Free Trial

Rocket Lab USA (RKLB) Financials

Rocket Lab USA logo
$19.13 -0.50 (-2.55%)
As of 04/14/2025 04:00 PM Eastern
Annual Income Statements for Rocket Lab USA

Annual Income Statements for Rocket Lab USA

This table shows Rocket Lab USA'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
Net Income / (Loss) Attributable to Common Shareholders
-55 -117 -136 -183 -190
Consolidated Net Income / (Loss)
-55 -117 -136 -183 -190
Net Income / (Loss) Continuing Operations
-55 -117 -136 -183 -190
Total Pre-Tax Income
-55 -125 -133 -179 -189
Total Operating Income
-55 -102 -135 -178 -190
Total Gross Profit
-12 -1.89 19 51 116
Total Revenue
35 62 211 245 436
Operating Revenue
35 62 211 245 436
Total Cost of Revenue
47 64 192 193 320
Operating Cost of Revenue
47 64 192 193 320
Total Operating Expenses
43 100 154 229 306
Selling, General & Admin Expense
24 58 89 110 132
Research & Development Expense
19 42 65 119 174
Total Other Income / (Expense), net
0.41 -23 2.26 -1.00 0.39
Interest & Investment Income
0.22 -6.13 -7.80 -4.25 -3.95
Other Income / (Expense), net
0.19 -17 10 3.25 4.34
Income Tax Expense
0.47 -7.52 3.00 3.65 0.76
Basic Earnings per Share
($0.73) ($0.56) ($0.29) ($0.38) ($0.38)
Weighted Average Basic Shares Outstanding
75.41M 209.90M 466.21M 481.77M 495.93M
Diluted Earnings per Share
($0.73) ($0.56) ($0.29) ($0.38) ($0.38)
Weighted Average Diluted Shares Outstanding
75.41M 209.90M 466.21M 481.77M 495.93M
Weighted Average Basic & Diluted Shares Outstanding
75.41M 209.90M 477.65M 489.14M 453.55M

Quarterly Income Statements for Rocket Lab USA

This table shows Rocket Lab USA'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
Net Income / (Loss) Attributable to Common Shareholders
-35 -33 -46 -46 -41 -50 -44 -42 -52 -52
Consolidated Net Income / (Loss)
-35 -37 -46 -46 -41 -50 -44 -42 -52 -52
Net Income / (Loss) Continuing Operations
-35 -33 -46 -46 -41 -50 -44 -42 -52 -52
Total Pre-Tax Income
-33 -38 -45 -45 -39 -49 -44 -42 -51 -52
Total Operating Income
-32 -37 -46 -45 -39 -48 -43 -43 -52 -52
Total Gross Profit
8.47 1.83 6.36 15 15 15 24 27 28 37
Total Revenue
63 52 55 62 68 60 93 106 105 132
Operating Revenue
63 52 55 62 68 60 93 106 105 132
Total Cost of Revenue
55 50 49 47 53 44 69 79 77 96
Operating Cost of Revenue
55 50 49 47 53 44 69 79 77 96
Total Operating Expenses
40 39 52 60 54 63 67 70 80 88
Selling, General & Admin Expense
23 24 28 29 27 26 29 31 32 40
Research & Development Expense
18 15 24 31 27 37 39 40 48 48
Total Other Income / (Expense), net
-0.92 -1.00 0.93 0.03 -0.36 -1.60 -1.18 0.78 0.90 -0.12
Interest & Investment Income
-1.49 -0.89 -0.69 -0.75 -1.41 -1.41 -0.90 -0.82 -0.45 -1.78
Other Income / (Expense), net
0.57 -0.10 1.61 0.78 1.06 -0.20 -0.28 1.61 1.36 1.66
Income Tax Expense
1.69 -5.16 0.53 0.76 1.35 1.01 0.01 -0.86 0.94 0.68
Basic Earnings per Share
($0.07) ($0.08) ($0.10) ($0.10) ($0.08) ($0.10) ($0.09) ($0.08) ($0.10) ($0.11)
Weighted Average Basic Shares Outstanding
469.77M 466.21M 476.20M 479.74M 484.03M 481.77M 489.99M 494.19M 497.70M 495.93M
Diluted Earnings per Share
($0.07) ($0.08) ($0.10) ($0.10) ($0.08) ($0.10) ($0.09) ($0.08) ($0.10) ($0.11)
Weighted Average Diluted Shares Outstanding
469.77M 466.21M 476.20M 479.74M 484.03M 481.77M 489.99M 494.19M 497.70M 495.93M
Weighted Average Basic & Diluted Shares Outstanding
473.26M 477.65M 478.66M 483.33M 485.89M 489.14M 492.78M 496.64M 499.91M 453.55M

Annual Cash Flow Statements for Rocket Lab USA

This table details how cash moves in and out of Rocket Lab USA'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
-44 638 -446 -79 109
Net Cash From Operating Activities
-28 -72 -107 -99 -49
Net Cash From Continuing Operating Activities
-28 -72 -107 -99 -49
Net Income / (Loss) Continuing Operations
-55 -117 -136 -183 -190
Consolidated Net Income / (Loss)
-55 -117 -136 -183 -190
Depreciation Expense
9.34 11 30 30 34
Amortization Expense
0.00 1.55 1.43 -1.67 0.19
Non-Cash Adjustments To Reconcile Net Income
15 52 61 88 88
Changes in Operating Assets and Liabilities, net
3.05 -19 -63 -33 19
Net Cash From Investing Activities
-37 -92 -346 12 -98
Net Cash From Continuing Investing Activities
-37 -92 -346 12 -98
Purchase of Property, Plant & Equipment
-25 -26 -42 -55 -67
Acquisitions
-12 -66 -66 -19 0.00
Purchase of Investments
0.00 0.00 -260 -207 -162
Sale of Property, Plant & Equipment
- - 0.00 3.66 13
Sale and/or Maturity of Investments
0.00 0.00 22 269 116
Other Investing Activities, net
- 0.00 0.00 20 2.14
Net Cash From Financing Activities
21 800 2.04 7.37 257
Net Cash From Continuing Financing Activities
21 800 2.04 7.37 257
Repayment of Debt
0.00 0.00 4.38 -104 -58
Repurchase of Common Equity
0.00 0.00 -31 -16 -35
Issuance of Debt
0.00 99 0.00 110 0.00
Issuance of Preferred Equity
21 - 0.00 0.00 355
Other Financing Activities, net
0.98 701 29 17 -4.74
Effect of Exchange Rate Changes
- 2.13 4.37 0.04 -0.60
Cash Interest Paid
0.00 3.99 11 16 16
Cash Income Taxes Paid
-0.30 1.84 2.67 0.77 0.27

Quarterly Cash Flow Statements for Rocket Lab USA

This table details how cash moves in and out of Rocket Lab USA'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
Net Change in Cash & Equivalents
-210 -90 -34 -11 -56 22 203 -25 -48 -21
Net Cash From Operating Activities
-23 -19 -25 -6.06 -25 -42 -2.59 -13 -31 -2.39
Net Cash From Continuing Operating Activities
-24 -19 -25 -6.05 -25 -42 -2.59 -13 -31 -2.39
Net Income / (Loss) Continuing Operations
-35 -37 -46 -46 -41 -50 -44 -42 -52 -52
Consolidated Net Income / (Loss)
-35 -37 -46 -46 -41 -50 -44 -42 -52 -52
Depreciation Expense
7.85 8.36 7.03 6.75 7.79 8.17 8.31 8.11 8.10 9.14
Amortization Expense
0.29 -0.25 -0.44 -0.25 -0.55 -0.43 -0.20 0.05 0.15 0.19
Non-Cash Adjustments To Reconcile Net Income
11 36 12 12 20 44 14 10 -18 81
Changes in Operating Assets and Liabilities, net
-8.53 -26 1.72 21 -12 -44 20 10 30 -40
Net Cash From Investing Activities
-189 -73 -11 -6.22 -32 61 -52 -11 -17 -18
Net Cash From Continuing Investing Activities
-189 -73 -11 -6.22 -32 61 -52 -11 -17 -18
Purchase of Property, Plant & Equipment
-8.35 -15 -13 -11 -21 -10 -19 -15 -11 -22
Purchase of Investments
-180 -80 -76 -56 -75 - -79 -34 -36 -13
Sale and/or Maturity of Investments
0.24 21 78 76 65 50 46 28 29 13
Net Cash From Financing Activities
2.14 0.47 2.06 1.95 0.86 2.51 259 -1.76 -0.44 0.18
Net Cash From Continuing Financing Activities
-19 -0.42 2.06 1.95 0.86 2.51 259 -1.76 -0.44 0.18
Repayment of Debt
- - 0.00 - - -104 -98 -3.59 -3.03 46
Repurchase of Common Equity
-52 -2.86 -1.92 -5.05 -5.38 -3.37 -5.16 -4.32 -5.69 -20
Issuance of Debt
- -3.15 1.20 1.32 1.26 106 0.51 2.16 1.43 -4.10
Other Financing Activities, net
30 1.21 2.77 5.68 4.99 3.67 5.97 3.98 6.84 -22
Effect of Exchange Rate Changes
- - 0.13 -0.61 0.04 0.48 -0.52 0.38 0.90 -1.36
Cash Interest Paid
2.82 3.16 3.42 3.63 3.69 4.81 2.27 2.32 9.65 2.05
Cash Income Taxes Paid
0.49 0.15 0.32 0.07 0.19 0.20 0.03 0.38 0.08 -0.21

Annual Balance Sheets for Rocket Lab USA

This table presents Rocket Lab USA'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
188 981 989 941 1,184
Total Current Assets
93 775 662 477 693
Cash & Equivalents
53 691 243 163 271
Short-Term Investments
- 0.00 229 82 148
Accounts Receivable
2.73 14 37 35 36
Inventories, net
26 48 92 108 119
Prepaid Expenses
9.41 19 52 67 55
Other Current Assets
2.05 2.49 9.45 22 63
Plant, Property, & Equipment, net
50 65 102 145 195
Total Noncurrent Assets
45 141 225 319 297
Long-Term Investments
- 0.00 9.19 79 61
Noncurrent Note & Lease Receivables
- 0.00 16 15 14
Goodwill
3.13 43 71 71 71
Intangible Assets
11 57 80 68 59
Noncurrent Deferred & Refundable Income Taxes
2.40 5.86 3.90 3.50 3.01
Other Noncurrent Operating Assets
28 34 46 82 89
Total Liabilities & Shareholders' Equity
188 981 989 941 1,184
Total Liabilities
80 282 316 387 802
Total Current Liabilities
48 96 163 223 340
Short-Term Debt
0.00 2.83 2.91 18 12
Accounts Payable
3.37 3.49 12 29 53
Accrued Expenses
6.57 11 8.72 5.59 19
Current Deferred Revenue
- - 108 139 216
Current Employee Benefit Liabilities
4.58 8.27 8.63 16 21
Other Current Liabilities
34 71 22 15 18
Total Noncurrent Liabilities
31 186 153 163 462
Long-Term Debt
0.00 97 100 88 389
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 0.47 0.10 0.43 0.89
Other Noncurrent Operating Liabilities
31 88 53 75 72
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
108 698 673 555 382
Total Preferred & Common Equity
-167 698 673 555 382
Preferred Stock
275 - 0.00 0.00 0.00
Total Common Equity
-167 698 673 555 382
Common Stock
20 1,002 1,113 1,177 1,199
Retained Earnings
-188 -305 -441 -624 -814
Accumulated Other Comprehensive Income / (Loss)
1.06 1.31 1.14 1.54 -2.81

Quarterly Balance Sheets for Rocket Lab USA

This table presents Rocket Lab USA'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
Total Assets
1,001 991 981 950 1,182 1,189 1,153
Total Current Assets
699 635 560 506 726 752 695
Cash & Equivalents
333 208 197 141 366 341 292
Short-Term Investments
169 190 144 148 127 156 150
Accounts Receivable
58 51 25 23 31 50 22
Inventories, net
86 98 102 102 100 105 114
Prepaid Expenses
44 63 64 68 79 81 67
Other Current Assets
9.06 24 28 24 23 19 49
Plant, Property, & Equipment, net
94 96 120 136 148 156 171
Total Noncurrent Assets
208 260 301 308 308 281 287
Long-Term Investments
9.75 48 74 82 69 46 61
Noncurrent Note & Lease Receivables
16 15 15 15 15 15 15
Goodwill
60 71 71 71 71 71 71
Intangible Assets
83 76 73 70 67 64 62
Noncurrent Deferred & Refundable Income Taxes
3.24 3.50 3.64 3.28 3.35 1.57 1.42
Other Noncurrent Operating Assets
37 45 64 66 84 83 77
Total Liabilities & Shareholders' Equity
1,001 991 981 950 1,182 1,189 1,153
Total Liabilities
311 351 370 365 703 733 733
Total Current Liabilities
161 197 306 304 232 266 269
Short-Term Debt
2.89 2.93 104 105 11 11 12
Accounts Payable
13 23 26 25 26 26 42
Accrued Expenses
9.59 8.68 6.49 6.00 9.09 12 8.06
Current Deferred Revenue
113 126 135 134 151 184 167
Current Employee Benefit Liabilities
8.56 12 14 15 14 14 19
Other Current Liabilities
14 25 20 19 22 19 20
Total Noncurrent Liabilities
149 154 65 61 471 467 464
Long-Term Debt
99 101 0.00 0.00 53 50 47
Noncurrent Deferred & Payable Income Tax Liabilities
0.02 0.17 0.24 0.31 0.53 0.62 0.73
Other Noncurrent Operating Liabilities
50 53 64 61 417 416 416
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
700 640 611 586 479 455 420
Total Preferred & Common Equity
691 640 611 586 479 455 420
Total Common Equity
700 640 611 586 479 455 420
Common Stock
1,099 1,126 1,145 1,161 1,149 1,165 1,179
Retained Earnings
-404 -487 -532 -573 -668 -709 -761
Accumulated Other Comprehensive Income / (Loss)
4.36 0.57 -1.76 -2.38 -1.80 -0.78 2.31

Annual Metrics and Ratios for Rocket Lab USA

This table displays calculated financial ratios and metrics derived from Rocket Lab USA's official financial filings.

Metric 2020 2021 2022 2023 2024
Growth Metrics
- - - - -
Revenue Growth
0.00% 77.01% 239.02% 15.92% 78.34%
EBITDA Growth
0.00% -134.06% 11.80% -56.34% -3.42%
EBIT Growth
0.00% -116.78% -5.42% -39.57% -6.17%
NOPAT Growth
0.00% -85.71% -32.48% -31.59% -6.68%
Net Income Growth
0.00% -113.29% -15.87% -34.30% -4.17%
EPS Growth
0.00% 23.29% 48.21% -31.03% 0.00%
Operating Cash Flow Growth
0.00% -158.64% -48.40% 7.20% 50.55%
Free Cash Flow Firm Growth
0.00% 0.00% -128.34% 41.44% 38.73%
Invested Capital Growth
0.00% 94.04% 174.29% 13.79% -9.41%
Revenue Q/Q Growth
0.00% 0.00% 13.01% 3.48% 19.90%
EBITDA Q/Q Growth
0.00% 0.00% -53.72% -8.21% -0.14%
EBIT Q/Q Growth
0.00% 0.00% -41.54% -6.56% -0.99%
NOPAT Q/Q Growth
0.00% 0.00% -10.54% -6.37% -1.97%
Net Income Q/Q Growth
0.00% 0.00% -42.29% -7.85% -0.98%
EPS Q/Q Growth
0.00% 0.00% -1,066.67% -5.56% -2.70%
Operating Cash Flow Q/Q Growth
0.00% -27.70% 2.71% -30.78% 44.89%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -5.24% -147.00%
Invested Capital Q/Q Growth
0.00% 0.00% 5.19% 4.78% 1,308.69%
Profitability Metrics
- - - - -
Gross Margin
-33.61% -3.04% 9.00% 21.02% 26.63%
EBITDA Margin
-129.19% -170.82% -44.44% -59.93% -34.76%
Operating Margin
-156.29% -163.97% -64.08% -72.74% -43.51%
EBIT Margin
-155.75% -190.74% -59.31% -71.41% -42.52%
Profit (Net Income) Margin
-156.44% -188.51% -64.43% -74.64% -43.60%
Tax Burden Percent
100.86% 93.98% 102.26% 102.04% 100.40%
Interest Burden Percent
99.59% 105.16% 106.23% 102.43% 102.13%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-69.36% -87.61% -46.99% -39.47% -41.51%
ROIC Less NNEP Spread (ROIC-NNEP)
-38.03% -73.36% -38.47% -20.02% -2.90%
Return on Net Nonoperating Assets (RNNOA)
18.55% 58.53% 27.17% 9.73% 0.92%
Return on Equity (ROE)
-50.81% -29.09% -19.82% -29.74% -40.59%
Cash Return on Invested Capital (CROIC)
0.00% -151.58% -140.13% -52.37% -31.63%
Operating Return on Assets (OROA)
-29.15% -20.31% -12.71% -18.10% -17.45%
Return on Assets (ROA)
-29.28% -20.08% -13.80% -18.92% -17.89%
Return on Common Equity (ROCE)
78.25% -19.17% -19.82% -29.74% -40.59%
Return on Equity Simple (ROE_SIMPLE)
32.99% -16.80% -20.19% -32.92% -49.73%
Net Operating Profit after Tax (NOPAT)
-38 -71 -95 -125 -133
NOPAT Margin
-109.40% -114.78% -44.86% -50.92% -30.46%
Net Nonoperating Expense Percent (NNEP)
-31.33% -14.26% -8.53% -19.45% -38.61%
Return On Investment Capital (ROIC_SIMPLE)
-35.53% -8.95% -12.19% -18.87% -16.95%
Cost of Revenue to Revenue
133.61% 103.04% 91.00% 78.98% 73.37%
SG&A Expenses to Revenue
68.24% 93.83% 42.19% 45.08% 30.16%
R&D to Revenue
54.44% 67.11% 30.89% 48.67% 39.98%
Operating Expenses to Revenue
122.68% 160.93% 73.08% 93.76% 70.14%
Earnings before Interest and Taxes (EBIT)
-55 -119 -125 -175 -185
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-45 -106 -94 -147 -152
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 7.90 2.65 4.85 33.29
Price to Tangible Book Value (P/TBV)
0.00 9.23 3.41 6.47 50.37
Price to Revenue (P/Rev)
10.93 88.63 8.46 10.99 29.19
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)
10.93 45.77 4.76 7.35 41.59
Enterprise Value to Revenue (EV/Rev)
17.25 79.14 6.66 10.09 29.01
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 0.14 0.15 0.19 1.05
Long-Term Debt to Equity
0.00 0.14 0.15 0.16 1.02
Financial Leverage
-0.49 -0.80 -0.71 -0.49 -0.32
Leverage Ratio
1.74 1.45 1.44 1.57 2.27
Compound Leverage Factor
1.73 1.52 1.53 1.61 2.32
Debt to Total Capital
0.00% 12.54% 13.26% 15.96% 51.21%
Short-Term Debt to Total Capital
0.00% 0.35% 0.37% 2.69% 1.54%
Long-Term Debt to Total Capital
0.00% 12.18% 12.89% 13.27% 49.68%
Preferred Equity to Total Capital
254.00% 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
-154.00% 87.46% 86.74% 84.04% 48.79%
Debt to EBITDA
0.00 -0.94 -1.10 -0.72 -2.65
Net Debt to EBITDA
0.00 5.56 4.03 1.49 0.52
Long-Term Debt to EBITDA
0.00 -0.92 -1.07 -0.60 -2.57
Debt to NOPAT
0.00 -1.40 -1.09 -0.85 -3.02
Net Debt to NOPAT
0.00 8.27 3.99 1.76 0.59
Long-Term Debt to NOPAT
0.00 -1.36 -1.06 -0.70 -2.93
Altman Z-Score
1.01 11.78 3.17 3.21 8.77
Noncontrolling Interest Sharing Ratio
254.00% 34.08% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - -
Current Ratio
1.92 8.04 4.06 2.13 2.04
Quick Ratio
1.15 7.32 3.12 1.25 1.34
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -124 -282 -165 -101
Operating Cash Flow to CapEx
-110.49% -279.35% -251.20% -193.68% -89.62%
Free Cash Flow to Firm to Interest Expense
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
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.19 0.11 0.21 0.25 0.41
Accounts Receivable Turnover
12.88 7.46 8.35 6.82 12.18
Inventory Turnover
1.80 1.73 2.74 1.93 2.82
Fixed Asset Turnover
0.71 1.08 2.53 1.98 2.56
Accounts Payable Turnover
13.95 18.71 24.66 9.34 7.77
Days Sales Outstanding (DSO)
28.34 48.93 43.70 53.53 29.96
Days Inventory Outstanding (DIO)
203.06 210.70 133.24 189.07 129.40
Days Payable Outstanding (DPO)
26.17 19.51 14.80 39.10 46.96
Cash Conversion Cycle (CCC)
205.23 240.12 162.15 203.50 112.39
Capital & Investment Metrics
- - - - -
Invested Capital
55 108 295 336 304
Invested Capital Turnover
0.63 0.76 1.05 0.78 1.36
Increase / (Decrease) in Invested Capital
0.00 52 188 41 -32
Enterprise Value (EV)
606 4,925 1,406 2,468 12,655
Market Capitalization
384 5,516 1,784 2,687 12,733
Book Value per Share
($4.39) $1.55 $1.42 $1.14 $0.77
Tangible Book Value per Share
($4.77) $1.33 $1.10 $0.86 $0.51
Total Capital
108 799 776 660 784
Total Debt
0.00 100 103 105 401
Total Long-Term Debt
0.00 97 100 88 389
Net Debt
-53 -591 -378 -219 -78
Capital Expenditures (CapEx)
25 26 42 51 55
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-8.10 -9.68 30 26 -54
Debt-free Net Working Capital (DFNWC)
45 681 502 271 365
Net Working Capital (NWC)
45 678 499 253 353
Net Nonoperating Expense (NNE)
17 46 41 58 57
Net Nonoperating Obligations (NNO)
-53 -591 -378 -219 -78
Total Depreciation and Amortization (D&A)
9.34 12 31 28 34
Debt-free, Cash-free Net Working Capital to Revenue
-23.03% -15.55% 14.44% 10.77% -12.34%
Debt-free Net Working Capital to Revenue
127.12% 1,094.66% 238.04% 110.84% 83.71%
Net Working Capital to Revenue
127.12% 1,090.12% 236.67% 103.58% 80.95%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.56) ($0.29) ($0.38) ($0.38)
Adjusted Weighted Average Basic Shares Outstanding
0.00 464.78M 466.21M 481.77M 495.93M
Adjusted Diluted Earnings per Share
$0.00 ($0.56) ($0.29) ($0.38) ($0.38)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 464.78M 466.21M 481.77M 495.93M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($0.56) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 209.90M 477.65M 489.14M 453.55M
Normalized Net Operating Profit after Tax (NOPAT)
-38 -71 -95 -125 -133
Normalized NOPAT Margin
-109.40% -114.78% -44.86% -50.92% -30.46%
Pre Tax Income Margin
-155.11% -200.59% -63.01% -73.15% -43.42%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
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
NOPAT Less CapEx to Interest Expense
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%
Augmented Payout Ratio
0.00% 0.00% -22.92% -8.61% -18.58%

Quarterly Metrics and Ratios for Rocket Lab USA

This table displays calculated financial ratios and metrics derived from Rocket Lab USA'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
Growth Metrics
- - - - - - - - - -
Revenue Growth
1,092.68% 88.38% 34.87% 11.85% 7.30% 15.90% 68.99% 71.25% 54.90% 120.68%
EBITDA Growth
72.09% -924.11% -201.19% -31.95% -31.24% -38.07% 6.78% 11.54% -38.40% -0.53%
EBIT Growth
63.74% -6,173.28% -129.70% -19.77% -20.27% -28.81% 2.36% 6.12% -33.70% -3.77%
NOPAT Growth
38.80% -52.97% -40.21% -36.19% -21.43% -28.64% 6.38% 4.17% -33.56% -7.66%
Net Income Growth
60.66% -1,264.21% -70.79% -22.64% -17.21% -35.72% 2.97% 9.28% -28.03% -3.66%
EPS Growth
82.05% -133.33% -66.67% -25.00% -14.29% -25.00% 10.00% 20.00% -25.00% -10.00%
Operating Cash Flow Growth
-72.97% 13.54% 3.62% 84.15% -9.58% -122.83% 89.81% -114.38% -22.67% 94.35%
Free Cash Flow Firm Growth
-218.05% 0.00% -1,332.10% -69.53% 79.34% 65.25% 388.24% 598.79% 560.80% 93.97%
Invested Capital Growth
1,375.55% 174.29% 29.00% 10.22% 14.23% 13.79% -106.20% -108.85% -107.85% -9.41%
Revenue Q/Q Growth
13.67% -17.91% 6.05% 13.02% 9.05% -11.34% 54.63% 14.54% -1.36% 26.31%
EBITDA Q/Q Growth
18.89% -25.51% -29.39% -0.18% 19.32% -32.03% 12.64% 4.94% -26.23% 4.10%
EBIT Q/Q Growth
15.18% -18.76% -18.97% 0.05% 14.83% -27.19% 9.83% 3.90% -21.30% 1.28%
NOPAT Q/Q Growth
3.49% -16.31% -23.63% 1.86% 13.95% -23.22% 10.03% -0.45% -19.93% 0.67%
Net Income Q/Q Growth
7.50% -7.51% -22.60% -0.60% 11.60% -24.48% 12.35% 5.94% -24.76% -0.78%
EPS Q/Q Growth
12.50% -14.29% -25.00% 0.00% 20.00% -25.00% 10.00% 11.11% -25.00% -10.00%
Operating Cash Flow Q/Q Growth
39.89% 17.62% -33.99% 76.11% -315.58% -67.52% 93.87% -402.32% -137.81% 92.28%
Free Cash Flow Firm Q/Q Growth
-826.58% 34.27% 53.66% 39.93% -12.92% -10.54% 484.40% 3.96% 4.31% -101.45%
Invested Capital Q/Q Growth
2.99% 5.19% 0.63% 1.10% 6.74% 4.78% -105.49% -44.23% 5.29% 1,308.69%
Profitability Metrics
- - - - - - - - - -
Gross Margin
13.43% 3.54% 11.58% 23.52% 22.12% 25.82% 26.06% 25.56% 26.71% 27.81%
EBITDA Margin
-36.93% -56.46% -68.88% -61.05% -45.16% -67.26% -38.00% -31.54% -40.35% -30.64%
Operating Margin
-50.75% -71.91% -83.83% -72.78% -57.43% -79.82% -46.44% -40.73% -49.52% -38.94%
EBIT Margin
-49.85% -72.11% -80.89% -71.53% -55.87% -80.15% -46.74% -39.22% -48.22% -37.69%
Profit (Net Income) Margin
-54.89% -71.88% -83.10% -73.96% -59.96% -84.17% -47.71% -39.18% -49.56% -39.54%
Tax Burden Percent
105.14% 97.36% 101.17% 101.69% 103.45% 102.04% 100.01% 97.98% 101.85% 101.31%
Interest Burden Percent
104.73% 102.39% 101.54% 101.68% 103.74% 102.92% 102.07% 101.98% 100.90% 103.56%
Effective Tax Rate
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)
-51.30% -52.74% -50.12% -41.23% -31.61% -43.31% -65.91% -68.05% -85.39% -37.15%
ROIC Less NNEP Spread (ROIC-NNEP)
-49.11% -50.44% -46.95% -37.43% -27.71% -37.62% -62.56% -65.19% -80.99% -26.19%
Return on Net Nonoperating Assets (RNNOA)
39.86% 35.63% 28.91% 21.25% 14.75% 18.28% 46.98% 48.45% 57.20% 8.30%
Return on Equity (ROE)
-11.44% -17.11% -21.21% -19.99% -16.87% -25.03% -18.93% -19.60% -28.18% -28.85%
Cash Return on Invested Capital (CROIC)
0.00% -140.13% -64.73% -48.93% -52.24% -52.37% 0.00% 0.00% 0.00% -31.63%
Operating Return on Assets (OROA)
-9.51% -15.45% -17.79% -16.69% -13.53% -20.31% -12.15% -11.81% -16.68% -15.47%
Return on Assets (ROA)
-10.47% -15.40% -18.27% -17.26% -14.52% -21.33% -12.40% -11.80% -17.14% -16.23%
Return on Common Equity (ROCE)
-11.44% -17.11% -21.21% -19.99% -16.87% -25.03% -18.93% -19.60% -28.18% -28.85%
Return on Equity Simple (ROE_SIMPLE)
-13.83% 0.00% -24.19% -26.73% -28.90% 0.00% -37.84% -38.88% -44.86% 0.00%
Net Operating Profit after Tax (NOPAT)
-22 -26 -32 -32 -27 -34 -30 -30 -36 -36
NOPAT Margin
-35.53% -50.34% -58.68% -50.95% -40.20% -55.87% -32.51% -28.51% -34.66% -27.26%
Net Nonoperating Expense Percent (NNEP)
-2.19% -2.30% -3.17% -3.80% -3.91% -5.69% -3.36% -2.86% -4.40% -10.96%
Return On Investment Capital (ROIC_SIMPLE)
-2.79% -3.36% -4.33% -4.42% -3.94% -5.08% -5.56% -5.86% -7.59% -4.60%
Cost of Revenue to Revenue
86.57% 96.46% 88.42% 76.48% 77.88% 74.18% 73.94% 74.44% 73.29% 72.19%
SG&A Expenses to Revenue
36.41% 46.43% 51.86% 46.28% 40.20% 43.15% 30.99% 28.73% 30.70% 30.30%
R&D to Revenue
27.77% 29.01% 43.55% 50.02% 39.35% 62.49% 41.51% 37.56% 45.53% 36.45%
Operating Expenses to Revenue
64.18% 75.45% 95.41% 96.30% 79.55% 105.64% 72.50% 66.29% 76.23% 66.75%
Earnings before Interest and Taxes (EBIT)
-31 -37 -44 -44 -38 -48 -43 -42 -51 -50
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-23 -29 -38 -38 -31 -40 -35 -34 -42 -41
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.73 2.65 3.02 4.70 3.61 4.85 4.17 5.20 11.51 33.29
Price to Tangible Book Value (P/TBV)
3.43 3.41 3.92 6.15 4.76 6.47 5.85 7.39 16.82 50.37
Price to Revenue (P/Rev)
10.22 8.46 8.57 12.39 8.96 10.99 7.07 7.24 13.28 29.19
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
Dividend Yield
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%
Enterprise Value to Invested Capital (EV/IC)
5.34 4.76 5.34 8.53 5.78 7.35 0.00 0.00 0.00 41.59
Enterprise Value to Revenue (EV/Rev)
8.03 6.66 7.05 11.05 7.83 10.09 5.31 5.77 12.06 29.01
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
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
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
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
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 7.77 9.16 20.37 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.15 0.15 0.16 0.17 0.18 0.19 0.13 0.13 0.14 1.05
Long-Term Debt to Equity
0.14 0.15 0.16 0.00 0.00 0.16 0.11 0.11 0.11 1.02
Financial Leverage
-0.81 -0.71 -0.62 -0.57 -0.53 -0.49 -0.75 -0.74 -0.71 -0.32
Leverage Ratio
1.42 1.44 1.49 1.50 1.52 1.57 1.94 2.04 2.09 2.27
Compound Leverage Factor
1.49 1.47 1.52 1.52 1.58 1.62 1.98 2.08 2.11 2.35
Debt to Total Capital
12.75% 13.26% 13.94% 14.59% 15.21% 15.96% 11.74% 11.89% 12.26% 51.21%
Short-Term Debt to Total Capital
0.36% 0.37% 0.39% 14.59% 15.21% 2.69% 2.03% 2.20% 2.46% 1.54%
Long-Term Debt to Total Capital
12.39% 12.89% 13.54% 0.00% 0.00% 13.27% 9.71% 9.69% 9.80% 49.68%
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%
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%
Common Equity to Total Capital
87.25% 86.74% 86.06% 85.41% 84.79% 84.04% 88.26% 88.11% 87.74% 48.79%
Debt to EBITDA
-1.68 -1.10 -0.87 -0.81 -0.78 -0.72 -0.44 -0.44 -0.39 -2.65
Net Debt to EBITDA
6.73 4.03 2.88 2.42 1.96 1.49 3.45 3.45 2.94 0.52
Long-Term Debt to EBITDA
-1.63 -1.07 -0.85 0.00 0.00 -0.60 -0.37 -0.36 -0.31 -2.57
Debt to NOPAT
-1.19 -1.09 -1.00 -0.93 -0.90 -0.85 -0.52 -0.51 -0.45 -3.02
Net Debt to NOPAT
4.79 3.99 3.30 2.77 2.27 1.76 4.06 3.98 3.42 0.59
Long-Term Debt to NOPAT
-1.16 -1.06 -0.97 0.00 0.00 -0.70 -0.43 -0.41 -0.36 -2.93
Altman Z-Score
3.85 3.46 3.22 4.29 3.01 3.66 1.53 1.75 3.64 9.15
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
4.34 4.06 3.22 1.83 1.67 2.13 3.12 2.82 2.58 2.04
Quick Ratio
3.47 3.12 2.28 1.20 1.02 1.25 2.25 2.05 1.73 1.34
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-325 -214 -99 -59 -67 -74 285 297 309 -4.47
Operating Cash Flow to CapEx
-275.45% -126.37% -200.29% -57.36% -119.74% -405.39% -13.50% -84.72% -280.59% -11.07%
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
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
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
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.19 0.21 0.22 0.23 0.24 0.25 0.26 0.30 0.35 0.41
Accounts Receivable Turnover
5.25 8.35 5.38 7.09 5.87 6.82 6.90 8.64 16.19 12.18
Inventory Turnover
2.62 2.74 2.31 2.13 2.11 1.93 2.15 2.37 2.48 2.82
Fixed Asset Turnover
2.52 2.53 2.30 2.14 2.06 1.98 2.31 2.37 2.37 2.56
Accounts Payable Turnover
21.05 24.66 10.73 10.02 10.39 9.34 8.73 9.36 7.98 7.77
Days Sales Outstanding (DSO)
69.46 43.70 67.82 51.47 62.17 53.53 52.89 42.26 22.54 29.96
Days Inventory Outstanding (DIO)
139.51 133.24 158.08 171.04 173.23 189.07 169.76 154.10 147.11 129.40
Days Payable Outstanding (DPO)
17.34 14.80 34.03 36.43 35.14 39.10 41.81 39.00 45.74 46.96
Cash Conversion Cycle (CCC)
191.64 162.15 191.87 186.08 200.26 203.50 180.84 157.36 123.91 112.39
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
281 295 297 300 321 336 -18 -27 -25 304
Invested Capital Turnover
1.44 1.05 0.85 0.81 0.79 0.78 2.03 2.39 2.46 1.36
Increase / (Decrease) in Invested Capital
303 188 67 28 40 41 -315 -327 -346 -32
Enterprise Value (EV)
1,499 1,406 1,587 2,561 1,852 2,468 1,500 1,884 4,387 12,655
Market Capitalization
1,909 1,784 1,930 2,872 2,117 2,687 1,997 2,365 4,832 12,733
Book Value per Share
$1.49 $1.42 $1.34 $1.28 $1.21 $1.14 $0.98 $0.92 $0.85 $0.77
Tangible Book Value per Share
$1.19 $1.10 $1.03 $0.98 $0.92 $0.86 $0.70 $0.65 $0.58 $0.51
Total Capital
802 776 744 715 691 660 543 517 479 784
Total Debt
102 103 104 104 105 105 64 61 59 401
Total Long-Term Debt
99 100 101 0.00 0.00 88 53 50 47 389
Net Debt
-410 -378 -343 -311 -265 -219 -497 -482 -445 -78
Capital Expenditures (CapEx)
8.35 15 13 11 21 10 19 15 11 22
Debt-free, Cash-free Net Working Capital (DFCFNWC)
38 30 42 17 19 26 12 -0.02 -4.33 -54
Debt-free Net Working Capital (DFNWC)
541 502 441 359 308 271 504 497 438 365
Net Working Capital (NWC)
538 499 438 254 202 253 493 485 426 353
Net Nonoperating Expense (NNE)
12 11 13 14 13 17 14 11 16 16
Net Nonoperating Obligations (NNO)
-419 -378 -343 -311 -265 -219 -497 -482 -445 -78
Total Depreciation and Amortization (D&A)
8.15 8.10 6.60 6.51 7.24 7.73 8.11 8.16 8.25 9.33
Debt-free, Cash-free Net Working Capital to Revenue
20.51% 14.44% 18.73% 7.54% 8.12% 10.77% 4.12% 0.00% -1.19% -12.34%
Debt-free Net Working Capital to Revenue
289.75% 238.04% 195.79% 154.75% 130.14% 110.84% 178.49% 152.06% 120.41% 83.71%
Net Working Capital to Revenue
288.20% 236.67% 194.49% 109.71% 85.67% 103.58% 174.59% 148.59% 117.17% 80.95%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.07) ($0.08) ($0.10) ($0.10) ($0.08) ($0.10) ($0.09) ($0.08) ($0.10) ($0.11)
Adjusted Weighted Average Basic Shares Outstanding
469.77M 466.21M 476.20M 479.74M 484.03M 481.77M 489.99M 494.19M 497.70M 495.93M
Adjusted Diluted Earnings per Share
($0.07) ($0.08) ($0.10) ($0.10) ($0.08) ($0.10) ($0.09) ($0.08) ($0.10) ($0.11)
Adjusted Weighted Average Diluted Shares Outstanding
469.77M 466.21M 476.20M 479.74M 484.03M 481.77M 489.99M 494.19M 497.70M 495.93M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
473.26M 477.65M 478.66M 483.33M 485.89M 489.14M 492.78M 496.64M 499.91M 453.55M
Normalized Net Operating Profit after Tax (NOPAT)
-22 -26 -32 -32 -27 -34 -30 -30 -36 -36
Normalized NOPAT Margin
-35.53% -50.34% -58.68% -50.95% -40.20% -55.87% -32.51% -28.51% -34.66% -27.26%
Pre Tax Income Margin
-52.20% -73.83% -82.14% -72.73% -57.96% -82.49% -47.71% -39.99% -48.66% -39.03%
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
NOPAT to Interest Expense
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
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
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%
Augmented Payout Ratio
-29.63% -22.92% -27.02% -37.88% -8.98% -8.61% -10.47% -10.30% -9.84% -18.58%

Frequently Asked Questions About Rocket Lab USA's Financials

When does Rocket Lab USA's financial year end?

According to the most recent income statement we have on file, Rocket Lab USA's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Rocket Lab USA's net income changed over the last 4 years?

Rocket Lab USA's net income appears to be on an upward trend, with a most recent value of -$190.18 million in 2024, rising from -$55.01 million in 2020. The previous period was -$182.57 million in 2023.

What is Rocket Lab USA's operating income?
Rocket Lab USA's total operating income in 2024 was -$189.80 million, based on the following breakdown:
  • Total Gross Profit: $116.15 million
  • Total Operating Expenses: $305.95 million
How has Rocket Lab USA revenue changed over the last 4 years?

Over the last 4 years, Rocket Lab USA's total revenue changed from $35.16 million in 2020 to $436.21 million in 2024, a change of 1,140.7%.

How much debt does Rocket Lab USA have?

Rocket Lab USA's total liabilities were at $801.89 million at the end of 2024, a 107.4% increase from 2023, and a 907.2% increase since 2020.

How much cash does Rocket Lab USA have?

In the past 4 years, Rocket Lab USA's cash and equivalents has ranged from $52.79 million in 2020 to $690.96 million in 2021, and is currently $271.04 million as of their latest financial filing in 2024.

How has Rocket Lab USA's book value per share changed over the last 4 years?

Over the last 4 years, Rocket Lab USA's book value per share changed from -4.39 in 2020 to 0.77 in 2024, a change of -117.4%.

Remove Ads


This page (NASDAQ:RKLB) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners