Financhill
Sell
44

RIVN Quote, Financials, Valuation and Earnings

Last price:
$13.77
Seasonality move :
36.38%
Day range:
$13.35 - $13.74
52-week range:
$9.50 - $18.86
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.82x
P/B ratio:
2.47x
Volume:
27M
Avg. volume:
34.2M
1-year change:
20.79%
Market cap:
$15.4B
Revenue:
$5B
EPS (TTM):
-$3.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $55M $1.7B $4.4B $5B
Revenue Growth (YoY) -- -- 2914.55% 167.43% 12.09%
 
Cost of Revenues -- $520M $4.8B $6.5B $6.2B
Gross Profit -- -$465M -$3.1B -$2B -$1.2B
Gross Profit Margin -- -845.46% -188.36% -45.78% -24.15%
 
R&D Expenses $766M $1.9B $1.9B $2B $1.6B
Selling, General & Admin $255M $1.2B $1.8B $1.7B $1.9B
Other Inc / (Exp) $1M -$442M $18M $6M -$119M
Operating Expenses $1B $3.8B $3.7B $3.7B $3.5B
Operating Income -$1B -$4.2B -$6.9B -$5.7B -$4.7B
 
Net Interest Expenses -- $26M -- -- --
EBT. Incl. Unusual Items -$1B -$4.7B -$6.7B -$5.4B -$4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $4M $1M $5M
Net Income to Company -$1B -$4.7B -$6.8B -$5.4B -$4.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1B -$4.7B -$6.8B -$5.4B -$4.7B
 
Basic EPS (Cont. Ops) -$1.41 -$5.21 -$7.40 -$5.74 -$4.69
Diluted EPS (Cont. Ops) -$1.41 -$5.21 -$7.40 -$5.74 -$4.69
Weighted Average Basic Share $723M $900M $913M $947M $1B
Weighted Average Diluted Share $723M $900M $913M $947M $1B
 
EBITDA -$981M -$4.5B -$6B -$4.3B -$3.4B
EBIT -$1B -$4.7B -$6.6B -$5.2B -$4.4B
 
Revenue (Reported) -- $55M $1.7B $4.4B $5B
Operating Income (Reported) -$1B -$4.2B -$6.9B -$5.7B -$4.7B
Operating Income (Adjusted) -$1B -$4.7B -$6.6B -$5.2B -$4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $95M $661M $1.2B $1.2B
Revenue Growth (YoY) -- -- 595.79% 82.15% 2.99%
 
Cost of Revenues -- $597M $1.2B $1.7B $1B
Gross Profit -- -$502M -$535M -$527M $206M
Gross Profit Margin -- -528.42% -80.94% -43.77% 16.61%
 
R&D Expenses $289M $547M $496M $461M $381M
Selling, General & Admin $121M $530M $402M $496M $480M
Other Inc / (Exp) -- $5M -$1M $2M $107M
Operating Expenses $410M $1.1B $898M $957M $861M
Operating Income -$410M -$1.6B -$1.4B -$1.5B -$655M
 
Net Interest Expenses -- $19M -- -- --
EBT. Incl. Unusual Items -$414M -$1.6B -$1.3B -$1.4B -$539M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1M $1M $2M
Net Income to Company -$414M -$1.6B -$1.3B -$1.4B -$541M
 
Minority Interest in Earnings -- -- -- -- -$4M
Net Income to Common Excl Extra Items -$414M -$1.6B -$1.3B -$1.4B -$545M
 
Basic EPS (Cont. Ops) -$0.57 -$1.77 -$1.45 -$1.48 -$0.48
Diluted EPS (Cont. Ops) -$0.57 -$1.77 -$1.45 -$1.48 -$0.48
Weighted Average Basic Share $723M $901M $930M $978M $1.1B
Weighted Average Diluted Share $723M $901M $930M $978M $1.1B
 
EBITDA -$395M -$1.5B -$1.1B -$1.1B -$267M
EBIT -$409M -$1.6B -$1.3B -$1.4B -$467M
 
Revenue (Reported) -- $95M $661M $1.2B $1.2B
Operating Income (Reported) -$410M -$1.6B -$1.4B -$1.5B -$655M
Operating Income (Adjusted) -$409M -$1.6B -$1.3B -$1.4B -$467M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $2.2B $5B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $5.4B $7B $5.5B
Gross Profit -- -$967M -$3.2B -$2B -$467M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.1B $1.9B $2B $1.5B
Selling, General & Admin -- $1.7B $1.7B $1.8B $1.9B
Other Inc / (Exp) $1M -$437M $12M $9M -$14M
Operating Expenses -- $4.4B $3.6B $3.8B $3.4B
Operating Income -- -$5.4B -$6.7B -$5.8B -$3.9B
 
Net Interest Expenses -- $40M -- -- --
EBT. Incl. Unusual Items -- -$5.9B -$6.5B -$5.5B -$3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $5M $1M $6M
Net Income to Company -- -$5.9B -$6.5B -$5.5B -$3.8B
 
Minority Interest in Earnings -- -- -- -- -$4M
Net Income to Common Excl Extra Items -- -$5.9B -$6.5B -$5.5B -$3.8B
 
Basic EPS (Cont. Ops) -- -$6.75 -$7.09 -$5.77 -$3.72
Diluted EPS (Cont. Ops) -- -$6.75 -$7.09 -$5.77 -$3.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$5.5B -$5.7B -$4.2B -$2.6B
EBIT -- -$5.8B -$6.4B -$5.3B -$3.5B
 
Revenue (Reported) -- -- $2.2B $5B $5B
Operating Income (Reported) -- -$5.4B -$6.7B -$5.8B -$3.9B
Operating Income (Adjusted) -- -$5.8B -$6.4B -$5.3B -$3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $95M $661M $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $597M $1.2B $1.7B $1B
Gross Profit -- -$502M -$535M -$527M $206M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $289M $547M $496M $461M $381M
Selling, General & Admin $121M $530M $402M $496M $480M
Other Inc / (Exp) -- $5M -$1M $2M $107M
Operating Expenses $410M $1.1B $898M $957M $861M
Operating Income -$410M -$1.6B -$1.4B -$1.5B -$655M
 
Net Interest Expenses -- $19M -- -- --
EBT. Incl. Unusual Items -$414M -$1.6B -$1.3B -$1.4B -$539M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $1M $1M $2M
Net Income to Company -$414M -$1.6B -$1.3B -$1.4B -$541M
 
Minority Interest in Earnings -- -- -- -- -$4M
Net Income to Common Excl Extra Items -$414M -$1.6B -$1.3B -$1.4B -$545M
 
Basic EPS (Cont. Ops) -$0.57 -$1.77 -$1.45 -$1.48 -$0.48
Diluted EPS (Cont. Ops) -$0.57 -$1.77 -$1.45 -$1.48 -$0.48
Weighted Average Basic Share $723M $901M $930M $978M $1.1B
Weighted Average Diluted Share $723M $901M $930M $978M $1.1B
 
EBITDA -$395M -$1.5B -$1.1B -$1.1B -$267M
EBIT -$409M -$1.6B -$1.3B -$1.4B -$467M
 
Revenue (Reported) -- $95M $661M $1.2B $1.2B
Operating Income (Reported) -$410M -$1.6B -$1.4B -$1.5B -$655M
Operating Income (Adjusted) -$409M -$1.6B -$1.3B -$1.4B -$467M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $18.1B $11.6B $7.9B $5.3B
Short Term Investments -- -- -- $1.5B $2.4B
Accounts Receivable, Net $6M $26M $102M $161M $443M
Inventory -- $274M $1.3B $2.6B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $31M $126M $112M $164M $192M
Total Current Assets $3B $18.6B $13.1B $12.3B $10.6B
 
Property Plant And Equipment $1.5B $3.4B $4.1B $4.2B $4.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $61M $324M $658M $235M $446M
Total Assets $4.6B $22.3B $17.9B $16.8B $15.4B
 
Accounts Payable $90M $483M $1B $981M $499M
Accrued Expenses $443M $667M $1.2B $1.1B $835M
Current Portion Of Long-Term Debt $28M -- -- -- --
Current Portion Of Capital Lease Obligations $22M $163M $270M $361M $917M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $611M $1.3B $2.4B $2.5B $2.3B
 
Long-Term Debt $47M $1.2B $1.2B $4.4B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $6B $2.8B $4.1B $7.6B $8.8B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -- -- -$2M $3M -$4M
Common Equity -$1.4B $19.5B $13.8B $9.1B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4M
Total Equity -$1.4B $19.5B $13.8B $9.1B $6.6B
 
Total Liabilities and Equity $4.6B $22.3B $17.9B $16.8B $15.4B
Cash and Short Terms $3B $18.1B $11.6B $9.4B $7.7B
Total Debt -- $1.2B $1.2B $4.4B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $16.4B $11.2B $6B $4.7B
Short Term Investments -- -- -- $1.9B $2.5B
Accounts Receivable, Net -- $22M $157M $389M $412M
Inventory -- $494M $1.8B $2.8B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $98M $126M $270M $215M
Total Current Assets -- $17B $13.4B $11.3B $10.4B
 
Property Plant And Equipment -- $3.7B $4.2B $4.2B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $585M $690M $211M $546M
Total Assets -- $21.3B $18.2B $15.7B $15.5B
 
Accounts Payable -- $571M $984M $1B $713M
Accrued Expenses -- $746M $996M $1B $945M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $126M $289M $364M $1.1B
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.5B $2.3B $2.4B $2.8B
 
Long-Term Debt -- $1.2B $2.7B $4.4B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $3B $5.4B $7.7B $9.3B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -- -- -$1M $2M -$1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $8M
Total Equity -- $18.3B $12.7B $8.1B $6.2B
 
Total Liabilities and Equity -- $21.3B $18.2B $15.7B $15.5B
Cash and Short Terms -- $16.4B $11.2B $7.9B $7.2B
Total Debt -- $1.2B $2.7B $4.4B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1B -$4.7B -$6.8B -$5.4B -$4.7B
Depreciation & Amoritzation $29M $197M $652M $937M $1B
Stock-Based Compensation -- $570M $987M $821M $692M
Change in Accounts Receivable $11M -$20M -$76M -$59M -$282M
Change in Inventories -- -$369M -$1.7B -$1.6B $307M
Cash From Operations -$848M -$2.6B -$5.1B -$4.9B -$1.7B
 
Capital Expenditures -- $1.8B $1.4B $1B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$914M -$1.8B -$1.4B -$2.5B -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.7B -- $3.2B $1B
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6M -$86M -$3M -$18M $72M
Cash From Financing $2.5B $19.8B $99M $3.1B $1.1B
 
Beginning Cash (CF) $2.3B $3B $18.4B $12.1B $7.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $738M $15.4B -$6.3B -$4.2B -$2.6B
Ending Cash (CF) $3B $18.4B $12.1B $7.9B $5.3B
 
Levered Free Cash Flow -$1.8B -$4.4B -$6.4B -$5.9B -$2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$414M -$1.6B -$1.3B -$1.4B -$541M
Depreciation & Amoritzation $14M $118M $188M $280M $200M
Stock-Based Compensation -- $317M $183M $233M $188M
Change in Accounts Receivable -- $4M -$55M -$228M $31M
Change in Inventories -- -$367M -$781M -$435M -$364M
Cash From Operations -$362M -$1B -$1.5B -$1.3B -$188M
 
Capital Expenditures -- $418M $283M $254M $338M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$440M -$418M -$283M -$606M -$408M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.5B -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79M -$1M -$3M -$4M -$9M
Cash From Financing $2.6B -- $1.5B -$2M -$6M
 
Beginning Cash (CF) $3B $18.4B $12.1B $7.9B $5.3B
Foreign Exchange Rate Adjustment -- -- -- -$1M $1M
Additions / Reductions $1.8B -$1.5B -$319M -$1.9B -$602M
Ending Cash (CF) $4.8B $17B $11.8B $6B $4.7B
 
Levered Free Cash Flow -$802M -$1.5B -$1.8B -$1.5B -$526M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$5.9B -$6.5B -$5.5B -$3.8B
Depreciation & Amoritzation -- $301M $722M $1B $951M
Stock-Based Compensation -- $887M $853M $871M $647M
Change in Accounts Receivable -- -$16M -$135M -$232M -$23M
Change in Inventories -- -$736M -$2.1B -$1.3B $378M
Cash From Operations -- -$3.3B -$5.5B -$4.6B -$635M
 
Capital Expenditures -- $1.3B $1.2B $997M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.8B -$1.2B -$2.8B -$1.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.5B $1.7B --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$8M -$5M -$19M $67M
Cash From Financing -- $17.3B $1.6B $1.6B $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $12.2B -$5.2B -$5.8B -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$5.1B -$6.8B -$5.6B -$1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$414M -$1.6B -$1.3B -$1.4B -$541M
Depreciation & Amoritzation $14M $118M $188M $280M $200M
Stock-Based Compensation -- $317M $183M $233M $188M
Change in Accounts Receivable -- $4M -$55M -$228M $31M
Change in Inventories -- -$367M -$781M -$435M -$364M
Cash From Operations -$362M -$1B -$1.5B -$1.3B -$188M
 
Capital Expenditures -- $418M $283M $254M $338M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$440M -$418M -$283M -$606M -$408M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.5B -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$79M -$1M -$3M -$4M -$9M
Cash From Financing $2.6B -- $1.5B -$2M -$6M
 
Beginning Cash (CF) $3B $18.4B $12.1B $7.9B $5.3B
Foreign Exchange Rate Adjustment -- -- -- -$1M $1M
Additions / Reductions $1.8B -$1.5B -$319M -$1.9B -$602M
Ending Cash (CF) $4.8B $17B $11.8B $6B $4.7B
 
Levered Free Cash Flow -$802M -$1.5B -$1.8B -$1.5B -$526M

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

GET BETTER TRADE IDEAS

Popular

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Is TTD The Big Winner If Pharma Ads Are Banned?
Is TTD The Big Winner If Pharma Ads Are Banned?

Last week, Senators Bernie Sanders and Angus King introduced a…

Is Palantir Stock Overvalued?
Is Palantir Stock Overvalued?

By every traditional yardstick, including a price‑to‑sales well above 100,…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
74
DAVE alert for Jun 16

Dave [DAVE] is up 3.92% over the past day.

Buy
54
DAR alert for Jun 16

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock