50% |
-15.98% |
-10.22% |
-19.08% |
| Return on Common Equity (ROCE) |
|
0.00% |
29.31% |
-25.31% |
-24.34% |
-18.08% |
-41.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,193.26% |
8.74% |
-30.07% |
-25.81% |
-18.86% |
-50.39% |
| Net Operating Profit after Tax (NOPAT) |
|
-42 |
-24 |
-145 |
-111 |
-74 |
-137 |
| NOPAT Margin |
|
-60.14% |
-23.00% |
-94.38% |
-54.18% |
-24.21% |
-35.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
10.42% |
32.47% |
24.26% |
11.72% |
15.41% |
| SG&A Expenses to Revenue |
|
59.51% |
29.70% |
36.45% |
32.36% |
22.31% |
16.74% |
| Operating Expenses to Revenue |
|
185.92% |
132.85% |
234.79% |
177.86% |
134.36% |
151.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-60 |
-34 |
-206 |
-159 |
-106 |
-196 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-45 |
-17 |
-186 |
-139 |
-83 |
-165 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
70.69 |
0.00 |
2.48 |
0.77 |
0.79 |
1.73 |
| Price to Tangible Book Value (P/TBV) |
|
70.69 |
0.00 |
2.48 |
0.77 |
0.79 |
1.74 |
| Price to Revenue (P/Rev) |
|
5.04 |
5.93 |
11.11 |
2.32 |
1.44 |
1.76 |
| 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) |
|
2.24 |
5.55 |
1.55 |
0.46 |
0.77 |
1.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.96 |
11.33 |
8.83 |
1.83 |
2.26 |
2.58 |
| 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) |
|
46.98 |
74.52 |
0.00 |
0.00 |
0.00 |
348.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
24.55 |
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 |
| Long-Term Debt to Equity |
|
0.00 |
4.77 |
0.11 |
0.12 |
0.15 |
0.49 |
| Financial Leverage |
|
0.00 |
0.66 |
0.54 |
0.30 |
0.46 |
0.80 |
| Leverage Ratio |
|
1.00 |
2.32 |
1.99 |
1.52 |
1.77 |
2.15 |
| Compound Leverage Factor |
|
0.99 |
2.32 |
1.99 |
1.51 |
1.78 |
2.15 |
| Debt to Total Capital |
|
0.00% |
92.66% |
21.48% |
24.94% |
37.70% |
51.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
57.67% |
13.11% |
16.02% |
28.10% |
28.60% |
| Long-Term Debt to Total Capital |
|
0.00% |
34.99% |
8.36% |
8.92% |
9.60% |
23.38% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
1.79% |
-183.98% |
78.52% |
75.06% |
62.30% |
48.02% |
| Debt to EBITDA |
|
0.00 |
-11.51 |
-1.01 |
-1.47 |
-4.13 |
-2.55 |
| Net Debt to EBITDA |
|
0.00 |
-9.06 |
1.88 |
0.71 |
-3.06 |
-1.88 |
| Long-Term Debt to EBITDA |
|
0.00 |
-4.35 |
-0.39 |
-0.53 |
-1.05 |
-1.15 |
| Debt to NOPAT |
|
0.00 |
-8.23 |
-1.30 |
-1.84 |
-4.58 |
-3.07 |
| Net Debt to NOPAT |
|
0.00 |
-6.48 |
2.41 |
0.89 |
-3.40 |
-2.27 |
| Long-Term Debt to NOPAT |
|
0.00 |
-3.11 |
-0.51 |
-0.66 |
-1.17 |
-1.38 |
| Noncontrolling Interest Sharing Ratio |
|
98.20% |
228.61% |
56.97% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
47 |
-810 |
-53 |
-163 |
-39 |
| Operating Cash Flow to CapEx |
|
66.08% |
83.49% |
-51.26% |
-35.74% |
-40.67% |
15.88% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
8.23 |
-149.69 |
-15.92 |
-62.17 |
-4.02 |
| Operating Cash Flow to Interest Expense |
|
2.11 |
2.71 |
-8.32 |
-16.23 |
-28.65 |
0.29 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.08 |
-0.54 |
-24.56 |
-61.63 |
-99.10 |
-1.53 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.30 |
0.22 |
0.21 |
0.30 |
0.37 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.64 |
0.66 |
0.63 |
0.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
280 |
209 |
875 |
817 |
906 |
808 |
| Invested Capital Turnover |
|
0.25 |
0.42 |
0.28 |
0.24 |
0.36 |
0.44 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-71 |
665 |
-58 |
89 |
-98 |
| Enterprise Value (EV) |
|
628 |
1,159 |
1,353 |
375 |
696 |
981 |
| Market Capitalization |
|
353 |
607 |
1,701 |
473 |
443 |
670 |
| Book Value per Share |
|
$0.14 |
($10.84) |
$2.29 |
$1.98 |
$1.78 |
$1.20 |
| Tangible Book Value per Share |
|
$0.14 |
($10.90) |
$2.28 |
$1.98 |
$1.77 |
$1.19 |
| Total Capital |
|
280 |
209 |
875 |
817 |
906 |
808 |
| Total Debt |
|
0.00 |
194 |
188 |
204 |
341 |
420 |
| Total Long-Term Debt |
|
0.00 |
73 |
73 |
73 |
87 |
189 |
| Net Debt |
|
-0.14 |
153 |
-348 |
-98 |
253 |
310 |
| Capital Expenditures (CapEx) |
|
20 |
19 |
88 |
151 |
185 |
18 |
| Net Nonoperating Expense (NNE) |
|
18 |
10 |
62 |
47 |
32 |
59 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
194 |
188 |
204 |
341 |
420 |
| Total Depreciation and Amortization (D&A) |
|
15 |
17 |
21 |
20 |
23 |
31 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
($0.52) |
($0.34) |
($0.61) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
300.53M |
303.28M |
310.91M |
318.46M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
($0.52) |
($0.34) |
($0.61) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
300.53M |
303.28M |
310.91M |
318.46M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.26) |
$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 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-44 |
-26 |
-139 |
-111 |
-76 |
-17 |
| Normalized NOPAT Margin |
|
-63.38% |
-25.49% |
-91.01% |
-54.47% |
-24.56% |
-4.60% |
| Pre Tax Income Margin |
|
-84.86% |
-32.85% |
-134.83% |
-77.40% |
-34.59% |
-51.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-9.48 |
-5.86 |
-38.15 |
-47.88 |
-40.22 |
-20.14 |
| NOPAT to Interest Expense |
|
-6.64 |
-4.10 |
-26.71 |
-33.32 |
-28.34 |
-14.09 |
| EBIT Less CapEx to Interest Expense |
|
-12.67 |
-9.11 |
-54.39 |
-93.29 |
-110.67 |
-21.97 |
| NOPAT Less CapEx to Interest Expense |
|
-9.82 |
-7.35 |
-42.95 |
-78.72 |
-98.79 |
-15.91 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
32.36% |
18.84% |
107.19% |
58.00% |
66.49% |
7.69% |
21.29% |
17.27% |
45.31% |
10.23% |
16.45% |
| EBITDA Growth |
|
36.14% |
46.17% |
33.18% |
45.76% |
29.88% |
-347.69% |
199.24% |
-361.61% |
507.71% |
-3.85% |
-64.13% |
| EBIT Growth |
|
32.45% |
40.98% |
28.38% |
31.04% |
16.05% |
-289.43% |
150.62% |
-245.56% |
348.90% |
-4.22% |
-105.66% |
| NOPAT Growth |
|
32.45% |
40.98% |
28.38% |
26.98% |
16.05% |
-289.43% |
172.31% |
-234.91% |
455.57% |
-4.22% |
-103.96% |
| Net Income Growth |
|
32.45% |
40.98% |
28.38% |
27.03% |
16.05% |
-289.43% |
150.62% |
-234.77% |
348.90% |
-4.43% |
-111.24% |
| EPS Growth |
|
33.33% |
46.67% |
33.33% |
20.00% |
20.00% |
-300.00% |
137.50% |
-200.00% |
162.50% |
-3.13% |
-100.00% |
| Operating Cash Flow Growth |
|
55.18% |
22.73% |
-693.97% |
-206.13% |
118.19% |
100.37% |
81.50% |
223.18% |
252.98% |
33,372.07% |
379.30% |
| Free Cash Flow Firm Growth |
|
102.80% |
109.45% |
-110.60% |
-409.73% |
-263.55% |
-148.60% |
446.47% |
137.88% |
436.86% |
-598.10% |
-275.64% |
| Invested Capital Growth |
|
-4.42% |
-8.87% |
-1.56% |
10.88% |
1.24% |
-5.56% |
-0.79% |
-10.80% |
-3.74% |
16.42% |
4.27% |
| Revenue Q/Q Growth |
|
-28.71% |
58.65% |
5.56% |
29.06% |
-22.97% |
2.62% |
18.89% |
24.78% |
-4.55% |
-21.73% |
34.82% |
| EBITDA Q/Q Growth |
|
17.94% |
14.28% |
-1.91% |
23.45% |
-4.52% |
-447.29% |
129.37% |
-456.06% |
193.70% |
-239.41% |
107.71% |
| EBIT Q/Q Growth |
|
14.56% |
11.81% |
-1.30% |
8.80% |
-2.96% |
-309.09% |
116.76% |
-722.62% |
174.92% |
-271.29% |
99.29% |
| NOPAT Q/Q Growth |
|
12.16% |
11.81% |
-0.36% |
6.08% |
-0.99% |
-309.09% |
124.13% |
-535.01% |
207.23% |
-219.90% |
99.29% |
| Net Income Q/Q Growth |
|
12.25% |
11.81% |
-0.36% |
6.04% |
-0.95% |
-309.09% |
116.89% |
-721.45% |
175.06% |
-271.64% |
98.60% |
| EPS Q/Q Growth |
|
0.00% |
20.00% |
0.00% |
0.00% |
0.00% |
-300.00% |
112.00% |
-900.00% |
120.83% |
-760.00% |
100.00% |
| Operating Cash Flow Q/Q Growth |
|
-339.25% |
-167.26% |
1.68% |
83.12% |
141.01% |
-94.53% |
-4,990.99% |
212.38% |
17.51% |
418.26% |
-59.19% |
| Free Cash Flow Firm Q/Q Growth |
|
-51.01% |
241.85% |
-109.87% |
-1,774.75% |
56.45% |
-1.59% |
156.32% |
104.95% |
130.04% |
-310.53% |
82.30% |
| Invested Capital Q/Q Growth |
|
-0.85% |
-4.02% |
3.13% |
12.98% |
-4.95% |
-10.47% |
5.03% |
1.59% |
-2.31% |
8.28% |
-2.98% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-51.10% |
-27.61% |
-26.35% |
-15.63% |
-21.52% |
-114.78% |
21.56% |
-61.51% |
60.38% |
-107.56% |
6.15% |
| EBIT Margin |
|
-61.74% |
-34.32% |
-32.63% |
-23.06% |
-31.13% |
-124.11% |
13.62% |
-67.95% |
53.33% |
-116.71% |
-0.61% |
| Profit (Net Income) Margin |
|
-61.74% |
-34.32% |
-32.63% |
-23.76% |
-31.13% |
-124.11% |
13.62% |
-67.82% |
53.33% |
-116.95% |
-1.22% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.04% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.21% |
198.53% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
102.99% |
100.00% |
100.00% |
100.00% |
99.81% |
100.00% |
100.00% |
100.00% |
| 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) |
|
-11.36% |
-6.77% |
-7.67% |
-5.94% |
-9.08% |
-39.70% |
6.18% |
-21.07% |
27.60% |
-43.69% |
-0.23% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-15.86% |
-10.72% |
-11.30% |
-8.65% |
-12.20% |
-52.49% |
6.18% |
-27.56% |
27.60% |
-51.92% |
-0.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.94% |
-3.44% |
-4.13% |
-4.00% |
-5.06% |
-24.17% |
3.19% |
-22.04% |
16.79% |
-49.76% |
-0.44% |
| Return on Equity (ROE) |
|
-16.30% |
-10.22% |
-11.80% |
-9.94% |
-14.14% |
-63.87% |
9.37% |
-43.11% |
44.39% |
-93.45% |
-0.68% |
| Cash Return on Invested Capital (CROIC) |
|
-7.64% |
-1.53% |
-8.44% |
-18.97% |
-9.97% |
-10.69% |
-9.25% |
-4.55% |
-5.66% |
-25.15% |
-15.13% |
| Operating Return on Assets (OROA) |
|
-13.43% |
-8.01% |
-8.90% |
-6.81% |
-10.34% |
-43.75% |
4.90% |
-25.22% |
21.95% |
-50.43% |
-0.27% |
| Return on Assets (ROA) |
|
-13.43% |
-8.01% |
-8.90% |
-7.02% |
-10.34% |
-43.75% |
4.90% |
-25.18% |
21.95% |
-50.53% |
-0.54% |
| Return on Common Equity (ROCE) |
|
-16.28% |
-10.20% |
-11.78% |
-9.94% |
-14.11% |
-63.75% |
9.35% |
-43.11% |
44.39% |
-93.45% |
-0.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.85% |
-21.79% |
-20.43% |
0.00% |
-18.62% |
-38.93% |
-23.58% |
0.00% |
-23.96% |
-31.83% |
-35.77% |
| Net Operating Profit after Tax (NOPAT) |
|
-21 |
-18 |
-18 |
-17 |
-17 |
-71 |
13 |
-58 |
62 |
-74 |
-0.53 |
| NOPAT Margin |
|
-43.22% |
-24.02% |
-22.84% |
-16.62% |
-21.79% |
-86.88% |
13.62% |
-47.47% |
53.33% |
-81.69% |
-0.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.51% |
3.95% |
3.63% |
2.71% |
3.12% |
12.79% |
0.00% |
6.49% |
0.00% |
8.23% |
0.25% |
| SG&A Expenses to Revenue |
|
33.09% |
20.27% |
24.03% |
17.48% |
21.42% |
18.49% |
16.09% |
12.99% |
12.99% |
12.29% |
11.26% |
| Operating Expenses to Revenue |
|
161.74% |
134.32% |
132.63% |
123.06% |
131.13% |
224.11% |
86.38% |
167.95% |
46.67% |
216.71% |
100.61% |
| Earnings before Interest and Taxes (EBIT) |
|
-30 |
-26 |
-26 |
-24 |
-25 |
-102 |
13 |
-82 |
62 |
-106 |
-0.75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
-21 |
-21 |
-16 |
-17 |
-94 |
21 |
-75 |
70 |
-98 |
7.52 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.64 |
0.86 |
1.06 |
0.79 |
0.49 |
0.32 |
0.17 |
1.73 |
0.84 |
3.32 |
3.50 |
| Price to Tangible Book Value (P/TBV) |
|
0.64 |
0.86 |
1.06 |
0.79 |
0.49 |
0.32 |
0.17 |
1.74 |
0.84 |
3.34 |
3.52 |
| Price to Revenue (P/Rev) |
|
1.76 |
2.15 |
2.20 |
1.44 |
0.78 |
0.42 |
0.22 |
1.76 |
0.91 |
2.78 |
2.83 |
| 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) |
|
0.41 |
0.67 |
0.93 |
0.77 |
0.55 |
0.44 |
0.36 |
1.21 |
0.75 |
1.80 |
1.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.51 |
2.28 |
2.75 |
2.26 |
1.34 |
0.93 |
0.79 |
2.58 |
1.42 |
3.63 |
3.58 |
| 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 |
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 |
348.46 |
74.50 |
34.24 |
24.10 |
| 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 |
|
0.34 |
0.34 |
0.41 |
0.61 |
0.50 |
0.61 |
0.64 |
1.08 |
0.74 |
1.40 |
1.32 |
| Long-Term Debt to Equity |
|
0.12 |
0.13 |
0.13 |
0.15 |
0.16 |
0.20 |
0.25 |
0.49 |
0.32 |
0.21 |
0.21 |
| Financial Leverage |
|
0.31 |
0.32 |
0.37 |
0.46 |
0.41 |
0.46 |
0.52 |
0.80 |
0.61 |
0.96 |
0.92 |
| Leverage Ratio |
|
1.59 |
1.60 |
1.68 |
1.77 |
1.77 |
1.89 |
1.91 |
2.15 |
2.02 |
2.42 |
2.38 |
| Compound Leverage Factor |
|
1.59 |
1.60 |
1.68 |
1.82 |
1.77 |
1.89 |
1.91 |
2.15 |
2.02 |
2.42 |
2.38 |
| Debt to Total Capital |
|
25.18% |
25.41% |
29.22% |
37.70% |
33.38% |
38.01% |
38.87% |
51.98% |
42.44% |
58.32% |
56.81% |
| Short-Term Debt to Total Capital |
|
16.16% |
15.77% |
19.89% |
28.10% |
22.87% |
25.66% |
23.65% |
28.60% |
24.19% |
49.44% |
47.63% |
| Long-Term Debt to Total Capital |
|
9.02% |
9.64% |
9.32% |
9.60% |
10.51% |
12.35% |
15.21% |
23.38% |
18.25% |
8.88% |
9.18% |
| 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 |
|
0.27% |
0.26% |
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
74.55% |
74.33% |
70.54% |
62.30% |
66.62% |
61.99% |
61.13% |
48.02% |
57.56% |
41.68% |
43.20% |
| Debt to EBITDA |
|
-1.63 |
-1.85 |
-2.44 |
-4.13 |
-3.63 |
-1.88 |
-3.68 |
-2.55 |
-4.31 |
-6.13 |
-4.97 |
| Net Debt to EBITDA |
|
0.45 |
-0.25 |
-1.51 |
-3.06 |
-2.51 |
-1.19 |
-2.44 |
-1.88 |
-2.73 |
-4.42 |
-3.47 |
| Long-Term Debt to EBITDA |
|
-0.58 |
-0.70 |
-0.78 |
-1.05 |
-1.14 |
-0.61 |
-1.44 |
-1.15 |
-1.85 |
-0.93 |
-0.80 |
| Debt to NOPAT |
|
-2.02 |
-2.24 |
-2.90 |
-4.58 |
-3.85 |
-2.25 |
-3.85 |
-3.07 |
-4.40 |
-6.29 |
-5.29 |
| Net Debt to NOPAT |
|
0.56 |
-0.31 |
-1.79 |
-3.40 |
-2.66 |
-1.42 |
-2.56 |
-2.27 |
-2.78 |
-4.54 |
-3.69 |
| Long-Term Debt to NOPAT |
|
-0.72 |
-0.85 |
-0.92 |
-1.17 |
-1.21 |
-0.73 |
-1.51 |
-1.38 |
-1.89 |
-0.96 |
-0.86 |
| Noncontrolling Interest Sharing Ratio |
|
0.17% |
0.17% |
0.17% |
0.00% |
0.19% |
0.20% |
0.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
17 |
57 |
-5.66 |
-106 |
-27 |
-28 |
20 |
40 |
92 |
-195 |
-34 |
| Operating Cash Flow to CapEx |
|
-31.38% |
-51.99% |
-49.14% |
-15.27% |
20.13% |
3.81% |
-119.85% |
3,389.44% |
307.42% |
1,353.02% |
146.12% |
| Free Cash Flow to Firm to Interest Expense |
|
36.56 |
117.79 |
-11.53 |
-89.08 |
-15.85 |
-13.31 |
4.57 |
25.19 |
77.82 |
-155.45 |
-27.44 |
| Operating Cash Flow to Interest Expense |
|
-24.33 |
-61.28 |
-59.76 |
-4.16 |
1.17 |
0.05 |
-1.27 |
3.83 |
6.03 |
29.68 |
12.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-101.85 |
-179.14 |
-181.37 |
-31.40 |
-4.65 |
-1.34 |
-2.32 |
3.71 |
4.07 |
27.48 |
3.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.22 |
0.23 |
0.27 |
0.30 |
0.33 |
0.35 |
0.36 |
0.37 |
0.41 |
0.43 |
0.44 |
| Fixed Asset Turnover |
|
0.59 |
0.56 |
0.63 |
0.63 |
0.63 |
0.68 |
0.67 |
0.68 |
0.74 |
0.82 |
0.84 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
810 |
777 |
802 |
906 |
820 |
734 |
795 |
808 |
789 |
855 |
829 |
| Invested Capital Turnover |
|
0.26 |
0.28 |
0.34 |
0.36 |
0.42 |
0.46 |
0.45 |
0.44 |
0.52 |
0.53 |
0.54 |
| Increase / (Decrease) in Invested Capital |
|
-37 |
-76 |
-13 |
89 |
10 |
-43 |
-6.36 |
-98 |
-31 |
121 |
34 |
| Enterprise Value (EV) |
|
329 |
524 |
745 |
696 |
454 |
321 |
286 |
981 |
592 |
1,541 |
1,581 |
| Market Capitalization |
|
384 |
495 |
598 |
443 |
265 |
145 |
81 |
670 |
380 |
1,181 |
1,253 |
| Book Value per Share |
|
$1.95 |
$1.87 |
$1.79 |
$1.78 |
$1.73 |
$1.43 |
$1.50 |
$1.20 |
$1.40 |
$1.09 |
$1.10 |
| Tangible Book Value per Share |
|
$1.94 |
$1.86 |
$1.78 |
$1.77 |
$1.72 |
$1.43 |
$1.49 |
$1.19 |
$1.40 |
$1.09 |
$1.09 |
| Total Capital |
|
810 |
777 |
802 |
906 |
820 |
734 |
795 |
808 |
789 |
855 |
829 |
| Total Debt |
|
204 |
197 |
234 |
341 |
274 |
279 |
309 |
420 |
335 |
498 |
471 |
| Total Long-Term Debt |
|
73 |
75 |
75 |
87 |
86 |
91 |
121 |
189 |
144 |
76 |
76 |
| Net Debt |
|
-57 |
27 |
145 |
253 |
190 |
176 |
205 |
310 |
212 |
360 |
328 |
| Capital Expenditures (CapEx) |
|
36 |
57 |
60 |
32 |
10 |
2.92 |
4.53 |
0.18 |
2.33 |
2.75 |
10 |
| Net Nonoperating Expense (NNE) |
|
8.87 |
7.82 |
7.85 |
7.38 |
7.45 |
30 |
0.00 |
25 |
0.00 |
32 |
0.96 |
| Net Nonoperating Obligations (NNO) |
|
204 |
197 |
234 |
341 |
274 |
279 |
309 |
420 |
335 |
498 |
471 |
| Total Depreciation and Amortization (D&A) |
|
5.10 |
5.10 |
5.04 |
7.69 |
7.66 |
7.64 |
7.72 |
7.81 |
8.18 |
8.30 |
8.27 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.04 |
($0.25) |
$0.19 |
($0.33) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
320.55M |
318.46M |
323.43M |
323.64M |
323.76M |
| Adjusted Diluted Earnings per Share |
|
($0.10) |
($0.08) |
($0.08) |
($0.08) |
($0.08) |
($0.32) |
$0.03 |
($0.24) |
$0.05 |
($0.33) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
307.71M |
307.74M |
313.11M |
310.91M |
315.37M |
315.51M |
367.03M |
318.46M |
374.43M |
323.64M |
323.76M |
| 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 |
|
309.43M |
316.31M |
316.53M |
317.21M |
317.20M |
323.82M |
323.82M |
325.21M |
325.34M |
325.35M |
328.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-21 |
-18 |
-18 |
-17 |
-18 |
-9.31 |
1.41 |
4.50 |
12 |
11 |
8.38 |
| Normalized NOPAT Margin |
|
-44.51% |
-24.34% |
-22.93% |
-16.76% |
-22.18% |
-11.38% |
1.45% |
3.71% |
10.21% |
12.30% |
6.85% |
| Pre Tax Income Margin |
|
-61.74% |
-34.32% |
-32.63% |
-23.75% |
-31.13% |
-124.11% |
13.62% |
-67.82% |
53.33% |
-116.71% |
-0.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-64.42 |
-53.55 |
-53.30 |
-20.04 |
-14.33 |
-48.50 |
3.09 |
-51.71 |
52.01 |
-84.54 |
-0.60 |
| NOPAT to Interest Expense |
|
-45.10 |
-37.48 |
-37.31 |
-14.45 |
-10.03 |
-33.95 |
3.09 |
-36.13 |
52.01 |
-59.17 |
-0.42 |
| EBIT Less CapEx to Interest Expense |
|
-141.95 |
-171.41 |
-174.92 |
-47.28 |
-20.16 |
-49.89 |
2.03 |
-51.82 |
50.05 |
-86.73 |
-8.87 |
| NOPAT Less CapEx to Interest Expense |
|
-122.62 |
-155.35 |
-158.93 |
-41.69 |
-15.86 |
-35.34 |
2.03 |
-36.24 |
50.05 |
-61.37 |
-8.69 |
| 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 recent financial trend is a mixed picture: revenue has generally held up, cash flow turned positive in 2025, but the company is still carrying heavy debt and remains unprofitable. Compared with 2024, Q3 2025 showed improvement in operating cash generation and a much smaller loss, but the balance sheet is still leveraged and equity remains supported by large accumulated losses.
- Q3 2025 operating cash flow was positive at $15.2 million, a notable improvement from Q2 2025 ($37.2 million) after a weak Q4 2024 and mixed 2024 performance.
- Cash and cash equivalents rose to $90.7 million in Q3 2025, up from $99.7 million in Q2 2025 but still comfortably above the lows seen in late 2023 and early 2024.
- Total assets increased to $1.01 billion in Q3 2025, reflecting a stable asset base with a large investment in premises and equipment.
- Revenue in Q3 2025 came in at $122.3 million, above Q2 2025’s $90.7 million and Q1 2025’s $115.9 million, suggesting business activity remains resilient.
- Net loss narrowed sharply in Q3 2025 to $1.5 million, versus a $106.1 million loss in Q2 2025 and a $82.3 million loss in Q4 2024.
- Debt balances trended down versus early 2025, with short-term debt at $394.9 million and long-term debt at $76.1 million in Q3 2025, both below Q1 2025 levels.
- Microvast continues to rely heavily on non-interest income, which made up the bulk of revenue in recent quarters, so earnings can be sensitive to one-time or non-core items.
- Depreciation remains significant, with Q3 2025 depreciation of $8.1 million, reflecting a capital-intensive manufacturing footprint.
- Equity improved modestly to $358.1 million in Q3 2025, but retained earnings remain deeply negative at $1.14 billion, showing the company is still recovering from years of losses.
- Quarterly revenue has been fairly steady in the $90 million to $122 million range in 2025, indicating stability, but not yet a clear acceleration trend.
- The company remains unprofitable on a quarterly basis, even after the Q3 2025 improvement.
- Total liabilities were $655.5 million in Q3 2025, leaving leverage elevated relative to equity.
- Interest costs are still a burden, with Q3 2025 interest expense of $1.3 million and a negative net interest result.
- Other operating expenses remained large, with Q3 2025 other operating expenses of $96.5 million and special charges of $12.7 million, showing a high cost structure.
- Historical cash flow was volatile, with some quarters in 2023 and 2024 showing negative operating cash flow, which raises execution risk if profitability does not improve consistently.
Bottom line: Microvast appears to be moving in the right direction operationally, with better cash generation and a smaller loss in Q3 2025. However, investors should still watch the company’s debt load, reliance on non-core income, and whether it can sustain positive operating cash flow over multiple quarters.
06/15/26 07:37 AM ETAI Generated. May Contain Errors.