Financhill
Sell
17

NKLA Quote, Financials, Valuation and Earnings

Last price:
$1.16
Seasonality move :
-20.92%
Day range:
$1.12 - $1.23
52-week range:
$1.12 - $34.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.69x
P/B ratio:
0.19x
Volume:
14.1M
Avg. volume:
9.7M
1-year change:
-95.45%
Market cap:
$70.9M
Revenue:
$35.8M
EPS (TTM):
-$14.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $482K $95K -- $49.7M $35.8M
Revenue Growth (YoY) 178.61% -80.29% -- -- -27.93%
 
Cost of Revenues $271K $72K -- $135.7M $249.9M
Gross Profit $211K $23K -- -$86M -$214.1M
Gross Profit Margin 43.78% 24.21% -- -172.89% -597.3%
 
R&D Expenses $67.5M $185.6M $293M $270.5M $208.2M
Selling, General & Admin $20.7M $182.7M $400.6M $346.2M $198.8M
Other Inc / (Exp) -$2M -$3.1M $7.2M $2.9M -$122.3M
Operating Expenses $88.2M $368.3M $693.5M $616.7M $435.8M
Operating Income -$88M -$368.3M -$693.5M -$702.6M -$649.8M
 
Net Interest Expenses -- -- $481K $17.7M $76M
EBT. Incl. Unusual Items -$88.5M -$371.3M -$686.9M -$717.5M -$848.2M
Earnings of Discontinued Ops. -- -- -- -$46.1M -$101.7M
Income Tax Expense $151K -$1M $4K $6K $12K
Net Income to Company -$88.7M -$370.9M -$690.4M -$738.1M -$864.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$88.7M -$370.9M -$690.4M -$784.2M -$966.3M
 
Basic EPS (Cont. Ops) -$8.77 -$34.50 -$52.20 -$53.40 -$36.30
Diluted EPS (Cont. Ops) -$8.77 -$35.40 -$52.20 -$53.40 -$36.30
Weighted Average Basic Share $12M $11.2M $13.3M $14.7M $26.7M
Weighted Average Diluted Share $12M $11.2M $13.3M $14.7M $26.7M
 
EBITDA -$85.7M -$362.3M -$678.1M -$677M -$736.3M
EBIT -$88M -$368.3M -$686.4M -$699.8M -$772.2M
 
Revenue (Reported) $482K $95K -- $49.7M $35.8M
Operating Income (Reported) -$88M -$368.3M -$693.5M -$702.6M -$649.8M
Operating Income (Adjusted) -$88M -$368.3M -$686.4M -$699.8M -$772.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $24.2M -$1.7M $25.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $54.4M $123.8M $87.1M
Gross Profit -- -- -$30.2M -$125.5M -$61.9M
Gross Profit Margin -- -- -124.45% -- -245.99%
 
R&D Expenses $51.5M $78.9M $66.7M $42M $41.8M
Selling, General & Admin $65.8M $192.9M $132.9M $58M $41.6M
Other Inc / (Exp) $37.4M $5.5M $3.2M -$146.7M -$43.7M
Operating Expenses $117.3M $271.8M $199.5M $100.7M $83.4M
Operating Income -$117.3M -$271.8M -$229.7M -$226.2M -$145.4M
 
Net Interest Expenses -- $118K $7.7M $52.7M $10.9M
EBT. Incl. Unusual Items -$79.7M -$266.4M -$234.2M -$425.5M -$200M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $1K $1K $1K --
Net Income to Company -$79.7M -$267.6M -$236.2M -$425.8M -$199.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$79.7M -$267.6M -$236.2M -$425.8M -$199.8M
 
Basic EPS (Cont. Ops) -$6.30 -$20.10 -$16.20 -$14.90 -$3.89
Diluted EPS (Cont. Ops) -$9.30 -$20.40 -$16.20 -$14.90 -$3.89
Weighted Average Basic Share $12.6M $13.3M $14.6M $28.6M $51.4M
Weighted Average Diluted Share $12.6M $13.3M $14.6M $28.6M $51.4M
 
EBITDA -$115.8M -$264.1M -$219.7M -$356.7M -$177.4M
EBIT -$117.3M -$266.3M -$226.5M -$372.8M -$189.1M
 
Revenue (Reported) -- -- $24.2M -$1.7M $25.2M
Operating Income (Reported) -$117.3M -$271.8M -$229.7M -$226.2M -$145.4M
Operating Income (Adjusted) -$117.3M -$266.3M -$226.5M -$372.8M -$189.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $29.8M $75.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $232.6M $288M
Gross Profit $26K $2K -$59M -$202.8M -$212.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $140.9M $269.3M $295.5M $234.4M $161.3M
Selling, General & Admin $123M $393.9M $361.5M $215.7M $165.5M
Other Inc / (Exp) $8.3M -$7.1M $12M -$106.5M -$62.1M
Operating Expenses $263.9M $663.2M $657M $468.6M $337.2M
Operating Income -$263.8M -$663.2M -$716M -$671.4M -$549.7M
 
Net Interest Expenses -- $272K $11M $78.2M $21.9M
EBT. Incl. Unusual Items -$254.9M -$670.6M -$715M -$856.1M -$633.7M
Earnings of Discontinued Ops. -- -- -- -$147.8M --
Income Tax Expense $5K -$1M $3K $4K $103K
Net Income to Company -- -$673.3M -$721.6M -$887M -$634.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$254.9M -$673.3M -$721.6M -$1B -$634.8M
 
Basic EPS (Cont. Ops) -$25.54 -$51.60 -$51.30 -$47.22 -$14.25
Diluted EPS (Cont. Ops) -$28.54 -$51.90 -$51.30 -$47.22 -$14.25
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$258.2M -$652.6M -$685.2M -$742.8M -$571.3M
EBIT -$263.8M -$660.2M -$704M -$777.9M -$611.8M
 
Revenue (Reported) -- -- -- $29.8M $75.5M
Operating Income (Reported) -$263.8M -$663.2M -$716M -$671.4M -$549.7M
Operating Income (Adjusted) -$263.8M -$660.2M -$704M -$777.9M -$611.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $94K -- $44.3M $24.3M $64M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $73K -- $103.3M $200.1M $238.2M
Gross Profit $21K -- -$59M -$175.8M -$174.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $118.1M $201.8M $204.3M $168.3M $121.5M
Selling, General & Admin $117.8M $329M $289.9M $159.4M $126.2M
Other Inc / (Exp) $7M $3.1M $7.9M -$101.5M -$41.3M
Operating Expenses $235.9M $530.8M $494.3M $346.2M $247.6M
Operating Income -$235.9M -$530.8M -$553.3M -$522M -$421.9M
 
Net Interest Expenses -- $219K $10.8M $71.3M $17.1M
EBT. Incl. Unusual Items -$228.6M -$528M -$556.1M -$694.7M -$480.2M
Earnings of Discontinued Ops. -- -- -- -$101.7M --
Income Tax Expense $4K $4K $3K $1K $92K
Net Income to Company -$228.6M -$531M -$562.2M -$711M -$481.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$228.6M -$531M -$562.2M -$812.7M -$481.2M
 
Basic EPS (Cont. Ops) -$21.96 -$40.20 -$39.60 -$33.42 -$10.05
Diluted EPS (Cont. Ops) -$24.96 -$40.50 -$39.60 -$33.42 -$10.05
Weighted Average Basic Share $34.7M $39.6M $42.6M $70.5M $142.6M
Weighted Average Diluted Share $34.8M $39.6M $42.6M $70.5M $142.6M
 
EBITDA -$231.5M -$521.8M -$528.9M -$594.7M -$429.7M
EBIT -$235.9M -$527.7M -$545.3M -$623.5M -$463.1M
 
Revenue (Reported) $94K -- $44.3M $24.3M $64M
Operating Income (Reported) -$235.9M -$530.8M -$553.3M -$522M -$421.9M
Operating Income (Adjusted) -$235.9M -$527.7M -$545.3M -$623.5M -$463.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $85.7M $840.9M $497.2M $225.9M $464.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $658K -- -- $31.6M $18M
Inventory -- -- $11.6M $111.9M $62.6M
Prepaid Expenses $2.7M $4.9M $10.7M $14.3M $16.2M
Other Current Assets $1.9M $46.3M -- $29M --
Total Current Assets $90.9M $896.9M $524.7M $436.9M $572.4M
 
Property Plant And Equipment $53.4M $71.4M $244.4M $417.8M $503.4M
Long-Term Investments -- $8.4M $61.8M $62.8M $57.1M
Goodwill $5.2M $5.2M $5.2M $6.7M $5.2M
Other Intangibles $62.5M $50.1M $97.2M $92.5M $85.9M
Other Long-Term Assets $4.1M $4M $28.9M $185.7M $35.9M
Total Assets $229.4M $1.1B $989.8M $1.2B $1.3B
 
Accounts Payable $5.1M $29.4M $87M $93.2M $44.1M
Accrued Expenses $10.8M $17.7M $31M $76.1M $39.3M
Current Portion Of Long-Term Debt -- -- -- $61.7M $8.9M
Current Portion Of Capital Lease Obligations $660K $1.1M $140K $2M $2M
Other Current Liabilities -- -- $54.2M $149.1M $100.2M
Total Current Liabilities $16.5M $52.3M $180.6M $383.6M $260.1M
 
Long-Term Debt $4.1M -- $24.6M $289.3M $242.9M
Capital Leases -- -- -- -- --
Total Liabilities $33.9M $73.6M $296.2M $710.2M $555.7M
 
Common Stock $27K $39K $41K $51K $133K
Other Common Equity Adj -- $239K -$198K -$1.6M -$162K
Common Equity $195.5M $980.1M $693.6M $526.5M $719.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $195.5M $980.1M $693.6M $526.5M $719.2M
 
Total Liabilities and Equity $229.4M $1.1B $989.8M $1.2B $1.3B
Cash and Short Terms $85.7M $840.9M $497.2M $225.9M $464.7M
Total Debt $4.1M $4.1M $24.6M $351M $251.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $907.5M $587M $315.7M $362.9M $198.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $249K -- $37.7M $10.7M $51.8M
Inventory -- $3.6M $81.1M $57M $76.1M
Prepaid Expenses $3.8M $6M $27.9M $30.1M $28.7M
Other Current Assets $63.4M $13.3M -- -- $2.9M
Total Current Assets $985.9M $610M $486.9M $470.7M $391.5M
 
Property Plant And Equipment $61.3M $200.7M $365M $469.9M $490.2M
Long-Term Investments -- $62.4M $76.5M $58.2M $56.2M
Goodwill $5.2M $5.2M $5.2M $5.2M --
Other Intangibles $62.5M $97.2M $93.6M $87.7M $52.1M
Other Long-Term Assets $4M -- $94.9M $39.9M $28.7M
Total Assets $1.1B $1B $1.2B $1.1B $1B
 
Accounts Payable $10.3M $57.3M $92.5M $48.8M $57.2M
Accrued Expenses $21.9M $38.5M $100.7M $55.3M $65.1M
Current Portion Of Long-Term Debt $4.1M -- $14M $36.8M $66.9M
Current Portion Of Capital Lease Obligations $727K $25M $355K $4.8M $9.1M
Other Current Liabilities -- $132.4M $70M $85.5M $103.4M
Total Current Liabilities $43.9M $253.1M $277.6M $293.1M $335.8M
 
Long-Term Debt -- -- $282.6M $223M $243.7M
Capital Leases -- -- -- -- --
Total Liabilities $56.5M $292.7M $595.4M $544.7M $656.8M
 
Common Stock $39K $40K $46K $99K $6K
Other Common Equity Adj -- -$119K -$2.4M $52K -$216K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $707.8M $564M $603.6M $379.2M
 
Total Liabilities and Equity $1.1B $1B $1.2B $1.1B $1B
Cash and Short Terms $907.5M $587M $315.7M $362.9M $198.3M
Total Debt $4.1M -- $296.6M $259.8M $310.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$88.7M -$370.9M -$690.4M -$738.1M -$864.6M
Depreciation & Amoritzation $2.3M $6M $8.2M $22.8M $35.9M
Stock-Based Compensation $4.9M $138M $205.7M $252.4M $75.4M
Change in Accounts Receivable -- -- -- -$31.6M $13.7M
Change in Inventories -- -- -$17.4M -$141.2M -$23.8M
Cash From Operations -$80.6M -$150.5M -$307.2M -$581.6M -$496.2M
 
Capital Expenditures $39.3M $22.3M $179.3M $168.3M $120.5M
Cash Acquisitions -- -$8.8M -$25M -$23M $35.8M
Cash From Investing -$39.3M -$31.1M -$207.5M -$225.6M -$66.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $5M $24.6M $287.2M $386.7M
Long-Term Debt Repaid -- -$5.2M -$5M -$30.8M -$46.8M
Repurchase of Common Stock -$31.4M -- -- -- --
Other Financing Activities -- $616.7M -$644K $46.8M $20.8M
Cash From Financing $35.8M $941.1M $187.6M $598.9M $743M
 
Beginning Cash (CF) $174M $89.8M $849.3M $522.2M $313.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$84.1M $759.4M -$327M -$208.3M $180.1M
Ending Cash (CF) $89.8M $849.3M $522.2M $313.9M $494M
 
Levered Free Cash Flow -$119.9M -$172.9M -$486.4M -$749.8M -$616.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$79.7M -$267.6M -$236.2M -$425.8M -$199.8M
Depreciation & Amoritzation $1.5M $2.2M $6.8M $16.2M $11.7M
Stock-Based Compensation $52.2M $49M $102.8M $18.7M $8.6M
Change in Accounts Receivable -- -- -$20.9M $9.3M -$11.9M
Change in Inventories -- -$1.4M -$37.5M -$21.7M -$33M
Cash From Operations -$39M -$69.4M -$157.6M -$91.3M -$149.4M
 
Capital Expenditures $8.9M $48.9M $51.1M $20.7M $13.6M
Cash Acquisitions -$15K -- -- -$166K --
Cash From Investing -$8.9M -$48.9M -$79.6M -$115K -$13.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $16.1M $174.2M $84.6M
Long-Term Debt Repaid -$245K -$241K -$5.8M -$44M -$4.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10K -$400K -- -$1.5M -$2.9M
Cash From Financing $263.1M $72.6M $111.8M $188.1M $98.1M
 
Beginning Cash (CF) $707.3M $632.7M $529.2M $295.4M $282.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.2M -$45.7M -$125.4M $96.7M -$64.9M
Ending Cash (CF) $922.5M $587M $403.8M $392.1M $217.8M
 
Levered Free Cash Flow -$47.9M -$118.3M -$208.8M -$111.9M -$162.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$673.3M -$721.6M -$887M -$634.8M
Depreciation & Amoritzation -- $7.5M $18.7M $35.1M $40.5M
Stock-Based Compensation $91.7M $198.2M $264.9M $110.1M $31.8M
Change in Accounts Receivable -- -- -$37.7M $27M -$41.1M
Change in Inventories -- -$3.6M -$111.7M -$53.2M -$84.9M
Cash From Operations -- -$261.3M -$543.2M -$528.5M -$517.3M
 
Capital Expenditures $15.2M $120.8M $184M $158.2M $55.8M
Cash Acquisitions -$15K -$33.8M -$23M $34.8M $1M
Cash From Investing -- -$154.4M -$238.9M -$111.3M -$33.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $312.8M $274.9M $195.5M
Long-Term Debt Repaid -- -$5.1M -$31.1M -$49.1M -$5.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$644K -- -- $16.1M
Cash From Financing -- $80.2M $599M $628.2M $376.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$335.5M -$183.2M -$11.7M -$174.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$382.1M -$727.3M -$686.8M -$573.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$228.6M -$531M -$562.2M -$711M -$481.2M
Depreciation & Amoritzation $4.4M $6M $16.5M $28.8M $33.4M
Stock-Based Compensation $91.7M $152M $211.2M $68.9M $25.3M
Change in Accounts Receivable -- -- -$37.7M $20.9M -$33.8M
Change in Inventories -- -$3.6M -$98M -$10M -$71.1M
Cash From Operations -$84.6M -$195.4M -$431.5M -$378.4M -$399.5M
 
Capital Expenditures $15.2M $113.7M $118.4M $108.4M $43.7M
Cash Acquisitions -$15K -$25M -$23M $34.8M --
Cash From Investing -$15.2M -$138.5M -$169.9M -$55.6M -$22.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- $288.1M $275.8M $84.6M
Long-Term Debt Repaid -$4.9M -$4.9M -$31M -$49.3M -$7.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $616.7M -$644K -- -- -$4.7M
Cash From Financing $932.4M $71.6M $483M $512.3M $145.7M
 
Beginning Cash (CF) $876.8M $2.2B $1.4B $812.6M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $832.7M -$262.3M -$118.5M $78.2M -$276.2M
Ending Cash (CF) $1.7B $2B $1.3B $890.7M $878.6M
 
Levered Free Cash Flow -$99.8M -$309M -$549.9M -$486.8M -$443.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 0.73% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.55% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock