Annual Income Statements for Joby Aviation
This table shows Joby Aviation's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Joby Aviation
This table shows Joby Aviation's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Consolidated Net Income / (Loss) |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Net Income / (Loss) Continuing Operations |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Total Pre-Tax Income |
|
-79 |
-67 |
-113 |
-286 |
1.55 |
-115 |
-95 |
-123 |
-143 |
-247 |
-82 |
Total Revenue |
|
18 |
-64 |
-22 |
-170 |
116 |
122 |
39 |
21 |
13 |
-31 |
9.90 |
Net Interest Income / (Expense) |
|
5.36 |
8.12 |
0.00 |
11 |
0.00 |
35 |
0.00 |
11 |
9.53 |
22 |
9.90 |
Total Interest Income |
|
5.36 |
8.12 |
0.00 |
11 |
0.00 |
35 |
0.00 |
11 |
9.53 |
22 |
9.90 |
Investment Securities Interest Income |
|
5.36 |
8.12 |
- |
11 |
- |
- |
- |
11 |
9.53 |
- |
9.90 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
13 |
-72 |
-22 |
-181 |
116 |
87 |
39 |
9.81 |
3.84 |
-53 |
0.00 |
Total Non-Interest Expense |
|
97 |
101 |
100 |
116 |
128 |
128 |
146 |
144 |
157 |
150 |
163 |
Marketing Expense |
|
74 |
76 |
76 |
89 |
101 |
102 |
116 |
113 |
126 |
122 |
134 |
Other Operating Expenses |
|
23 |
25 |
24 |
27 |
28 |
27 |
30 |
31 |
31 |
28 |
29 |
Other Special Charges |
|
- |
- |
0.00 |
0.00 |
0.00 |
-1.03 |
-0.03 |
-0.03 |
-0.03 |
-0.06 |
0.00 |
Nonoperating Income / (Expense), net |
|
0.00 |
98 |
8.40 |
- |
14 |
- |
12 |
- |
- |
- |
71 |
Income Tax Expense |
|
0.01 |
0.06 |
0.03 |
0.06 |
0.03 |
0.02 |
0.04 |
0.01 |
0.55 |
-0.47 |
0.04 |
Basic Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Weighted Average Basic Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
672.56M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Diluted Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Weighted Average Diluted Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
691.46M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Weighted Average Basic & Diluted Shares Outstanding |
|
621.73M |
628.59M |
630.98M |
693.80M |
696.32M |
702.86M |
708.44M |
716.14M |
765.09M |
787.82M |
791.80M |
Annual Cash Flow Statements for Joby Aviation
This table details how cash moves in and out of Joby Aviation's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-430 |
878 |
-806 |
55 |
-4.39 |
Net Cash From Operating Activities |
|
-106 |
-196 |
-236 |
-314 |
-436 |
Net Cash From Continuing Operating Activities |
|
-106 |
-196 |
-236 |
-314 |
-436 |
Net Income / (Loss) Continuing Operations |
|
-114 |
-180 |
-258 |
-513 |
-608 |
Consolidated Net Income / (Loss) |
|
-114 |
-180 |
-258 |
-513 |
-608 |
Depreciation Expense |
|
7.40 |
16 |
24 |
30 |
36 |
Amortization Expense |
|
1.18 |
7.23 |
-5.24 |
-20 |
-16 |
Non-Cash Adjustments to Reconcile Net Income |
|
-5.52 |
-44 |
-48 |
180 |
158 |
Changes in Operating Assets and Liabilities, net |
|
5.20 |
5.11 |
52 |
8.91 |
-6.40 |
Net Cash From Investing Activities |
|
-393 |
-19 |
-631 |
80 |
71 |
Net Cash From Continuing Investing Activities |
|
-393 |
-19 |
-631 |
80 |
71 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-24 |
-32 |
-55 |
-31 |
-41 |
Purchase of Investment Securities |
|
-621 |
-408 |
-1,365 |
-810 |
-604 |
Sale and/or Maturity of Investments |
|
251 |
422 |
789 |
921 |
715 |
Net Cash From Financing Activities |
|
69 |
1,093 |
60 |
288 |
361 |
Net Cash From Continuing Financing Activities |
|
69 |
1,093 |
60 |
288 |
361 |
Issuance of Common Equity |
|
0.00 |
0.00 |
60 |
289 |
378 |
Repayment of Debt |
|
-1.01 |
-1.18 |
-1.04 |
-0.84 |
-2.44 |
Other Financing Activities, Net |
|
0.37 |
1,019 |
1.44 |
0.00 |
-15 |
Quarterly Cash Flow Statements for Joby Aviation
This table details how cash moves in and out of Joby Aviation's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-117 |
-48 |
-97 |
331 |
98 |
-276 |
-93 |
65 |
-23 |
47 |
-77 |
Net Cash From Operating Activities |
|
-68 |
-53 |
-79 |
-72 |
-80 |
-83 |
-107 |
-99 |
-110 |
-120 |
-111 |
Net Cash From Continuing Operating Activities |
|
-68 |
-53 |
-79 |
-72 |
-80 |
-83 |
-107 |
-99 |
-110 |
-120 |
-111 |
Net Income / (Loss) Continuing Operations |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Consolidated Net Income / (Loss) |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Depreciation Expense |
|
6.35 |
6.57 |
7.07 |
7.46 |
7.83 |
8.14 |
8.51 |
8.69 |
8.90 |
9.48 |
9.13 |
Amortization Expense |
|
-0.96 |
-4.36 |
-3.67 |
-6.02 |
-4.75 |
-5.76 |
-5.49 |
-3.98 |
-3.48 |
-2.87 |
-3.70 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.48 |
-9.19 |
39 |
206 |
-89 |
24 |
-12 |
19 |
24 |
128 |
-44 |
Changes in Operating Assets and Liabilities, net |
|
5.03 |
21 |
-7.90 |
6.97 |
4.06 |
5.79 |
-3.05 |
1.20 |
4.61 |
-9.15 |
10 |
Net Cash From Investing Activities |
|
-49 |
-55 |
-19 |
118 |
178 |
-196 |
13 |
159 |
88 |
-189 |
32 |
Net Cash From Continuing Investing Activities |
|
-49 |
-55 |
-19 |
118 |
178 |
-196 |
13 |
159 |
88 |
-189 |
32 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.38 |
-30 |
-8.76 |
-5.38 |
-8.59 |
-7.87 |
-6.89 |
-8.45 |
-9.86 |
-15 |
-15 |
Purchase of Investment Securities |
|
-354 |
-138 |
-126 |
-155 |
-153 |
-376 |
-160 |
-9.90 |
-139 |
-295 |
-127 |
Sale and/or Maturity of Investments |
|
310 |
114 |
116 |
278 |
340 |
187 |
180 |
177 |
237 |
122 |
173 |
Net Cash From Financing Activities |
|
0.19 |
60 |
0.42 |
284 |
-0.03 |
3.39 |
0.54 |
4.75 |
-0.63 |
356 |
2.04 |
Net Cash From Continuing Financing Activities |
|
0.19 |
60 |
0.42 |
284 |
-0.03 |
3.39 |
0.54 |
4.75 |
-0.63 |
356 |
2.04 |
Issuance of Common Equity |
|
- |
60 |
0.05 |
284 |
-0.17 |
5.26 |
0.00 |
4.94 |
- |
373 |
2.07 |
Repayment of Debt |
|
-0.23 |
-0.24 |
-0.24 |
-0.22 |
-0.23 |
-0.15 |
-0.47 |
-0.48 |
-0.83 |
-0.65 |
-0.49 |
Other Financing Activities, Net |
|
0.42 |
0.36 |
0.61 |
0.73 |
0.37 |
-1.72 |
1.01 |
0.28 |
0.20 |
-16 |
0.46 |
Annual Balance Sheets for Joby Aviation
This table presents Joby Aviation's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
497 |
1,488 |
1,293 |
1,269 |
1,203 |
Cash and Due from Banks |
|
77 |
956 |
146 |
204 |
200 |
Restricted Cash |
|
0.69 |
0.76 |
3.97 |
0.76 |
0.76 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
34 |
53 |
92 |
103 |
121 |
Goodwill |
|
0.00 |
11 |
14 |
14 |
14 |
Intangible Assets |
|
0.00 |
15 |
13 |
6.59 |
8.13 |
Other Assets |
|
374 |
433 |
1,024 |
941 |
860 |
Total Liabilities & Shareholders' Equity |
|
497 |
1,488 |
1,293 |
1,269 |
1,203 |
Total Liabilities |
|
12 |
172 |
128 |
235 |
291 |
Short-Term Debt |
|
5.47 |
3.64 |
7.71 |
3.01 |
4.26 |
Accrued Interest Payable |
|
1.75 |
0.00 |
3.71 |
4.31 |
5.03 |
Other Short-Term Payables |
|
- |
10 |
19 |
38 |
39 |
Other Long-Term Liabilities |
|
2.50 |
158 |
98 |
190 |
243 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
-283 |
1,317 |
1,165 |
1,034 |
912 |
Total Preferred & Common Equity |
|
-283 |
1,317 |
1,165 |
1,034 |
912 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
-283 |
1,317 |
1,165 |
1,034 |
912 |
Common Stock |
|
13 |
1,793 |
1,908 |
2,283 |
2,769 |
Retained Earnings |
|
-296 |
-477 |
-735 |
-1,248 |
-1,856 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.53 |
-0.12 |
-8.85 |
-0.48 |
-0.58 |
Quarterly Balance Sheets for Joby Aviation
This table presents Joby Aviation's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,274 |
1,219 |
1,427 |
1,350 |
1,164 |
1,078 |
964 |
1,084 |
Cash and Due from Banks |
|
194 |
50 |
383 |
480 |
111 |
175 |
152 |
122 |
Restricted Cash |
|
3.97 |
3.00 |
0.76 |
0.76 |
0.76 |
0.76 |
0.76 |
0.76 |
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 |
|
63 |
93 |
93 |
100 |
104 |
106 |
112 |
130 |
Goodwill |
|
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
Intangible Assets |
|
14 |
11 |
9.56 |
7.99 |
5.01 |
11 |
9.56 |
6.91 |
Other Assets |
|
972 |
1,048 |
927 |
746 |
930 |
771 |
675 |
810 |
Total Liabilities & Shareholders' Equity |
|
1,274 |
1,219 |
1,427 |
1,350 |
1,164 |
1,078 |
964 |
1,084 |
Total Liabilities |
|
114 |
149 |
342 |
240 |
189 |
183 |
183 |
225 |
Short-Term Debt |
|
4.30 |
3.93 |
4.06 |
4.79 |
3.73 |
5.31 |
4.94 |
4.86 |
Accrued Interest Payable |
|
- |
3.55 |
3.81 |
4.03 |
4.49 |
4.70 |
4.85 |
5.44 |
Other Short-Term Payables |
|
25 |
23 |
36 |
41 |
30 |
33 |
36 |
37 |
Other Long-Term Liabilities |
|
85 |
119 |
298 |
190 |
151 |
140 |
137 |
177 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,160 |
1,069 |
1,085 |
1,109 |
975 |
895 |
781 |
859 |
Total Preferred & Common Equity |
|
1,160 |
1,069 |
1,085 |
1,109 |
975 |
895 |
781 |
859 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,160 |
1,069 |
1,085 |
1,109 |
975 |
895 |
781 |
859 |
Common Stock |
|
1,837 |
1,923 |
2,223 |
2,245 |
2,319 |
2,362 |
2,390 |
2,798 |
Retained Earnings |
|
-668 |
-848 |
-1,134 |
-1,133 |
-1,342 |
-1,466 |
-1,609 |
-1,938 |
Accumulated Other Comprehensive Income / (Loss) |
|
-9.53 |
-5.57 |
-4.44 |
-2.75 |
-1.58 |
-2.03 |
0.68 |
-0.67 |
Annual Metrics And Ratios for Joby Aviation
This table displays calculated financial ratios and metrics derived from Joby Aviation's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
823.20% |
-66.33% |
171.41% |
-6.01% |
EBITDA Growth |
|
0.00% |
-65.03% |
-82.76% |
-16.71% |
-28.33% |
EBIT Growth |
|
0.00% |
-72.13% |
-71.95% |
-13.62% |
-29.87% |
NOPAT Growth |
|
0.00% |
-72.13% |
-71.95% |
-13.62% |
-29.87% |
Net Income Growth |
|
0.00% |
-57.95% |
-43.10% |
-98.82% |
-18.51% |
EPS Growth |
|
0.00% |
44.55% |
27.87% |
-79.55% |
-10.13% |
Operating Cash Flow Growth |
|
0.00% |
-84.84% |
-20.52% |
-33.02% |
-39.01% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
88.28% |
-42.36% |
-63.32% |
Invested Capital Growth |
|
0.00% |
167.82% |
-11.20% |
-11.52% |
-11.64% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-88.36% |
177.58% |
-32.04% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-76.23% |
15.71% |
-7.57% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-67.71% |
15.36% |
-8.17% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-67.71% |
8.22% |
-16.31% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-38.69% |
-10.36% |
-27.51% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-320.00% |
-6.76% |
-27.94% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-10.39% |
-1.88% |
-10.66% |
-9.31% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
40.54% |
-5,009.23% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.69% |
-6.89% |
16.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
-2,189.87% |
-391.45% |
-2,124.61% |
-913.59% |
-1,247.45% |
EBIT Margin |
|
-2,348.81% |
-437.93% |
-2,236.35% |
-936.18% |
-1,293.57% |
Profit (Net Income) Margin |
|
-2,114.15% |
-361.71% |
-1,537.16% |
-1,126.07% |
-1,419.91% |
Tax Burden Percent |
|
100.03% |
94.48% |
100.04% |
100.03% |
100.02% |
Interest Burden Percent |
|
89.98% |
87.42% |
68.71% |
120.25% |
109.74% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-18.01% |
-16.86% |
-21.08% |
-27.02% |
-39.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-340.65% |
-494.95% |
62.61% |
-4,029.95% |
-6,102.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
-5.52% |
-3.16% |
0.29% |
-19.64% |
-22.78% |
Return on Equity (ROE) |
|
-23.53% |
-20.01% |
-20.80% |
-46.66% |
-62.47% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-108.11% |
-9.21% |
-14.80% |
-27.33% |
Operating Return on Assets (OROA) |
|
-25.51% |
-21.99% |
-27.00% |
-33.29% |
-44.80% |
Return on Assets (ROA) |
|
-22.96% |
-18.16% |
-18.56% |
-40.04% |
-49.18% |
Return on Common Equity (ROCE) |
|
13.74% |
-11.48% |
-20.80% |
-46.66% |
-62.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
40.32% |
-13.69% |
-22.15% |
-49.60% |
-66.64% |
Net Operating Profit after Tax (NOPAT) |
|
-89 |
-153 |
-263 |
-299 |
-388 |
NOPAT Margin |
|
-1,644.17% |
-306.55% |
-1,565.44% |
-655.33% |
-905.50% |
Net Nonoperating Expense Percent (NNEP) |
|
322.64% |
478.10% |
-83.69% |
4,002.93% |
6,062.52% |
SG&A Expenses to Revenue |
|
2,013.72% |
396.30% |
1,764.94% |
805.62% |
1,114.28% |
Operating Expenses to Revenue |
|
2,448.81% |
537.93% |
2,336.35% |
1,036.18% |
1,393.57% |
Earnings before Interest and Taxes (EBIT) |
|
-127 |
-218 |
-375 |
-427 |
-554 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-118 |
-195 |
-357 |
-416 |
-534 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
3.35 |
1.79 |
4.48 |
6.82 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.41 |
1.83 |
4.57 |
6.99 |
Price to Revenue (P/Rev) |
|
184.64 |
88.43 |
124.07 |
101.63 |
145.26 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.44 |
2.62 |
1.66 |
4.27 |
6.57 |
Enterprise Value to Revenue (EV/Rev) |
|
313.93 |
69.32 |
115.59 |
97.20 |
140.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.02 |
0.00 |
0.01 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
1.03 |
1.10 |
1.12 |
1.17 |
1.27 |
Compound Leverage Factor |
|
0.92 |
0.96 |
0.77 |
1.40 |
1.39 |
Debt to Total Capital |
|
1.60% |
0.28% |
0.66% |
0.29% |
0.46% |
Short-Term Debt to Total Capital |
|
1.11% |
0.28% |
0.66% |
0.29% |
0.46% |
Long-Term Debt to Total Capital |
|
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
155.84% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
-57.44% |
99.72% |
99.34% |
99.71% |
99.54% |
Debt to EBITDA |
|
-0.07 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
Net Debt to EBITDA |
|
0.59 |
4.88 |
0.40 |
0.48 |
0.37 |
Long-Term Debt to EBITDA |
|
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.09 |
-0.02 |
-0.03 |
-0.01 |
-0.01 |
Net Debt to NOPAT |
|
0.79 |
6.23 |
0.54 |
0.68 |
0.51 |
Long-Term Debt to NOPAT |
|
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
158.37% |
42.64% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-980 |
-115 |
-163 |
-267 |
Operating Cash Flow to CapEx |
|
-446.59% |
-605.28% |
-429.81% |
-1,025.69% |
-1,074.10% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-425.30 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-520.53 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.05 |
0.01 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
0.16 |
1.14 |
0.23 |
0.47 |
0.38 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
493 |
1,320 |
1,172 |
1,037 |
917 |
Invested Capital Turnover |
|
0.01 |
0.06 |
0.01 |
0.04 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
827 |
-148 |
-135 |
-121 |
Enterprise Value (EV) |
|
1,695 |
3,456 |
1,940 |
4,429 |
6,024 |
Market Capitalization |
|
997 |
4,408 |
2,083 |
4,631 |
6,220 |
Book Value per Share |
|
($3.28) |
$2.18 |
$1.87 |
$1.49 |
$1.19 |
Tangible Book Value per Share |
|
($3.28) |
$2.14 |
$1.83 |
$1.46 |
$1.16 |
Total Capital |
|
493 |
1,320 |
1,172 |
1,037 |
917 |
Total Debt |
|
7.87 |
3.64 |
7.71 |
3.01 |
4.26 |
Total Long-Term Debt |
|
2.40 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-70 |
-953 |
-142 |
-202 |
-196 |
Capital Expenditures (CapEx) |
|
24 |
32 |
55 |
31 |
41 |
Net Nonoperating Expense (NNE) |
|
25 |
27 |
-4.75 |
214 |
220 |
Net Nonoperating Obligations (NNO) |
|
7.87 |
3.64 |
7.71 |
3.01 |
4.26 |
Total Depreciation and Amortization (D&A) |
|
8.58 |
23 |
19 |
10 |
20 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.61) |
($0.44) |
($0.79) |
($0.87) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
605.80M |
585.54M |
647.91M |
699.79M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.61) |
($0.44) |
($0.79) |
($0.87) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
605.80M |
585.54M |
647.91M |
699.79M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.61) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
294.85M |
628.59M |
702.86M |
787.82M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-89 |
-146 |
-263 |
-299 |
-388 |
Normalized NOPAT Margin |
|
-1,644.17% |
-293.79% |
-1,565.44% |
-656.91% |
-905.72% |
Pre Tax Income Margin |
|
-2,113.57% |
-382.85% |
-1,536.61% |
-1,125.77% |
-1,419.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-509.38 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-356.57 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-604.61 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-451.80 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Joby Aviation
This table displays calculated financial ratios and metrics derived from Joby Aviation's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
243.65% |
-200.68% |
-225.45% |
-475.79% |
547.93% |
290.05% |
277.05% |
112.35% |
-88.49% |
-125.16% |
-19.65% |
EBITDA Growth |
|
8.61% |
-1,748.82% |
-67.21% |
-481.30% |
87.84% |
97.35% |
12.26% |
58.33% |
-1,435.86% |
-3,927.90% |
-13.32% |
EBIT Growth |
|
11.20% |
-1,103.06% |
-58.60% |
-428.40% |
84.78% |
95.95% |
12.23% |
56.90% |
-1,088.63% |
-2,596.18% |
-14.83% |
NOPAT Growth |
|
11.20% |
-1,103.06% |
-58.60% |
-428.40% |
78.64% |
30.39% |
12.23% |
56.90% |
-747.32% |
-114.41% |
-14.83% |
Net Income Growth |
|
-0.44% |
-1,426.94% |
-81.96% |
-477.07% |
101.93% |
-71.94% |
16.58% |
56.90% |
-9,534.62% |
-113.96% |
12.88% |
EPS Growth |
|
30.00% |
-118.52% |
-72.73% |
-400.00% |
100.00% |
-50.00% |
26.32% |
60.00% |
0.00% |
-126.67% |
21.43% |
Operating Cash Flow Growth |
|
1.68% |
-8.95% |
-27.91% |
-35.15% |
-17.38% |
-56.93% |
-35.72% |
-37.76% |
-37.57% |
-44.58% |
-4.07% |
Free Cash Flow Firm Growth |
|
112.88% |
0.00% |
115.22% |
91.16% |
-57.56% |
69.20% |
-81.79% |
275.80% |
491.80% |
-195.33% |
581.43% |
Invested Capital Growth |
|
-11.15% |
-11.20% |
-15.29% |
-11.54% |
-4.32% |
-11.52% |
-8.81% |
-17.34% |
-29.45% |
-11.64% |
-11.70% |
Revenue Q/Q Growth |
|
-60.40% |
-456.90% |
-227.72% |
-671.46% |
168.28% |
4.69% |
262.61% |
-46.18% |
-36.35% |
-328.72% |
132.37% |
EBITDA Q/Q Growth |
|
-50.77% |
-120.97% |
-44.54% |
-140.44% |
96.84% |
51.93% |
30.70% |
-14.18% |
-16.30% |
-26.06% |
14.89% |
EBIT Q/Q Growth |
|
-46.32% |
-108.73% |
-44.78% |
-134.91% |
95.78% |
44.49% |
29.80% |
-15.36% |
-16.26% |
-25.91% |
15.00% |
NOPAT Q/Q Growth |
|
-46.32% |
-108.73% |
-44.78% |
-134.91% |
94.09% |
-580.35% |
7.14% |
-15.36% |
-16.26% |
-72.16% |
37.84% |
Net Income Q/Q Growth |
|
-59.77% |
15.48% |
-69.38% |
-152.29% |
100.53% |
-7,647.74% |
17.82% |
-30.35% |
-16.70% |
-71.17% |
66.54% |
EPS Q/Q Growth |
|
-55.56% |
28.57% |
-90.00% |
-136.84% |
100.00% |
0.00% |
6.67% |
-28.57% |
-16.67% |
-61.90% |
67.65% |
Operating Cash Flow Q/Q Growth |
|
-28.67% |
22.25% |
-47.94% |
8.69% |
-11.75% |
-3.95% |
-27.95% |
7.31% |
-11.60% |
-9.25% |
7.91% |
Free Cash Flow Firm Q/Q Growth |
|
113.76% |
-64.47% |
21.74% |
-153.72% |
166.08% |
41.64% |
-63.78% |
418.52% |
122.45% |
-122.82% |
113.84% |
Invested Capital Q/Q Growth |
|
-5.37% |
0.69% |
-8.45% |
1.41% |
2.34% |
-6.89% |
-5.64% |
-8.07% |
-12.66% |
16.62% |
-5.71% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-411.90% |
0.00% |
0.00% |
0.00% |
-7.73% |
-3.55% |
-266.11% |
-564.52% |
-1,031.45% |
0.00% |
-1,494.77% |
EBIT Margin |
|
-441.97% |
0.00% |
0.00% |
0.00% |
-10.39% |
-5.51% |
-273.84% |
-586.92% |
-1,071.99% |
0.00% |
-1,549.67% |
Profit (Net Income) Margin |
|
-442.00% |
0.00% |
0.00% |
0.00% |
1.31% |
-94.70% |
-242.36% |
-586.97% |
-1,076.13% |
0.00% |
-832.55% |
Tax Burden Percent |
|
100.01% |
100.09% |
100.03% |
100.02% |
98.20% |
100.02% |
100.04% |
100.01% |
100.39% |
99.81% |
100.05% |
Interest Burden Percent |
|
100.00% |
40.46% |
93.10% |
100.00% |
-12.88% |
1,719.44% |
88.47% |
100.00% |
100.00% |
136.74% |
53.70% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-36.07% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.73% |
0.00% |
-68.49% |
-49.77% |
0.00% |
-47.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-500.78% |
0.00% |
0.00% |
0.00% |
0.00% |
-647.48% |
0.00% |
-858.13% |
-945.23% |
0.00% |
533.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.08% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.16% |
0.00% |
-4.06% |
-4.86% |
0.00% |
2.50% |
Return on Equity (ROE) |
|
-38.14% |
0.00% |
0.00% |
-47.17% |
-40.97% |
-5.89% |
-48.35% |
-72.55% |
-54.63% |
0.00% |
-45.06% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-9.21% |
-3.74% |
-20.69% |
-24.13% |
-14.80% |
-27.87% |
-4.35% |
-0.55% |
-27.33% |
-31.15% |
Operating Return on Assets (OROA) |
|
-45.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.20% |
0.00% |
-77.69% |
-58.39% |
0.00% |
-55.69% |
Return on Assets (ROA) |
|
-45.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.37% |
0.00% |
-77.69% |
-58.61% |
0.00% |
-29.92% |
Return on Common Equity (ROCE) |
|
-38.14% |
0.00% |
0.00% |
-47.17% |
-40.97% |
-5.89% |
-48.35% |
-72.55% |
-54.63% |
0.00% |
-45.06% |
Return on Equity Simple (ROE_SIMPLE) |
|
-16.04% |
0.00% |
-28.90% |
-50.31% |
-41.91% |
0.00% |
-50.68% |
-37.05% |
-61.05% |
0.00% |
-69.33% |
Net Operating Profit after Tax (NOPAT) |
|
-55 |
-116 |
-85 |
-200 |
-12 |
-81 |
-75 |
-86 |
-100 |
-173 |
-107 |
NOPAT Margin |
|
-309.38% |
0.00% |
0.00% |
0.00% |
-10.20% |
-66.28% |
-191.69% |
-410.84% |
-750.39% |
0.00% |
-1,084.77% |
Net Nonoperating Expense Percent (NNEP) |
|
464.71% |
-859.70% |
854.42% |
2,879.37% |
-294.10% |
644.75% |
516.53% |
789.64% |
895.46% |
2,024.33% |
-581.24% |
SG&A Expenses to Revenue |
|
412.22% |
0.00% |
0.00% |
0.00% |
86.61% |
84.02% |
296.30% |
537.95% |
943.45% |
0.00% |
1,356.71% |
Operating Expenses to Revenue |
|
541.97% |
0.00% |
0.00% |
0.00% |
110.39% |
105.51% |
373.84% |
686.92% |
1,171.99% |
0.00% |
1,649.67% |
Earnings before Interest and Taxes (EBIT) |
|
-79 |
-165 |
-122 |
-286 |
-12 |
-6.69 |
-107 |
-123 |
-143 |
-180 |
-153 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-74 |
-163 |
-118 |
-285 |
-8.98 |
-4.32 |
-104 |
-119 |
-138 |
-174 |
-148 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.27 |
1.79 |
2.55 |
5.97 |
4.03 |
4.48 |
3.83 |
4.04 |
4.61 |
6.82 |
5.52 |
Price to Tangible Book Value (P/TBV) |
|
2.32 |
1.83 |
2.61 |
6.10 |
4.12 |
4.57 |
3.90 |
4.16 |
4.76 |
6.99 |
5.66 |
Price to Revenue (P/Rev) |
|
18.24 |
124.07 |
46.72 |
0.00 |
0.00 |
101.63 |
0.00 |
21.80 |
57.17 |
145.26 |
117.39 |
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) |
|
2.09 |
1.66 |
2.50 |
5.60 |
3.59 |
4.27 |
3.70 |
3.83 |
4.39 |
6.57 |
5.35 |
Enterprise Value to Revenue (EV/Rev) |
|
16.89 |
115.59 |
45.89 |
0.00 |
0.00 |
97.20 |
0.00 |
20.77 |
54.82 |
140.68 |
114.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
Leverage Ratio |
|
1.14 |
1.12 |
1.13 |
1.20 |
1.16 |
1.17 |
1.17 |
1.27 |
1.22 |
1.27 |
1.23 |
Compound Leverage Factor |
|
1.14 |
0.45 |
1.05 |
1.20 |
-0.15 |
20.04 |
1.03 |
1.27 |
1.22 |
1.74 |
0.66 |
Debt to Total Capital |
|
0.37% |
0.66% |
0.37% |
0.37% |
0.43% |
0.29% |
0.38% |
0.59% |
0.63% |
0.46% |
0.56% |
Short-Term Debt to Total Capital |
|
0.37% |
0.66% |
0.37% |
0.37% |
0.43% |
0.29% |
0.38% |
0.59% |
0.63% |
0.46% |
0.56% |
Long-Term Debt 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% |
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 |
|
99.63% |
99.34% |
99.63% |
99.63% |
99.57% |
99.71% |
99.62% |
99.41% |
99.37% |
99.54% |
99.44% |
Debt to EBITDA |
|
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
Net Debt to EBITDA |
|
0.96 |
0.40 |
0.15 |
0.68 |
0.96 |
0.48 |
0.20 |
0.46 |
0.30 |
0.37 |
0.21 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
Net Debt to NOPAT |
|
1.24 |
0.54 |
0.21 |
0.99 |
1.46 |
0.68 |
0.28 |
0.74 |
0.44 |
0.51 |
0.29 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
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) |
|
91 |
32 |
108 |
-58 |
38 |
55 |
20 |
102 |
228 |
-52 |
7.19 |
Operating Cash Flow to CapEx |
|
-1,269.65% |
-174.25% |
-897.30% |
-1,332.54% |
-933.36% |
-1,059.40% |
-1,548.80% |
-1,169.10% |
-1,118.87% |
-781.44% |
-742.18% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.01 |
0.04 |
0.00 |
0.00 |
0.04 |
0.00 |
0.13 |
0.05 |
0.03 |
0.04 |
Fixed Asset Turnover |
|
2.70 |
0.23 |
0.77 |
0.00 |
0.00 |
0.47 |
0.00 |
1.67 |
0.59 |
0.38 |
0.35 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,164 |
1,172 |
1,073 |
1,089 |
1,114 |
1,037 |
979 |
900 |
786 |
917 |
864 |
Invested Capital Turnover |
|
0.12 |
0.01 |
0.05 |
0.00 |
0.00 |
0.04 |
0.00 |
0.17 |
0.07 |
0.04 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
-146 |
-148 |
-194 |
-142 |
-50 |
-135 |
-95 |
-189 |
-328 |
-121 |
-115 |
Enterprise Value (EV) |
|
2,437 |
1,940 |
2,679 |
6,094 |
3,999 |
4,429 |
3,625 |
3,442 |
3,454 |
6,024 |
4,624 |
Market Capitalization |
|
2,631 |
2,083 |
2,728 |
6,474 |
4,475 |
4,631 |
3,732 |
3,613 |
3,602 |
6,220 |
4,743 |
Book Value per Share |
|
$1.91 |
$1.87 |
$1.70 |
$1.72 |
$1.60 |
$1.49 |
$1.43 |
$1.26 |
$1.09 |
$1.19 |
$1.09 |
Tangible Book Value per Share |
|
$1.86 |
$1.83 |
$1.66 |
$1.68 |
$1.57 |
$1.46 |
$1.40 |
$1.23 |
$1.06 |
$1.16 |
$1.06 |
Total Capital |
|
1,164 |
1,172 |
1,073 |
1,089 |
1,114 |
1,037 |
979 |
900 |
786 |
917 |
864 |
Total Debt |
|
4.30 |
7.71 |
3.93 |
4.06 |
4.79 |
3.01 |
3.73 |
5.31 |
4.94 |
4.26 |
4.86 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-194 |
-142 |
-49 |
-379 |
-476 |
-202 |
-108 |
-171 |
-148 |
-196 |
-118 |
Capital Expenditures (CapEx) |
|
5.38 |
30 |
8.76 |
5.38 |
8.59 |
7.87 |
6.89 |
8.45 |
9.86 |
15 |
15 |
Net Nonoperating Expense (NNE) |
|
24 |
-49 |
28 |
86 |
-13 |
35 |
20 |
37 |
44 |
74 |
-25 |
Net Nonoperating Obligations (NNO) |
|
4.30 |
7.71 |
3.93 |
4.06 |
4.79 |
3.01 |
3.73 |
5.31 |
4.94 |
4.26 |
4.86 |
Total Depreciation and Amortization (D&A) |
|
5.39 |
2.21 |
3.40 |
1.44 |
3.08 |
2.38 |
3.02 |
4.71 |
5.42 |
6.61 |
5.43 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Adjusted Weighted Average Basic Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
672.56M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Adjusted Diluted Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
691.46M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
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 |
|
621.73M |
628.59M |
630.98M |
693.80M |
696.32M |
702.86M |
708.44M |
716.14M |
765.09M |
787.82M |
791.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-55 |
-116 |
-85 |
-200 |
-12 |
-81 |
-75 |
-86 |
-100 |
-173 |
-107 |
Normalized NOPAT Margin |
|
-309.38% |
0.00% |
0.00% |
0.00% |
-10.20% |
-66.87% |
-191.73% |
-410.94% |
-750.54% |
0.00% |
-1,084.77% |
Pre Tax Income Margin |
|
-441.97% |
0.00% |
0.00% |
0.00% |
1.34% |
-94.68% |
-242.27% |
-586.92% |
-1,071.99% |
0.00% |
-832.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Joby Aviation (NYSE: JOBY) continues to demonstrate some key financial trends through the last four years into 2025. Below is an analysis of important financial highlights from the quarterly income statements, cash flow statements, and balance sheets.
- Investment Securities Interest Income has steadily increased, reaching $9.9M in Q1 2025, indicating solid returns on investment securities over the quarters.
- Total Revenue, while fluctuating due to mark-to-market effects and other non-operating items, showed positive interest income in recent quarters, e.g., $9.9M in Q1 2025 and $22.1M in Q4 2024.
- Depreciation and amortization expenses are consistent with ongoing capital investments, reflecting active asset utilization and business growth.
- Net Cash From Continuing Financing Activities was positive in Q1 2025 ($2M) and much higher in prior quarters, supporting ongoing operations and investments.
- Total Assets increased from $1.27B in Q3 2022 to about $1.08B in Q1 2025, showing significant asset base support.
- Marketing Expenses remain the largest cost, consistently exceeding $100M per quarter, reaching $134M in Q1 2025, indicating heavy investment in market growth, but also pressure on profitability.
- Net interest expenses are negligible or zero, suggesting the company is not burdened by interest costs on debt, but this may change with future borrowings.
- Total Non-Interest Income has seen large fluctuations, heavily impacted by realized and unrealized capital gains and losses, which have materially affected reported revenues.
- Joby has reported consistent net losses each quarter for the last several years, including a net loss of $82.4M in Q1 2025 and losses exceeding $200M in some prior quarters, showing the company is not yet profitable.
- Net Cash From Continuing Operating Activities remains negative across all quarters analyzed (e.g., -$111M in Q1 2025), indicating that core operations are not yet cash flow positive and the company relies heavily on financing and investing cash flows.
- There have been large purchases of investment securities and property, plant, and equipment reflecting high ongoing capital expenditure needs with associated cash outflows.
- Retained Earnings are deeply negative (-$1.9B in Q1 2025), reflecting accumulated losses over time that weigh on equity.
- Total Liabilities remain substantial ($224.6M in Q1 2025), with significant other long-term liabilities (about $177M), which could represent accrued expenses or other obligations.
- Equity, though positive, has decreased from about $1.16B in Q3 2022 to around $859M in Q1 2025, indicating diminishing shareholder net worth due to sustained losses.
- Marketing and operating expenses continue to be very high relative to revenue, implying significant operational cost structure challenges as the company develops its business model.
In summary, Joby Aviation is still in an early and capital-intensive phase with growing investment in marketing and operations resulting in consistent net losses and negative operating cash flow. The company's strong equity base and investment income provide some financial stability, but the path to profitability remains a key challenge for investors monitoring JOBY stock.
10/09/25 05:28 AM ETAI Generated. May Contain Errors.