Free Trial

LiveWire Group (LVWR) Financials

LiveWire Group logo
$1.18 -0.01 (-0.84%)
Closing price 06/11/2026 03:58 PM Eastern
Extended Trading
$1.18 +0.01 (+0.42%)
As of 06/11/2026 07:47 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for LiveWire Group

Annual Income Statements for LiveWire Group

This table shows LiveWire Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-78 -68 -79 -110 -94
Consolidated Net Income / (Loss)
-78 -68 -79 -110 -94
Net Income / (Loss) Continuing Operations
-78 -68 -79 -110 -94
Total Pre-Tax Income
-77 -68 -79 -109 -94
Total Operating Income
-77 -68 -85 -116 -110
Total Gross Profit
-25 -2.57 2.90 -5.77 -13
Total Revenue
31 36 47 38 27
Operating Revenue
31 36 47 38 27
Total Cost of Revenue
56 38 44 44 39
Operating Cost of Revenue
56 38 44 44 39
Total Operating Expenses
52 66 88 110 98
Selling, General & Admin Expense
52 66 88 110 98
Total Other Income / (Expense), net
-0.16 0.61 5.98 6.52 16
Interest Expense
0.13 -0.31 0.48 0.00 0.00
Interest & Investment Income
- - 1.19 11 5.70
Other Income / (Expense), net
-0.03 0.30 5.27 -4.02 11
Income Tax Expense
0.36 0.14 -0.03 0.08 0.04
Basic Earnings per Share
($0.48) ($0.42) ($0.46) ($0.54) ($0.46)
Weighted Average Basic Shares Outstanding
- - 202.40M 203.16M 203.47M
Diluted Earnings per Share
($0.48) ($0.42) ($0.46) ($0.54) ($0.46)
Weighted Average Diluted Shares Outstanding
- - 202.40M 203.16M 203.47M
Weighted Average Basic & Diluted Shares Outstanding
- - 202.40M 203.16M 203.47M

Quarterly Income Statements for LiveWire Group

This table shows LiveWire Group'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
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-21 -41 -15 -33 -24 -25 -23 -23 -19 -19 -19
Consolidated Net Income / (Loss)
-21 -41 -15 -33 -24 -25 -23 -23 -19 -19 -19
Net Income / (Loss) Continuing Operations
-21 -41 -15 -33 -24 -25 -23 -23 -19 -19 -19
Total Pre-Tax Income
-21 -41 -15 -33 -24 -25 -23 -23 -19 -19 -19
Total Operating Income
-25 -32 -25 -34 -30 -28 -27 -25 -21 -18 -19
Total Gross Profit
1.26 -2.94 1.09 -5.19 -4.13 -1.78 -1.52 -5.35 -2.17 0.55 -2.90
Total Revenue
7.76 7.03 8.14 15 4.98 6.45 4.45 11 2.74 5.87 5.70
Operating Revenue
7.76 7.03 8.14 15 4.98 6.45 4.45 11 2.74 5.87 5.70
Total Cost of Revenue
6.50 9.97 7.05 20 9.11 8.23 5.97 16 4.91 5.32 8.60
Operating Cost of Revenue
6.50 9.97 7.05 20 9.11 8.23 5.97 16 4.91 5.32 8.60
Total Operating Expenses
26 29 26 29 26 26 25 20 18 19 16
Selling, General & Admin Expense
26 29 26 29 26 26 25 20 18 19 16
Total Other Income / (Expense), net
3.76 -8.68 11 0.68 6.77 3.39 3.83 2.48 1.41 -0.57 -0.49
Interest & Investment Income
- - - - 2.02 1.60 1.25 - 0.50 0.33 0.17
Other Income / (Expense), net
1.07 -11 8.04 -1.69 4.76 1.79 2.58 1.64 0.91 -0.91 -0.66
Income Tax Expense
0.00 0.06 -0.00 0.02 -0.00 0.03 0.00 0.02 0.01 -0.01 0.09
Basic Earnings per Share
($0.10) ($0.20) ($0.07) ($0.17) ($0.12) ($0.12) ($0.11) ($0.11) ($0.09) ($0.09) ($0.10)
Weighted Average Basic Shares Outstanding
202.41M 202.54M 202.54M 203.16M 203.16M 203.25M 203.25M 203.47M 203.57M 203.74M 203.99M
Diluted Earnings per Share
($0.10) ($0.20) ($0.07) ($0.17) ($0.12) ($0.12) ($0.11) ($0.11) ($0.09) ($0.09) ($0.10)
Weighted Average Diluted Shares Outstanding
202.41M 202.54M 202.54M 203.16M 203.16M 203.25M 203.25M 203.47M 203.57M 203.74M 203.99M
Weighted Average Basic & Diluted Shares Outstanding
202.41M 202.54M 202.54M 203.16M 203.16M 203.25M 203.25M 203.47M 203.57M 203.74M 203.99M

Annual Cash Flow Statements for LiveWire Group

This table details how cash moves in and out of LiveWire Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
1.35 0.27 263 -97 -103
Net Cash From Operating Activities
-54 -75 -90 -83 -94
Net Cash From Continuing Operating Activities
-54 -75 -90 -83 -94
Net Income / (Loss) Continuing Operations
-78 -68 -79 -110 -94
Consolidated Net Income / (Loss)
-78 -68 -79 -110 -94
Depreciation Expense
3.94 4.72 4.40 5.83 10
Non-Cash Adjustments To Reconcile Net Income
3.66 4.00 -8.87 14 -0.45
Changes in Operating Assets and Liabilities, net
16 -15 -6.27 5.97 -9.52
Net Cash From Investing Activities
-3.24 -9.95 -14 -13 -8.07
Net Cash From Continuing Investing Activities
-3.24 -9.95 -14 -13 -8.07
Purchase of Property, Plant & Equipment
-3.24 -9.95 -14 -13 -8.07
Net Cash From Financing Activities
58 85 366 -0.41 -1.44
Net Cash From Continuing Financing Activities
58 85 366 -0.41 -1.44
Repurchase of Common Equity
- 0.00 0.00 -1.97 -1.44
Issuance of Debt
5.53 2.10 15 0.00 0.00
Issuance of Common Equity
0.00 0.00 294 0.00 0.00
Other Financing Activities, net
54 84 57 1.56 0.00
Effect of Exchange Rate Changes
- - - 0.00 -0.10

Quarterly Cash Flow Statements for LiveWire Group

This table details how cash moves in and out of LiveWire Group'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
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025
Net Change in Cash & Equivalents
-29 -20 -16 -32 -27 -28 -25 -24 -18 -17 -13
Net Cash From Operating Activities
-25 -17 -15 -28 -23 -26 -23 -22 -17 -15 -13
Net Cash From Continuing Operating Activities
-25 -17 -14 -28 -23 -26 -23 -22 -17 -15 -13
Net Income / (Loss) Continuing Operations
-21 -41 -15 -33 -24 -25 -23 -23 -19 -19 -19
Consolidated Net Income / (Loss)
-21 -41 -15 -33 -24 -25 -23 -23 -19 -19 -19
Depreciation Expense
0.67 0.71 1.44 3.02 2.33 2.72 2.70 2.30 3.09 2.59 2.35
Non-Cash Adjustments To Reconcile Net Income
0.79 14 -5.05 4.36 0.05 -6.10 -0.12 0.95 1.33 2.52 2.28
Changes in Operating Assets and Liabilities, net
-4.86 9.19 3.92 -2.28 -1.66 2.23 -2.99 -2.34 -2.64 -1.15 1.48
Net Cash From Investing Activities
-4.65 -3.53 -2.80 -2.49 -3.24 -1.84 -1.58 -1.41 -0.61 -1.43 -0.74
Net Cash From Continuing Investing Activities
-4.65 -3.53 -2.80 -2.49 -3.24 -1.84 -1.58 -1.41 -0.61 -1.43 -0.74
Purchase of Property, Plant & Equipment
-4.65 -3.53 -2.80 -2.49 -3.24 -1.84 -1.58 -1.41 -0.61 -1.43 -0.74
Net Cash From Financing Activities
0.00 0.00 1.55 -1.97 -0.71 -0.22 - -0.52 -0.25 -0.51 1.04
Net Cash From Continuing Financing Activities
0.00 0.00 1.55 -1.97 -0.71 -0.22 - -0.52 -0.25 -0.51 1.04
Effect of Exchange Rate Changes
- - - - 0.00 - - -0.21 0.14 -0.09 -0.01

Annual Balance Sheets for LiveWire Group

This table presents LiveWire Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
62 352 266 148
Total Current Assets
30 302 211 98
Cash & Equivalents
2.67 265 168 64
Accounts Receivable
6.90 2.85 7.70 4.27
Inventories, net
17 29 32 27
Other Current Assets
3.56 4.63 3.00 2.71
Plant, Property, & Equipment, net
18 32 38 34
Total Noncurrent Assets
14 18 18 16
Goodwill
8.33 8.33 8.33 8.33
Intangible Assets
2.27 1.81 1.35 1.06
Noncurrent Deferred & Refundable Income Taxes
0.07 0.00 0.00 0.01
Other Noncurrent Operating Assets
3.47 8.17 8.06 6.20
Total Liabilities & Shareholders' Equity
62 352 266 148
Total Liabilities
42 45 60 33
Total Current Liabilities
28 34 46 30
Accounts Payable
9.01 13 24 12
Accrued Expenses
16 20 21 18
Other Current Liabilities
1.15 1.31 1.15 0.39
Total Noncurrent Liabilities
14 11 14 2.99
Noncurrent Deferred & Payable Income Tax Liabilities
0.19 0.02 0.09 0.12
Other Noncurrent Operating Liabilities
8.13 11 14 2.87
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
20 307 206 115
Total Preferred & Common Equity
20 307 206 115
Preferred Stock
0.00 0.00 0.00 0.00
Total Common Equity
20 307 206 115
Common Stock
0.00 329 340 344
Retained Earnings
0.00 -22 -132 -226
Treasury Stock
- 0.00 -1.97 -3.41
Accumulated Other Comprehensive Income / (Loss)
0.15 0.00 0.02 0.01

Quarterly Balance Sheets for LiveWire Group

This table presents LiveWire Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/25/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025
Total Assets
403 326 310 296 237 205 178 128 110 89
Total Current Assets
403 273 256 240 182 151 127 82 65 46
Cash & Equivalents
0.24 236 216 200 141 113 88 46 29 16
Accounts Receivable
- 1.77 5.08 5.25 3.14 2.38 2.21 3.62 4.34 3.50
Inventories, net
- 31 32 33 35 34 33 28 28 23
Other Current Assets
- 3.90 2.72 1.95 3.13 2.04 3.36 3.28 3.65 3.57
Plant, Property, & Equipment, net
0.00 33 36 38 38 37 35 31 30 29
Total Noncurrent Assets
0.00 20 19 18 17 17 16 15 15 14
Goodwill
- 8.33 8.33 8.33 8.33 8.33 8.33 8.33 8.33 8.33
Intangible Assets
- 1.69 1.58 1.46 1.25 1.19 1.12 1.00 0.93 0.87
Noncurrent Deferred & Refundable Income Taxes
- - - - 0.01 0.01 0.01 0.01 0.03 0.02
Other Noncurrent Operating Assets
0.00 9.71 9.03 8.54 7.38 7.09 6.61 5.88 5.51 5.17
Total Liabilities & Shareholders' Equity
403 326 310 296 237 205 178 128 110 89
Total Liabilities
402 38 61 57 53 46 41 31 30 27
Total Current Liabilities
11 29 41 45 44 39 36 29 27 24
Accounts Payable
- 12 22 26 27 20 16 17 15 10
Accrued Expenses
11 15 17 18 16 18 19 11 11 13
Other Current Liabilities
- 1.39 1.39 1.40 0.91 0.69 0.51 0.35 0.35 0.54
Total Noncurrent Liabilities
391 9.20 21 12 9.18 7.12 4.70 2.46 2.85 3.36
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.02 0.08 0.08 0.09 0.11 0.11 0.14 0.15 0.14
Other Noncurrent Operating Liabilities
382 9.19 20 12 9.09 7.02 4.59 2.33 2.70 3.22
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
0.45 287 249 239 184 159 138 97 80 62
Total Preferred & Common Equity
0.45 287 249 239 184 159 138 97 80 62
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.45 287 249 239 184 159 138 97 80 62
Common Stock
31 331 333 337 342 342 344 346 348 349
Retained Earnings
-30 -44 -84 -99 -156 -180 -203 -245 -264 -283
Treasury Stock
- - - - -2.68 -2.90 -2.90 -3.66 -4.17 -4.17
Accumulated Other Comprehensive Income / (Loss)
- - - -0.01 -0.00 -0.01 -0.00 -0.00 -0.01 -0.01

Annual Metrics And Ratios for LiveWire Group

This table displays calculated financial ratios and metrics derived from LiveWire Group's official financial filings.

Metric 2020 2021 2022 2023 2024
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - -
Revenue Growth
0.00% 16.02% 30.80% -18.81% -29.96%
EBITDA Growth
0.00% 13.65% -19.20% -51.66% 21.57%
EBIT Growth
0.00% 11.94% -17.39% -50.60% 17.02%
NOPAT Growth
0.00% 11.52% -24.60% -36.53% 4.86%
Net Income Growth
0.00% 11.96% -15.59% -38.78% 14.26%
EPS Growth
0.00% 12.50% -9.52% -17.39% 14.81%
Operating Cash Flow Growth
0.00% -38.77% -20.31% 6.93% -12.46%
Free Cash Flow Firm Growth
0.00% 0.00% -3.87% -2.38% -15.95%
Invested Capital Growth
0.00% 0.00% 64.67% -8.66% 33.51%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 18.27% -13.98%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -8.83% 11.05%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -10.70% 10.62%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -4.39% 7.16%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -10.77% 9.89%
EPS Q/Q Growth
0.00% 0.00% 0.00% -12.50% 11.54%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% -2.57% 5.74%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 4.12%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -1.64% 2.97%
Profitability Metrics
- - - - -
Gross Margin
-80.86% -7.19% 6.20% -15.18% -48.00%
EBITDA Margin
-236.99% -176.40% -160.75% -300.28% -336.22%
Operating Margin
-249.67% -190.42% -181.40% -305.05% -414.36%
EBIT Margin
-249.77% -189.58% -170.15% -315.62% -373.92%
Profit (Net Income) Margin
-251.34% -190.73% -168.55% -288.12% -352.66%
Tax Burden Percent
100.46% 100.20% 99.96% 100.07% 100.05%
Interest Burden Percent
100.17% 100.40% 99.10% 91.22% 94.27%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -378.20% -178.05% -204.21% -174.30%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -1,152.18% -163.07% -191.11% -159.95%
Return on Net Nonoperating Assets (RNNOA)
0.00% -307.29% 129.73% 161.47% 115.78%
Return on Equity (ROE)
0.00% -685.49% -48.32% -42.74% -58.52%
Cash Return on Invested Capital (CROIC)
0.00% -578.20% -226.92% -195.15% -203.00%
Operating Return on Assets (OROA)
0.00% -109.57% -38.52% -38.84% -48.10%
Return on Assets (ROA)
0.00% -110.23% -38.16% -35.46% -45.36%
Return on Common Equity (ROCE)
0.00% -685.49% -48.32% -42.74% -58.52%
Return on Equity Simple (ROE_SIMPLE)
0.00% -342.75% -25.73% -53.22% -81.59%
Net Operating Profit after Tax (NOPAT)
-54 -48 -59 -81 -77
NOPAT Margin
-174.77% -133.29% -126.98% -213.53% -290.05%
Net Nonoperating Expense Percent (NNEP)
0.00% 773.98% -14.98% -13.09% -14.35%
Return On Investment Capital (ROIC_SIMPLE)
- - -19.38% -39.44% -67.11%
Cost of Revenue to Revenue
180.86% 107.19% 93.80% 115.18% 148.00%
SG&A Expenses to Revenue
168.81% 183.23% 187.60% 289.87% 366.36%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
168.81% 183.23% 187.60% 289.87% 366.36%
Earnings before Interest and Taxes (EBIT)
-77 -68 -80 -120 -100
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-73 -63 -75 -114 -90
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 11.13 8.49
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 11.68 9.25
Price to Revenue (P/Rev)
0.00 0.00 0.00 60.25 36.71
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)
0.00 0.00 0.00 55.93 18.02
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 55.83 34.29
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
0.00 0.40 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.29 0.00 0.00 0.00
Financial Leverage
0.00 0.27 -0.80 -0.84 -0.72
Leverage Ratio
0.00 3.11 1.27 1.21 1.29
Compound Leverage Factor
0.00 3.12 1.26 1.10 1.22
Debt to Total Capital
0.00% 28.60% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 8.18% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 20.42% 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
0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 71.40% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 -0.13 0.00 0.00 0.00
Net Debt to EBITDA
0.00 -0.08 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 -0.09 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.17 0.00 0.00 0.00
Net Debt to NOPAT
0.00 -0.11 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 -0.12 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 21.50 14.24
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - -
Current Ratio
0.00 1.07 8.77 4.55 3.29
Quick Ratio
0.00 0.34 7.78 3.80 2.30
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -73 -76 -78 -90
Operating Cash Flow to CapEx
-1,656.31% -749.06% -636.89% -619.98% -1,163.35%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -159.56 0.00 0.00
Operating Cash Flow to Interest Expense
-413.18 0.00 -188.80 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-438.13 0.00 -218.45 0.00 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.58 0.23 0.12 0.13
Accounts Receivable Turnover
0.00 5.19 9.61 7.21 4.45
Inventory Turnover
0.00 2.28 1.91 1.43 1.33
Fixed Asset Turnover
0.00 2.00 1.89 1.10 0.74
Accounts Payable Turnover
0.00 4.26 4.03 2.39 2.23
Days Sales Outstanding (DSO)
0.00 70.30 37.98 50.62 82.02
Days Inventory Outstanding (DIO)
0.00 159.74 191.15 255.60 273.47
Days Payable Outstanding (DPO)
0.00 85.70 90.56 152.99 164.02
Cash Conversion Cycle (CCC)
0.00 144.34 138.57 153.23 191.47
Capital & Investment Metrics
- - - - -
Invested Capital
0.00 25 42 38 51
Invested Capital Turnover
0.00 2.84 1.40 0.96 0.60
Increase / (Decrease) in Invested Capital
0.00 25 16 -3.60 13
Enterprise Value (EV)
0.00 0.00 0.00 2,123 913
Market Capitalization
0.00 0.00 0.00 2,291 978
Book Value per Share
$0.00 $0.00 $1.52 $1.02 $0.57
Tangible Book Value per Share
$0.00 $0.00 $1.47 $0.97 $0.52
Total Capital
0.00 28 307 206 115
Total Debt
0.00 7.98 0.00 0.00 0.00
Total Long-Term Debt
0.00 5.70 0.00 0.00 0.00
Net Debt
0.00 5.31 -265 -168 -64
Capital Expenditures (CapEx)
3.24 9.95 14 13 8.07
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 1.52 2.25 -3.44 4.07
Debt-free Net Working Capital (DFNWC)
0.00 4.19 267 164 69
Net Working Capital (NWC)
0.00 1.90 267 164 69
Net Nonoperating Expense (NNE)
24 21 19 28 17
Net Nonoperating Obligations (NNO)
0.00 5.31 -265 -168 -64
Total Depreciation and Amortization (D&A)
3.94 4.72 4.40 5.83 10
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 4.24% 4.80% -9.06% 15.28%
Debt-free Net Working Capital to Revenue
0.00% 11.69% 571.15% 432.53% 257.23%
Net Working Capital to Revenue
0.00% 5.31% 571.15% 432.53% 257.23%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($0.54) ($0.46)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 203.16M 203.47M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($0.54) ($0.46)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 203.16M 203.47M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 203.16M 203.47M
Normalized Net Operating Profit after Tax (NOPAT)
-54 -48 -59 -81 -77
Normalized NOPAT Margin
-174.77% -133.29% -126.98% -213.53% -290.05%
Pre Tax Income Margin
-250.19% -190.34% -168.62% -287.91% -352.50%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
-592.96 0.00 -167.76 0.00 0.00
NOPAT to Interest Expense
-414.91 0.00 -125.20 0.00 0.00
EBIT Less CapEx to Interest Expense
-617.91 0.00 -197.41 0.00 0.00
NOPAT Less CapEx to Interest Expense
-439.86 0.00 -154.84 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% -1.80% -1.54%

Quarterly Metrics And Ratios for LiveWire Group

This table displays calculated financial ratios and metrics derived from LiveWire Group'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
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-25.37% -43.82% -44.63% 63.71% -35.87% -8.21% -45.42% -28.69% -44.90% -8.93% 28.26%
EBITDA Growth
-63.48% -138.39% 20.82% -40.00% -0.72% 44.62% -33.95% 34.31% 28.55% 29.91% 19.46%
EBIT Growth
-52.52% -125.35% 17.37% -48.65% -7.66% 39.26% -38.36% 33.40% 23.00% 27.32% 18.69%
NOPAT Growth
-58.65% -65.24% -20.55% -16.89% -22.14% 11.94% -4.66% 25.21% 32.07% 35.15% 29.08%
Net Income Growth
-32.34% -108.05% 30.39% -47.49% -11.81% 39.10% -55.67% 31.16% 18.50% 24.10% 14.54%
EPS Growth
0.00% -66.67% 46.15% -54.55% -20.00% 40.00% -57.14% 35.29% 25.00% 25.00% 9.09%
Operating Cash Flow Growth
-29.02% 10.59% 44.70% -8.22% 6.62% -55.96% -57.37% 20.72% 23.71% 42.69% 42.52%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 81.70% 41.64% 48.18% -51.74% -80.05% 47.23% 67.70%
Invested Capital Growth
0.00% 0.00% 0.00% -8.66% -16.90% 38.36% 27.53% 33.51% 19.25% 9.46% -7.60%
Revenue Q/Q Growth
-15.80% -9.48% 15.91% 85.30% -67.01% 29.55% -31.07% 142.09% -74.51% 114.11% -2.93%
EBITDA Q/Q Growth
-0.05% -84.35% 62.86% -104.41% 28.02% -1.37% 10.18% -0.24% 21.71% 0.57% -3.21%
EBIT Q/Q Growth
0.02% -82.15% 60.15% -104.81% 27.59% -2.76% 9.21% 1.42% 16.28% 3.00% -1.56%
NOPAT Q/Q Growth
13.75% -28.41% 20.76% -33.19% 9.87% 7.42% 5.82% 4.83% 18.14% 11.62% -3.00%
Net Income Q/Q Growth
5.75% -92.61% 64.21% -127.01% 28.55% -4.91% 8.51% -0.39% 15.41% 2.31% -3.02%
EPS Q/Q Growth
9.09% -100.00% 65.00% -142.86% 29.41% 0.00% 8.33% 0.00% 18.18% 0.00% -11.11%
Operating Cash Flow Q/Q Growth
3.69% 32.20% 11.80% -87.90% 16.89% -13.23% 11.00% 5.35% 20.02% 14.94% 10.73%
Free Cash Flow Firm Q/Q Growth
0.00% 19.20% -1.23% 64.45% 37.06% -157.64% 10.10% -4.10% 25.32% 24.48% 44.97%
Invested Capital Q/Q Growth
23.76% -35.34% 16.04% -1.64% 12.61% 7.65% 6.95% 2.97% 0.58% -1.19% -9.71%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
16.28% -41.84% 13.41% -34.38% -82.90% -27.63% -34.20% -49.75% -79.04% 9.35% -50.89%
EBITDA Margin
-298.53% -607.98% -194.78% -214.86% -468.82% -366.83% -478.04% -197.95% -607.95% -282.33% -300.19%
Operating Margin
-320.88% -455.22% -311.19% -223.68% -611.13% -436.73% -596.74% -234.59% -753.41% -310.98% -329.98%
EBIT Margin
-307.12% -618.02% -212.49% -234.86% -515.55% -408.95% -538.67% -219.36% -720.42% -326.39% -341.48%
Profit (Net Income) Margin
-272.44% -579.73% -179.00% -219.29% -474.97% -384.63% -510.55% -211.71% -702.55% -320.55% -340.20%
Tax Burden Percent
100.00% 100.16% 99.99% 100.05% 99.98% 100.11% 100.01% 100.07% 100.07% 99.95% 100.48%
Interest Burden Percent
88.71% 93.66% 84.25% 93.33% 92.14% 93.95% 94.77% 96.44% 97.45% 98.26% 99.15%
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)
-385.99% -741.89% -362.96% -149.74% -320.13% -267.35% -294.60% -98.68% -274.60% -107.61% -122.35%
ROIC Less NNEP Spread (ROIC-NNEP)
-382.85% -724.89% -366.12% -145.37% -318.89% -264.25% -291.74% -94.28% -269.47% -99.12% -110.46%
Return on Net Nonoperating Assets (RNNOA)
314.35% 628.12% 306.89% 122.82% 255.16% 212.93% 223.65% 68.25% 179.59% 59.10% 58.02%
Return on Equity (ROE)
-71.64% -113.76% -56.07% -26.92% -64.97% -54.42% -70.95% -30.44% -95.01% -48.51% -64.33%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -195.15% -162.16% -240.03% -213.73% -203.00% -167.84% -140.78% -114.80%
Operating Return on Assets (OROA)
-41.67% -77.07% -23.08% -28.90% -64.56% -55.01% -70.34% -28.22% -96.22% -49.42% -64.02%
Return on Assets (ROA)
-36.96% -72.29% -19.45% -26.99% -59.47% -51.74% -66.67% -27.23% -93.83% -48.53% -63.78%
Return on Common Equity (ROCE)
-71.64% -113.76% -56.07% -26.92% -64.97% -54.42% -70.95% -30.44% -95.01% -48.51% -64.33%
Return on Equity Simple (ROE_SIMPLE)
-29.26% -42.25% -41.46% 0.00% -60.97% -60.44% -75.72% 0.00% -92.14% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-17 -22 -18 -24 -21 -20 -19 -18 -14 -13 -13
NOPAT Margin
-224.62% -318.66% -217.83% -156.57% -427.79% -305.71% -417.72% -164.21% -527.39% -217.69% -230.98%
Net Nonoperating Expense Percent (NNEP)
-3.15% -16.99% 3.16% -4.37% -1.25% -3.10% -2.86% -4.40% -5.13% -8.49% -11.89%
Return On Investment Capital (ROIC_SIMPLE)
- - - -11.48% -11.59% - - -15.35% -14.88% -16.04% -21.31%
Cost of Revenue to Revenue
83.72% 141.84% 86.59% 134.38% 182.90% 127.63% 134.20% 149.75% 179.04% 90.65% 150.89%
SG&A Expenses to Revenue
337.17% 413.38% 324.59% 189.30% 528.22% 409.10% 562.54% 184.83% 674.37% 320.33% 279.09%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
337.17% 413.38% 324.59% 189.30% 528.22% 409.10% 562.54% 184.83% 674.37% 320.33% 279.09%
Earnings before Interest and Taxes (EBIT)
-24 -43 -17 -35 -26 -26 -24 -24 -20 -19 -19
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-23 -43 -16 -32 -23 -24 -21 -21 -17 -17 -17
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.54 9.60 5.88 11.13 7.97 0.00 9.01 8.49 4.19 11.75 15.66
Price to Tangible Book Value (P/TBV)
4.71 9.99 6.14 11.68 8.41 0.00 9.67 9.25 4.63 13.30 18.40
Price to Revenue (P/Rev)
29.54 61.75 43.66 60.25 41.56 0.00 40.04 36.71 16.68 39.31 38.59
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)
20.79 65.39 31.19 55.93 30.96 0.00 23.40 18.02 7.08 18.01 20.92
Enterprise Value to Revenue (EV/Rev)
24.20 56.17 37.44 55.83 37.55 0.00 37.19 34.29 14.79 38.08 37.94
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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
-0.82 -0.87 -0.84 -0.84 -0.80 -0.81 -0.77 -0.72 -0.67 -0.60 -0.53
Leverage Ratio
1.13 1.25 1.24 1.21 1.19 1.26 1.26 1.29 1.30 1.32 1.34
Compound Leverage Factor
1.01 1.17 1.05 1.12 1.10 1.19 1.19 1.24 1.27 1.30 1.33
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%
Short-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%
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
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
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
Net 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
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
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net 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
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
Altman Z-Score
21.07 23.50 14.91 22.55 16.05 0.00 17.05 15.93 5.36 15.36 16.59
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
- - - - - - - - - - -
Current Ratio
9.38 6.27 5.29 4.55 4.13 3.91 3.54 3.29 2.85 2.38 1.92
Quick Ratio
8.18 5.41 4.52 3.80 3.27 2.98 2.52 2.30 1.74 1.24 0.82
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-69 -56 -56 -20 -13 -32 -29 -30 -23 -17 -9.43
Operating Cash Flow to CapEx
-528.18% -471.93% -525.26% -1,106.98% -707.81% -1,410.10% -1,461.35% -1,554.30% -2,853.18% -1,040.35% -1,806.94%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -2.45 0.00 0.00 0.00 -6.25 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 -3.38 0.00 0.00 0.00 -4.50 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 -3.68 0.00 0.00 0.00 -4.79 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.14 0.12 0.11 0.12 0.13 0.13 0.13 0.13 0.13 0.15 0.19
Accounts Receivable Turnover
24.95 7.61 6.13 7.21 14.36 9.29 8.30 4.45 7.22 7.09 8.78
Inventory Turnover
1.29 1.15 0.93 1.43 1.40 1.35 1.32 1.33 1.11 1.05 1.24
Fixed Asset Turnover
1.33 1.09 0.85 1.10 0.99 0.96 0.85 0.74 0.71 0.71 0.79
Accounts Payable Turnover
3.24 1.66 1.19 2.39 2.33 2.12 2.08 2.23 1.59 1.83 2.65
Days Sales Outstanding (DSO)
14.63 47.93 59.56 50.62 25.42 39.29 43.95 82.02 50.56 51.50 41.58
Days Inventory Outstanding (DIO)
283.25 316.12 392.93 255.60 260.39 270.63 277.00 273.47 329.52 348.28 293.57
Days Payable Outstanding (DPO)
112.78 220.05 305.66 152.99 156.70 172.37 175.35 164.02 230.04 199.24 137.79
Cash Conversion Cycle (CCC)
185.09 144.00 146.84 153.23 129.12 137.55 145.61 191.47 150.03 200.54 197.35
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
51 33 39 38 43 46 49 51 51 50 45
Invested Capital Turnover
1.72 2.33 1.67 0.96 0.75 0.87 0.71 0.60 0.52 0.49 0.53
Increase / (Decrease) in Invested Capital
51 33 39 -3.60 -8.69 13 11 13 8.23 4.35 -3.74
Enterprise Value (EV)
1,069 2,175 1,204 2,123 1,323 0.00 1,151 913 361 907 951
Market Capitalization
1,305 2,390 1,404 2,291 1,464 0.00 1,240 978 407 936 968
Book Value per Share
$1.42 $1.23 $1.18 $1.02 $0.90 $0.78 $0.68 $0.57 $0.48 $0.39 $0.30
Tangible Book Value per Share
$1.37 $1.18 $1.13 $0.97 $0.86 $0.74 $0.63 $0.52 $0.43 $0.35 $0.26
Total Capital
287 249 239 206 184 159 138 115 97 80 62
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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
-236 -216 -200 -168 -141 -113 -88 -64 -46 -29 -16
Capital Expenditures (CapEx)
4.65 3.53 2.80 2.49 3.24 1.84 1.58 1.41 0.61 1.43 0.74
Debt-free, Cash-free Net Working Capital (DFCFNWC)
7.69 -0.85 -5.42 -3.44 -2.76 -0.29 2.99 4.07 6.80 8.36 5.88
Debt-free Net Working Capital (DFNWC)
244 215 195 164 138 113 91 69 53 38 22
Net Working Capital (NWC)
244 215 195 164 138 113 91 69 53 38 22
Net Nonoperating Expense (NNE)
3.71 18 -3.16 9.46 2.35 5.09 4.13 5.11 4.80 6.04 6.23
Net Nonoperating Obligations (NNO)
-236 -216 -200 -168 -141 -113 -88 -64 -46 -29 -16
Total Depreciation and Amortization (D&A)
0.67 0.71 1.44 3.02 2.33 2.72 2.70 2.30 3.09 2.59 2.35
Debt-free, Cash-free Net Working Capital to Revenue
17.40% -2.20% -16.85% -9.06% -7.84% -0.85% 9.66% 15.28% 27.85% 35.08% 23.43%
Debt-free Net Working Capital to Revenue
551.50% 555.41% 605.08% 432.53% 392.38% 325.19% 295.29% 257.23% 217.30% 158.14% 88.53%
Net Working Capital to Revenue
551.50% 555.41% 605.08% 432.53% 392.38% 325.19% 295.29% 257.23% 217.30% 158.14% 88.53%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.10) ($0.20) ($0.07) ($0.17) ($0.12) ($0.12) ($0.11) ($0.11) ($0.09) ($0.09) ($0.10)
Adjusted Weighted Average Basic Shares Outstanding
202.41M 202.54M 202.54M 203.16M 203.16M 203.25M 203.25M 203.47M 203.57M 203.74M 203.99M
Adjusted Diluted Earnings per Share
($0.10) ($0.20) ($0.07) ($0.17) ($0.12) ($0.12) ($0.11) ($0.11) ($0.09) ($0.09) ($0.10)
Adjusted Weighted Average Diluted Shares Outstanding
202.41M 202.54M 202.54M 203.16M 203.16M 203.25M 203.25M 203.47M 203.57M 203.74M 203.99M
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
202.41M 202.54M 202.54M 203.16M 203.16M 203.25M 203.25M 203.47M 203.57M 203.74M 203.99M
Normalized Net Operating Profit after Tax (NOPAT)
-17 -22 -18 -24 -21 -20 -19 -18 -14 -13 -13
Normalized NOPAT Margin
-224.62% -318.66% -217.83% -156.57% -427.79% -305.71% -417.72% -164.21% -527.39% -217.69% -230.98%
Pre Tax Income Margin
-272.44% -578.82% -179.02% -219.19% -475.05% -384.20% -510.51% -211.55% -702.04% -320.72% -338.59%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 -4.34 0.00 0.00 0.00 -4.85 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 -2.89 0.00 0.00 0.00 -3.63 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 -4.64 0.00 0.00 0.00 -5.14 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 -3.20 0.00 0.00 0.00 -3.92 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% -1.80% -2.39% -3.01% -2.78% -1.54% -1.10% -1.53% -1.59%

Financials Breakdown Chart

Key Financial Trends

LiveWire Group’s latest quarter shows a business still struggling to scale profitably. In Q3 2025, revenue rose to $5.7 million, up from $2.7 million in Q1 2025, but the company remained deeply unprofitable. Gross profit was negative again, operating losses were large, and cash flow stayed negative. The balance sheet still has a meaningful equity cushion, but cash has fallen sharply over the past year.

What stands out most is the pace of cash burn. LiveWire used $13.3 million in operating cash in Q3 2025 and ended the quarter with $16.3 million in cash and equivalents, down from $29.3 million at the end of Q2 2025 and $46.2 million at the end of Q1 2025. That trend suggests liquidity is being consumed quickly even though management continues to invest in the business.

  • Revenue improved sequentially in Q3 2025 to $5.7 million from $2.7 million in Q1 2025, showing at least some demand growth.
  • Operating cash burn improved somewhat versus the prior quarter, with operating cash outflow narrowing to $13.3 million from $14.9 million in Q2 2025.
  • The company generated $1.0 million of net financing cash in Q3 2025, which helped partially offset operating losses.
  • Total equity remained solid at $61.8 million at quarter-end, indicating the balance sheet is still supported by more assets than liabilities.
  • Depreciation and other non-cash charges continue to provide some accounting support to cash flow, but not enough to offset ongoing losses.
  • Capital spending was modest at $735,000 in Q3 2025, so management is not overspending heavily on fixed assets.
  • Shares outstanding have been fairly stable, with basic weighted average shares around 204.0 million in Q3 2025.
  • Gross margin remains negative: Q3 2025 revenue of $5.7 million came against cost of revenue of $8.6 million, producing a gross loss of $2.9 million.
  • Operating expenses were much higher than revenue, with SG&A at $15.9 million and operating loss at $18.8 million in Q3 2025.
  • Cash and equivalents fell from $46.2 million at Q1 2025 to $16.3 million at Q3 2025, a steep decline that raises liquidity concerns.

Looking at the broader trend over the last several years, the story has not changed much: LiveWire has consistently posted quarterly net losses, typically in the $19 million to $33 million range, while revenue has remained relatively small and highly volatile. Earlier in 2024 and 2023, the company sometimes had much larger cash balances, but those cushions have been reduced materially. In other words, the business still appears to be in an investment-and-scale-up phase, but profits have yet to catch up.

Bottom line: LiveWire is showing some top-line improvement in the latest quarter, but it is still far from profitability. The most important watch item for investors is whether revenue growth can accelerate enough to improve gross margins and narrow operating losses before cash reserves become tight.

06/12/26 01:31 AM ETAI Generated. May Contain Errors.

LiveWire Group Financials - Frequently Asked Questions

According to the most recent income statement we have on file, LiveWire Group's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

LiveWire Group's net income appears to be on an upward trend, with a most recent value of -$93.93 million in 2024, rising from -$77.57 million in 2020. The previous period was -$109.55 million in 2023. View LiveWire Group's forecast to see where analysts expect LiveWire Group to go next.

LiveWire Group's total operating income in 2024 was -$110.36 million, based on the following breakdown:
  • Total Gross Profit: -$12.78 million
  • Total Operating Expenses: $97.57 million

Over the last 4 years, LiveWire Group's total revenue changed from $30.86 million in 2020 to $26.63 million in 2024, a change of -13.7%.

LiveWire Group's total liabilities were at $32.85 million at the end of 2024, a 45.5% decrease from 2023, and a 21.8% decrease since 2021.

In the past 3 years, LiveWire Group's cash and equivalents has ranged from $2.67 million in 2021 to $265.24 million in 2022, and is currently $64.44 million as of their latest financial filing in 2024.

Over the last 4 years, LiveWire Group's book value per share changed from 0.00 in 2020 to 0.57 in 2024, a change of 56.6%.



Financial statements for NYSE:LVWR last updated on 11/14/2025 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners