Annual Income Statements for Joby Aviation
This table shows Joby Aviation's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Joby Aviation
This table shows Joby Aviation's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Consolidated Net Income / (Loss) |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Net Income / (Loss) Continuing Operations |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Total Pre-Tax Income |
|
-79 |
-67 |
-113 |
-286 |
1.55 |
-115 |
-95 |
-123 |
-143 |
-247 |
-82 |
Total Revenue |
|
18 |
-64 |
-22 |
-170 |
116 |
122 |
39 |
21 |
13 |
-31 |
9.90 |
Net Interest Income / (Expense) |
|
5.36 |
8.12 |
0.00 |
11 |
0.00 |
35 |
0.00 |
11 |
9.53 |
22 |
9.90 |
Total Interest Income |
|
5.36 |
8.12 |
0.00 |
11 |
0.00 |
35 |
0.00 |
11 |
9.53 |
22 |
9.90 |
Investment Securities Interest Income |
|
5.36 |
8.12 |
- |
11 |
- |
- |
- |
11 |
9.53 |
- |
9.90 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
13 |
-72 |
-22 |
-181 |
116 |
87 |
39 |
9.81 |
3.84 |
-53 |
0.00 |
Total Non-Interest Expense |
|
97 |
101 |
100 |
116 |
128 |
128 |
146 |
144 |
157 |
150 |
163 |
Marketing Expense |
|
74 |
76 |
76 |
89 |
101 |
102 |
116 |
113 |
126 |
122 |
134 |
Other Operating Expenses |
|
23 |
25 |
24 |
27 |
28 |
27 |
30 |
31 |
31 |
28 |
29 |
Other Special Charges |
|
- |
- |
0.00 |
0.00 |
0.00 |
-1.03 |
-0.03 |
-0.03 |
-0.03 |
-0.06 |
0.00 |
Nonoperating Income / (Expense), net |
|
0.00 |
98 |
8.40 |
- |
14 |
- |
12 |
- |
- |
- |
71 |
Income Tax Expense |
|
0.01 |
0.06 |
0.03 |
0.06 |
0.03 |
0.02 |
0.04 |
0.01 |
0.55 |
-0.47 |
0.04 |
Basic Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Weighted Average Basic Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
672.56M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Diluted Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Weighted Average Diluted Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
691.46M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Weighted Average Basic & Diluted Shares Outstanding |
|
621.73M |
628.59M |
630.98M |
693.80M |
696.32M |
702.86M |
708.44M |
716.14M |
765.09M |
787.82M |
791.80M |
Annual Cash Flow Statements for Joby Aviation
This table details how cash moves in and out of Joby Aviation's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-430 |
878 |
-806 |
55 |
-4.39 |
Net Cash From Operating Activities |
|
-106 |
-196 |
-236 |
-314 |
-436 |
Net Cash From Continuing Operating Activities |
|
-106 |
-196 |
-236 |
-314 |
-436 |
Net Income / (Loss) Continuing Operations |
|
-114 |
-180 |
-258 |
-513 |
-608 |
Consolidated Net Income / (Loss) |
|
-114 |
-180 |
-258 |
-513 |
-608 |
Depreciation Expense |
|
7.40 |
16 |
24 |
30 |
36 |
Amortization Expense |
|
1.18 |
7.23 |
-5.24 |
-20 |
-16 |
Non-Cash Adjustments to Reconcile Net Income |
|
-5.52 |
-44 |
-48 |
180 |
158 |
Changes in Operating Assets and Liabilities, net |
|
5.20 |
5.11 |
52 |
8.91 |
-6.40 |
Net Cash From Investing Activities |
|
-393 |
-19 |
-631 |
80 |
71 |
Net Cash From Continuing Investing Activities |
|
-393 |
-19 |
-631 |
80 |
71 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-24 |
-32 |
-55 |
-31 |
-41 |
Purchase of Investment Securities |
|
-621 |
-408 |
-1,365 |
-810 |
-604 |
Sale and/or Maturity of Investments |
|
251 |
422 |
789 |
921 |
715 |
Net Cash From Financing Activities |
|
69 |
1,093 |
60 |
288 |
361 |
Net Cash From Continuing Financing Activities |
|
69 |
1,093 |
60 |
288 |
361 |
Issuance of Common Equity |
|
0.00 |
0.00 |
60 |
289 |
378 |
Repayment of Debt |
|
-1.01 |
-1.18 |
-1.04 |
-0.84 |
-2.44 |
Other Financing Activities, Net |
|
0.37 |
1,019 |
1.44 |
0.00 |
-15 |
Quarterly Cash Flow Statements for Joby Aviation
This table details how cash moves in and out of Joby Aviation's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-117 |
-48 |
-97 |
331 |
98 |
-276 |
-93 |
65 |
-23 |
47 |
-77 |
Net Cash From Operating Activities |
|
-68 |
-53 |
-79 |
-72 |
-80 |
-83 |
-107 |
-99 |
-110 |
-120 |
-111 |
Net Cash From Continuing Operating Activities |
|
-68 |
-53 |
-79 |
-72 |
-80 |
-83 |
-107 |
-99 |
-110 |
-120 |
-111 |
Net Income / (Loss) Continuing Operations |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Consolidated Net Income / (Loss) |
|
-79 |
-67 |
-113 |
-286 |
1.53 |
-115 |
-95 |
-123 |
-144 |
-246 |
-82 |
Depreciation Expense |
|
6.35 |
6.57 |
7.07 |
7.46 |
7.83 |
8.14 |
8.51 |
8.69 |
8.90 |
9.48 |
9.13 |
Amortization Expense |
|
-0.96 |
-4.36 |
-3.67 |
-6.02 |
-4.75 |
-5.76 |
-5.49 |
-3.98 |
-3.48 |
-2.87 |
-3.70 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.48 |
-9.19 |
39 |
206 |
-89 |
24 |
-12 |
19 |
24 |
128 |
-44 |
Changes in Operating Assets and Liabilities, net |
|
5.03 |
21 |
-7.90 |
6.97 |
4.06 |
5.79 |
-3.05 |
1.20 |
4.61 |
-9.15 |
10 |
Net Cash From Investing Activities |
|
-49 |
-55 |
-19 |
118 |
178 |
-196 |
13 |
159 |
88 |
-189 |
32 |
Net Cash From Continuing Investing Activities |
|
-49 |
-55 |
-19 |
118 |
178 |
-196 |
13 |
159 |
88 |
-189 |
32 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.38 |
-30 |
-8.76 |
-5.38 |
-8.59 |
-7.87 |
-6.89 |
-8.45 |
-9.86 |
-15 |
-15 |
Purchase of Investment Securities |
|
-354 |
-138 |
-126 |
-155 |
-153 |
-376 |
-160 |
-9.90 |
-139 |
-295 |
-127 |
Sale and/or Maturity of Investments |
|
310 |
114 |
116 |
278 |
340 |
187 |
180 |
177 |
237 |
122 |
173 |
Net Cash From Financing Activities |
|
0.19 |
60 |
0.42 |
284 |
-0.03 |
3.39 |
0.54 |
4.75 |
-0.63 |
356 |
2.04 |
Net Cash From Continuing Financing Activities |
|
0.19 |
60 |
0.42 |
284 |
-0.03 |
3.39 |
0.54 |
4.75 |
-0.63 |
356 |
2.04 |
Issuance of Common Equity |
|
- |
60 |
0.05 |
284 |
-0.17 |
5.26 |
0.00 |
4.94 |
- |
373 |
2.07 |
Repayment of Debt |
|
-0.23 |
-0.24 |
-0.24 |
-0.22 |
-0.23 |
-0.15 |
-0.47 |
-0.48 |
-0.83 |
-0.65 |
-0.49 |
Other Financing Activities, Net |
|
0.42 |
0.36 |
0.61 |
0.73 |
0.37 |
-1.72 |
1.01 |
0.28 |
0.20 |
-16 |
0.46 |
Annual Balance Sheets for Joby Aviation
This table presents Joby Aviation's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
497 |
1,488 |
1,293 |
1,269 |
1,203 |
Cash and Due from Banks |
|
77 |
956 |
146 |
204 |
200 |
Restricted Cash |
|
0.69 |
0.76 |
3.97 |
0.76 |
0.76 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
34 |
53 |
92 |
103 |
121 |
Goodwill |
|
0.00 |
11 |
14 |
14 |
14 |
Intangible Assets |
|
0.00 |
15 |
13 |
6.59 |
8.13 |
Other Assets |
|
374 |
433 |
1,024 |
941 |
860 |
Total Liabilities & Shareholders' Equity |
|
497 |
1,488 |
1,293 |
1,269 |
1,203 |
Total Liabilities |
|
12 |
172 |
128 |
235 |
291 |
Short-Term Debt |
|
5.47 |
3.64 |
7.71 |
3.01 |
4.26 |
Accrued Interest Payable |
|
1.75 |
0.00 |
3.71 |
4.31 |
5.03 |
Other Short-Term Payables |
|
- |
10 |
19 |
38 |
39 |
Other Long-Term Liabilities |
|
2.50 |
158 |
98 |
190 |
243 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
-283 |
1,317 |
1,165 |
1,034 |
912 |
Total Preferred & Common Equity |
|
-283 |
1,317 |
1,165 |
1,034 |
912 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
-283 |
1,317 |
1,165 |
1,034 |
912 |
Common Stock |
|
13 |
1,793 |
1,908 |
2,283 |
2,769 |
Retained Earnings |
|
-296 |
-477 |
-735 |
-1,248 |
-1,856 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.53 |
-0.12 |
-8.85 |
-0.48 |
-0.58 |
Quarterly Balance Sheets for Joby Aviation
This table presents Joby Aviation's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,274 |
1,219 |
1,427 |
1,350 |
1,164 |
1,078 |
964 |
1,084 |
Cash and Due from Banks |
|
194 |
50 |
383 |
480 |
111 |
175 |
152 |
122 |
Restricted Cash |
|
3.97 |
3.00 |
0.76 |
0.76 |
0.76 |
0.76 |
0.76 |
0.76 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
63 |
93 |
93 |
100 |
104 |
106 |
112 |
130 |
Goodwill |
|
14 |
14 |
14 |
14 |
14 |
14 |
14 |
14 |
Intangible Assets |
|
14 |
11 |
9.56 |
7.99 |
5.01 |
11 |
9.56 |
6.91 |
Other Assets |
|
972 |
1,048 |
927 |
746 |
930 |
771 |
675 |
810 |
Total Liabilities & Shareholders' Equity |
|
1,274 |
1,219 |
1,427 |
1,350 |
1,164 |
1,078 |
964 |
1,084 |
Total Liabilities |
|
114 |
149 |
342 |
240 |
189 |
183 |
183 |
225 |
Short-Term Debt |
|
4.30 |
3.93 |
4.06 |
4.79 |
3.73 |
5.31 |
4.94 |
4.86 |
Accrued Interest Payable |
|
- |
3.55 |
3.81 |
4.03 |
4.49 |
4.70 |
4.85 |
5.44 |
Other Short-Term Payables |
|
25 |
23 |
36 |
41 |
30 |
33 |
36 |
37 |
Other Long-Term Liabilities |
|
85 |
119 |
298 |
190 |
151 |
140 |
137 |
177 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,160 |
1,069 |
1,085 |
1,109 |
975 |
895 |
781 |
859 |
Total Preferred & Common Equity |
|
1,160 |
1,069 |
1,085 |
1,109 |
975 |
895 |
781 |
859 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,160 |
1,069 |
1,085 |
1,109 |
975 |
895 |
781 |
859 |
Common Stock |
|
1,837 |
1,923 |
2,223 |
2,245 |
2,319 |
2,362 |
2,390 |
2,798 |
Retained Earnings |
|
-668 |
-848 |
-1,134 |
-1,133 |
-1,342 |
-1,466 |
-1,609 |
-1,938 |
Accumulated Other Comprehensive Income / (Loss) |
|
-9.53 |
-5.57 |
-4.44 |
-2.75 |
-1.58 |
-2.03 |
0.68 |
-0.67 |
Annual Metrics And Ratios for Joby Aviation
This table displays calculated financial ratios and metrics derived from Joby Aviation's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
823.20% |
-66.33% |
171.41% |
-6.01% |
EBITDA Growth |
|
0.00% |
-65.03% |
-82.76% |
-16.71% |
-28.33% |
EBIT Growth |
|
0.00% |
-72.13% |
-71.95% |
-13.62% |
-29.87% |
NOPAT Growth |
|
0.00% |
-72.13% |
-71.95% |
-13.62% |
-29.87% |
Net Income Growth |
|
0.00% |
-57.95% |
-43.10% |
-98.82% |
-18.51% |
EPS Growth |
|
0.00% |
44.55% |
27.87% |
-79.55% |
-10.13% |
Operating Cash Flow Growth |
|
0.00% |
-84.84% |
-20.52% |
-33.02% |
-39.01% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
88.28% |
-42.36% |
-63.32% |
Invested Capital Growth |
|
0.00% |
167.82% |
-11.20% |
-11.52% |
-11.64% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-88.36% |
177.58% |
-32.04% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-76.23% |
15.71% |
-7.57% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-67.71% |
15.36% |
-8.17% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-67.71% |
8.22% |
-16.31% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-38.69% |
-10.36% |
-27.51% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-320.00% |
-6.76% |
-27.94% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-10.39% |
-1.88% |
-10.66% |
-9.31% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
40.54% |
-5,009.23% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.69% |
-6.89% |
16.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
-2,189.87% |
-391.45% |
-2,124.61% |
-913.59% |
-1,247.45% |
EBIT Margin |
|
-2,348.81% |
-437.93% |
-2,236.35% |
-936.18% |
-1,293.57% |
Profit (Net Income) Margin |
|
-2,114.15% |
-361.71% |
-1,537.16% |
-1,126.07% |
-1,419.91% |
Tax Burden Percent |
|
100.03% |
94.48% |
100.04% |
100.03% |
100.02% |
Interest Burden Percent |
|
89.98% |
87.42% |
68.71% |
120.25% |
109.74% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-18.01% |
-16.86% |
-21.08% |
-27.02% |
-39.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-340.65% |
-494.95% |
62.61% |
-4,029.95% |
-6,102.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
-5.52% |
-3.16% |
0.29% |
-19.64% |
-22.78% |
Return on Equity (ROE) |
|
-23.53% |
-20.01% |
-20.80% |
-46.66% |
-62.47% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-108.11% |
-9.21% |
-14.80% |
-27.33% |
Operating Return on Assets (OROA) |
|
-25.51% |
-21.99% |
-27.00% |
-33.29% |
-44.80% |
Return on Assets (ROA) |
|
-22.96% |
-18.16% |
-18.56% |
-40.04% |
-49.18% |
Return on Common Equity (ROCE) |
|
13.74% |
-11.48% |
-20.80% |
-46.66% |
-62.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
40.32% |
-13.69% |
-22.15% |
-49.60% |
-66.64% |
Net Operating Profit after Tax (NOPAT) |
|
-89 |
-153 |
-263 |
-299 |
-388 |
NOPAT Margin |
|
-1,644.17% |
-306.55% |
-1,565.44% |
-655.33% |
-905.50% |
Net Nonoperating Expense Percent (NNEP) |
|
322.64% |
478.10% |
-83.69% |
4,002.93% |
6,062.52% |
SG&A Expenses to Revenue |
|
2,013.72% |
396.30% |
1,764.94% |
805.62% |
1,114.28% |
Operating Expenses to Revenue |
|
2,448.81% |
537.93% |
2,336.35% |
1,036.18% |
1,393.57% |
Earnings before Interest and Taxes (EBIT) |
|
-127 |
-218 |
-375 |
-427 |
-554 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-118 |
-195 |
-357 |
-416 |
-534 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
3.35 |
1.79 |
4.48 |
6.82 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.41 |
1.83 |
4.57 |
6.99 |
Price to Revenue (P/Rev) |
|
184.64 |
88.43 |
124.07 |
101.63 |
145.26 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.44 |
2.62 |
1.66 |
4.27 |
6.57 |
Enterprise Value to Revenue (EV/Rev) |
|
313.93 |
69.32 |
115.59 |
97.20 |
140.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.02 |
0.00 |
0.01 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
Leverage Ratio |
|
1.03 |
1.10 |
1.12 |
1.17 |
1.27 |
Compound Leverage Factor |
|
0.92 |
0.96 |
0.77 |
1.40 |
1.39 |
Debt to Total Capital |
|
1.60% |
0.28% |
0.66% |
0.29% |
0.46% |
Short-Term Debt to Total Capital |
|
1.11% |
0.28% |
0.66% |
0.29% |
0.46% |
Long-Term Debt to Total Capital |
|
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
155.84% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
-57.44% |
99.72% |
99.34% |
99.71% |
99.54% |
Debt to EBITDA |
|
-0.07 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
Net Debt to EBITDA |
|
0.59 |
4.88 |
0.40 |
0.48 |
0.37 |
Long-Term Debt to EBITDA |
|
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.09 |
-0.02 |
-0.03 |
-0.01 |
-0.01 |
Net Debt to NOPAT |
|
0.79 |
6.23 |
0.54 |
0.68 |
0.51 |
Long-Term Debt to NOPAT |
|
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
158.37% |
42.64% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-980 |
-115 |
-163 |
-267 |
Operating Cash Flow to CapEx |
|
-446.59% |
-605.28% |
-429.81% |
-1,025.69% |
-1,074.10% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-425.30 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-520.53 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.05 |
0.01 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
0.16 |
1.14 |
0.23 |
0.47 |
0.38 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
493 |
1,320 |
1,172 |
1,037 |
917 |
Invested Capital Turnover |
|
0.01 |
0.06 |
0.01 |
0.04 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
827 |
-148 |
-135 |
-121 |
Enterprise Value (EV) |
|
1,695 |
3,456 |
1,940 |
4,429 |
6,024 |
Market Capitalization |
|
997 |
4,408 |
2,083 |
4,631 |
6,220 |
Book Value per Share |
|
($3.28) |
$2.18 |
$1.87 |
$1.49 |
$1.19 |
Tangible Book Value per Share |
|
($3.28) |
$2.14 |
$1.83 |
$1.46 |
$1.16 |
Total Capital |
|
493 |
1,320 |
1,172 |
1,037 |
917 |
Total Debt |
|
7.87 |
3.64 |
7.71 |
3.01 |
4.26 |
Total Long-Term Debt |
|
2.40 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-70 |
-953 |
-142 |
-202 |
-196 |
Capital Expenditures (CapEx) |
|
24 |
32 |
55 |
31 |
41 |
Net Nonoperating Expense (NNE) |
|
25 |
27 |
-4.75 |
214 |
220 |
Net Nonoperating Obligations (NNO) |
|
7.87 |
3.64 |
7.71 |
3.01 |
4.26 |
Total Depreciation and Amortization (D&A) |
|
8.58 |
23 |
19 |
10 |
20 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.61) |
($0.44) |
($0.79) |
($0.87) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
605.80M |
585.54M |
647.91M |
699.79M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.61) |
($0.44) |
($0.79) |
($0.87) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
605.80M |
585.54M |
647.91M |
699.79M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.61) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
294.85M |
628.59M |
702.86M |
787.82M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-89 |
-146 |
-263 |
-299 |
-388 |
Normalized NOPAT Margin |
|
-1,644.17% |
-293.79% |
-1,565.44% |
-656.91% |
-905.72% |
Pre Tax Income Margin |
|
-2,113.57% |
-382.85% |
-1,536.61% |
-1,125.77% |
-1,419.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-509.38 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-356.57 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-604.61 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-451.80 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Joby Aviation
This table displays calculated financial ratios and metrics derived from Joby Aviation's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
243.65% |
-200.68% |
-225.45% |
-475.79% |
547.93% |
290.05% |
277.05% |
112.35% |
-88.49% |
-125.16% |
-19.65% |
EBITDA Growth |
|
8.61% |
-1,748.82% |
-67.21% |
-481.30% |
87.84% |
97.35% |
12.26% |
58.33% |
-1,435.86% |
-3,927.90% |
-13.32% |
EBIT Growth |
|
11.20% |
-1,103.06% |
-58.60% |
-428.40% |
84.78% |
95.95% |
12.23% |
56.90% |
-1,088.63% |
-2,596.18% |
-14.83% |
NOPAT Growth |
|
11.20% |
-1,103.06% |
-58.60% |
-428.40% |
78.64% |
30.39% |
12.23% |
56.90% |
-747.32% |
-114.41% |
-14.83% |
Net Income Growth |
|
-0.44% |
-1,426.94% |
-81.96% |
-477.07% |
101.93% |
-71.94% |
16.58% |
56.90% |
-9,534.62% |
-113.96% |
12.88% |
EPS Growth |
|
30.00% |
-118.52% |
-72.73% |
-400.00% |
100.00% |
-50.00% |
26.32% |
60.00% |
0.00% |
-126.67% |
21.43% |
Operating Cash Flow Growth |
|
1.68% |
-8.95% |
-27.91% |
-35.15% |
-17.38% |
-56.93% |
-35.72% |
-37.76% |
-37.57% |
-44.58% |
-4.07% |
Free Cash Flow Firm Growth |
|
112.88% |
0.00% |
115.22% |
91.16% |
-57.56% |
69.20% |
-81.79% |
275.80% |
491.80% |
-195.33% |
581.43% |
Invested Capital Growth |
|
-11.15% |
-11.20% |
-15.29% |
-11.54% |
-4.32% |
-11.52% |
-8.81% |
-17.34% |
-29.45% |
-11.64% |
-11.70% |
Revenue Q/Q Growth |
|
-60.40% |
-456.90% |
-227.72% |
-671.46% |
168.28% |
4.69% |
262.61% |
-46.18% |
-36.35% |
-328.72% |
132.37% |
EBITDA Q/Q Growth |
|
-50.77% |
-120.97% |
-44.54% |
-140.44% |
96.84% |
51.93% |
30.70% |
-14.18% |
-16.30% |
-26.06% |
14.89% |
EBIT Q/Q Growth |
|
-46.32% |
-108.73% |
-44.78% |
-134.91% |
95.78% |
44.49% |
29.80% |
-15.36% |
-16.26% |
-25.91% |
15.00% |
NOPAT Q/Q Growth |
|
-46.32% |
-108.73% |
-44.78% |
-134.91% |
94.09% |
-580.35% |
7.14% |
-15.36% |
-16.26% |
-72.16% |
37.84% |
Net Income Q/Q Growth |
|
-59.77% |
15.48% |
-69.38% |
-152.29% |
100.53% |
-7,647.74% |
17.82% |
-30.35% |
-16.70% |
-71.17% |
66.54% |
EPS Q/Q Growth |
|
-55.56% |
28.57% |
-90.00% |
-136.84% |
100.00% |
0.00% |
6.67% |
-28.57% |
-16.67% |
-61.90% |
67.65% |
Operating Cash Flow Q/Q Growth |
|
-28.67% |
22.25% |
-47.94% |
8.69% |
-11.75% |
-3.95% |
-27.95% |
7.31% |
-11.60% |
-9.25% |
7.91% |
Free Cash Flow Firm Q/Q Growth |
|
113.76% |
-64.47% |
21.74% |
-153.72% |
166.08% |
41.64% |
-63.78% |
418.52% |
122.45% |
-122.82% |
113.84% |
Invested Capital Q/Q Growth |
|
-5.37% |
0.69% |
-8.45% |
1.41% |
2.34% |
-6.89% |
-5.64% |
-8.07% |
-12.66% |
16.62% |
-5.71% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-411.90% |
0.00% |
0.00% |
0.00% |
-7.73% |
-3.55% |
-266.11% |
-564.52% |
-1,031.45% |
0.00% |
-1,494.77% |
EBIT Margin |
|
-441.97% |
0.00% |
0.00% |
0.00% |
-10.39% |
-5.51% |
-273.84% |
-586.92% |
-1,071.99% |
0.00% |
-1,549.67% |
Profit (Net Income) Margin |
|
-442.00% |
0.00% |
0.00% |
0.00% |
1.31% |
-94.70% |
-242.36% |
-586.97% |
-1,076.13% |
0.00% |
-832.55% |
Tax Burden Percent |
|
100.01% |
100.09% |
100.03% |
100.02% |
98.20% |
100.02% |
100.04% |
100.01% |
100.39% |
99.81% |
100.05% |
Interest Burden Percent |
|
100.00% |
40.46% |
93.10% |
100.00% |
-12.88% |
1,719.44% |
88.47% |
100.00% |
100.00% |
136.74% |
53.70% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-36.07% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.73% |
0.00% |
-68.49% |
-49.77% |
0.00% |
-47.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-500.78% |
0.00% |
0.00% |
0.00% |
0.00% |
-647.48% |
0.00% |
-858.13% |
-945.23% |
0.00% |
533.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.08% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.16% |
0.00% |
-4.06% |
-4.86% |
0.00% |
2.50% |
Return on Equity (ROE) |
|
-38.14% |
0.00% |
0.00% |
-47.17% |
-40.97% |
-5.89% |
-48.35% |
-72.55% |
-54.63% |
0.00% |
-45.06% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-9.21% |
-3.74% |
-20.69% |
-24.13% |
-14.80% |
-27.87% |
-4.35% |
-0.55% |
-27.33% |
-31.15% |
Operating Return on Assets (OROA) |
|
-45.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.20% |
0.00% |
-77.69% |
-58.39% |
0.00% |
-55.69% |
Return on Assets (ROA) |
|
-45.45% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.37% |
0.00% |
-77.69% |
-58.61% |
0.00% |
-29.92% |
Return on Common Equity (ROCE) |
|
-38.14% |
0.00% |
0.00% |
-47.17% |
-40.97% |
-5.89% |
-48.35% |
-72.55% |
-54.63% |
0.00% |
-45.06% |
Return on Equity Simple (ROE_SIMPLE) |
|
-16.04% |
0.00% |
-28.90% |
-50.31% |
-41.91% |
0.00% |
-50.68% |
-37.05% |
-61.05% |
0.00% |
-69.33% |
Net Operating Profit after Tax (NOPAT) |
|
-55 |
-116 |
-85 |
-200 |
-12 |
-81 |
-75 |
-86 |
-100 |
-173 |
-107 |
NOPAT Margin |
|
-309.38% |
0.00% |
0.00% |
0.00% |
-10.20% |
-66.28% |
-191.69% |
-410.84% |
-750.39% |
0.00% |
-1,084.77% |
Net Nonoperating Expense Percent (NNEP) |
|
464.71% |
-859.70% |
854.42% |
2,879.37% |
-294.10% |
644.75% |
516.53% |
789.64% |
895.46% |
2,024.33% |
-581.24% |
SG&A Expenses to Revenue |
|
412.22% |
0.00% |
0.00% |
0.00% |
86.61% |
84.02% |
296.30% |
537.95% |
943.45% |
0.00% |
1,356.71% |
Operating Expenses to Revenue |
|
541.97% |
0.00% |
0.00% |
0.00% |
110.39% |
105.51% |
373.84% |
686.92% |
1,171.99% |
0.00% |
1,649.67% |
Earnings before Interest and Taxes (EBIT) |
|
-79 |
-165 |
-122 |
-286 |
-12 |
-6.69 |
-107 |
-123 |
-143 |
-180 |
-153 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-74 |
-163 |
-118 |
-285 |
-8.98 |
-4.32 |
-104 |
-119 |
-138 |
-174 |
-148 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.27 |
1.79 |
2.55 |
5.97 |
4.03 |
4.48 |
3.83 |
4.04 |
4.61 |
6.82 |
5.52 |
Price to Tangible Book Value (P/TBV) |
|
2.32 |
1.83 |
2.61 |
6.10 |
4.12 |
4.57 |
3.90 |
4.16 |
4.76 |
6.99 |
5.66 |
Price to Revenue (P/Rev) |
|
18.24 |
124.07 |
46.72 |
0.00 |
0.00 |
101.63 |
0.00 |
21.80 |
57.17 |
145.26 |
117.39 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.09 |
1.66 |
2.50 |
5.60 |
3.59 |
4.27 |
3.70 |
3.83 |
4.39 |
6.57 |
5.35 |
Enterprise Value to Revenue (EV/Rev) |
|
16.89 |
115.59 |
45.89 |
0.00 |
0.00 |
97.20 |
0.00 |
20.77 |
54.82 |
140.68 |
114.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
Leverage Ratio |
|
1.14 |
1.12 |
1.13 |
1.20 |
1.16 |
1.17 |
1.17 |
1.27 |
1.22 |
1.27 |
1.23 |
Compound Leverage Factor |
|
1.14 |
0.45 |
1.05 |
1.20 |
-0.15 |
20.04 |
1.03 |
1.27 |
1.22 |
1.74 |
0.66 |
Debt to Total Capital |
|
0.37% |
0.66% |
0.37% |
0.37% |
0.43% |
0.29% |
0.38% |
0.59% |
0.63% |
0.46% |
0.56% |
Short-Term Debt to Total Capital |
|
0.37% |
0.66% |
0.37% |
0.37% |
0.43% |
0.29% |
0.38% |
0.59% |
0.63% |
0.46% |
0.56% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
99.63% |
99.34% |
99.63% |
99.63% |
99.57% |
99.71% |
99.62% |
99.41% |
99.37% |
99.54% |
99.44% |
Debt to EBITDA |
|
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
Net Debt to EBITDA |
|
0.96 |
0.40 |
0.15 |
0.68 |
0.96 |
0.48 |
0.20 |
0.46 |
0.30 |
0.37 |
0.21 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.03 |
-0.03 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
Net Debt to NOPAT |
|
1.24 |
0.54 |
0.21 |
0.99 |
1.46 |
0.68 |
0.28 |
0.74 |
0.44 |
0.51 |
0.29 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
91 |
32 |
108 |
-58 |
38 |
55 |
20 |
102 |
228 |
-52 |
7.19 |
Operating Cash Flow to CapEx |
|
-1,269.65% |
-174.25% |
-897.30% |
-1,332.54% |
-933.36% |
-1,059.40% |
-1,548.80% |
-1,169.10% |
-1,118.87% |
-781.44% |
-742.18% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.01 |
0.04 |
0.00 |
0.00 |
0.04 |
0.00 |
0.13 |
0.05 |
0.03 |
0.04 |
Fixed Asset Turnover |
|
2.70 |
0.23 |
0.77 |
0.00 |
0.00 |
0.47 |
0.00 |
1.67 |
0.59 |
0.38 |
0.35 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,164 |
1,172 |
1,073 |
1,089 |
1,114 |
1,037 |
979 |
900 |
786 |
917 |
864 |
Invested Capital Turnover |
|
0.12 |
0.01 |
0.05 |
0.00 |
0.00 |
0.04 |
0.00 |
0.17 |
0.07 |
0.04 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
-146 |
-148 |
-194 |
-142 |
-50 |
-135 |
-95 |
-189 |
-328 |
-121 |
-115 |
Enterprise Value (EV) |
|
2,437 |
1,940 |
2,679 |
6,094 |
3,999 |
4,429 |
3,625 |
3,442 |
3,454 |
6,024 |
4,624 |
Market Capitalization |
|
2,631 |
2,083 |
2,728 |
6,474 |
4,475 |
4,631 |
3,732 |
3,613 |
3,602 |
6,220 |
4,743 |
Book Value per Share |
|
$1.91 |
$1.87 |
$1.70 |
$1.72 |
$1.60 |
$1.49 |
$1.43 |
$1.26 |
$1.09 |
$1.19 |
$1.09 |
Tangible Book Value per Share |
|
$1.86 |
$1.83 |
$1.66 |
$1.68 |
$1.57 |
$1.46 |
$1.40 |
$1.23 |
$1.06 |
$1.16 |
$1.06 |
Total Capital |
|
1,164 |
1,172 |
1,073 |
1,089 |
1,114 |
1,037 |
979 |
900 |
786 |
917 |
864 |
Total Debt |
|
4.30 |
7.71 |
3.93 |
4.06 |
4.79 |
3.01 |
3.73 |
5.31 |
4.94 |
4.26 |
4.86 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-194 |
-142 |
-49 |
-379 |
-476 |
-202 |
-108 |
-171 |
-148 |
-196 |
-118 |
Capital Expenditures (CapEx) |
|
5.38 |
30 |
8.76 |
5.38 |
8.59 |
7.87 |
6.89 |
8.45 |
9.86 |
15 |
15 |
Net Nonoperating Expense (NNE) |
|
24 |
-49 |
28 |
86 |
-13 |
35 |
20 |
37 |
44 |
74 |
-25 |
Net Nonoperating Obligations (NNO) |
|
4.30 |
7.71 |
3.93 |
4.06 |
4.79 |
3.01 |
3.73 |
5.31 |
4.94 |
4.26 |
4.86 |
Total Depreciation and Amortization (D&A) |
|
5.39 |
2.21 |
3.40 |
1.44 |
3.08 |
2.38 |
3.02 |
4.71 |
5.42 |
6.61 |
5.43 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Adjusted Weighted Average Basic Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
672.56M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Adjusted Diluted Earnings per Share |
|
($0.14) |
($0.10) |
($0.19) |
($0.45) |
$0.00 |
($0.15) |
($0.14) |
($0.18) |
($0.21) |
($0.34) |
($0.11) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
583.97M |
585.54M |
605.18M |
636.68M |
691.46M |
647.91M |
681.75M |
689.32M |
695.01M |
699.79M |
766.91M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
621.73M |
628.59M |
630.98M |
693.80M |
696.32M |
702.86M |
708.44M |
716.14M |
765.09M |
787.82M |
791.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-55 |
-116 |
-85 |
-200 |
-12 |
-81 |
-75 |
-86 |
-100 |
-173 |
-107 |
Normalized NOPAT Margin |
|
-309.38% |
0.00% |
0.00% |
0.00% |
-10.20% |
-66.87% |
-191.73% |
-410.94% |
-750.54% |
0.00% |
-1,084.77% |
Pre Tax Income Margin |
|
-441.97% |
0.00% |
0.00% |
0.00% |
1.34% |
-94.68% |
-242.27% |
-586.92% |
-1,071.99% |
0.00% |
-832.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Joby Aviation, Inc. (NYSE: JOBY) continues to show the characteristics of a developing company investing heavily in its future, with evolving financials over the past four years and recent quarters indicating both progress and ongoing challenges.
Revenue and Income Trends:
- Increasing total interest income demonstrated by $9.9 million in Q1 2025, up from no interest income recorded in early 2024, reflecting growing invested assets or improved yields.
- Net non-operating income improved in Q1 2025 to $71 million, contributing positively contrary to previous quarters' substantial net losses.
- Consistent large marketing expenses ranging from around $75 million in early 2023 to $134 million in Q1 2025, indicating ongoing significant investment in brand/market presence but pressuring profitability.
- Consolidated net losses remain considerable, with Q1 2025 net loss at approximately $82.4 million, continuing the trend of negative earnings per share around -$0.11.
- Total revenues have been volatile, sometimes negative due to significant negative non-interest income (e.g., -$180 million in Q2 2023), suggesting large unrealized losses or adjustments impacting reported top-line.
Cash Flow and Capital Deployment:
- Positive cash inflows from investing activities in most quarters, e.g., $31.6 million in Q1 2025, fueled by net sales and maturities of investments exceeding purchases, indicating active portfolio management.
- Operating activities consistently produce negative cash flow, reflecting the cash burn inherent to growth-stage aerospace startups investing in R&D and production scaling.
- Financing activities show issuance of common equity in some quarters (e.g., $207 million in Q4 2024) balancing capital needs, with small net repayments of debt, signifying reliance mostly on equity funding.
Balance Sheet and Financial Position:
- Total assets have modestly grown from about $1.27 billion in Q3 2022 to $1.08 billion in Q1 2025, supported by cash balances around $120 million and significant premises and equipment assets (~$129 million in Q1 2025), reflecting capital investment.
- Total liabilities have fluctuated but generally increased to $224.6 million by Q1 2025, with significant other long-term liabilities indicating long-term obligations or deferred liabilities.
- Common equity remains positive at approximately $859 million at Q1 2025, despite large accumulated deficits due to historical losses.
Summary:
- Joby Aviation is strengthening its balance sheet, increasing invested assets and managing investments actively to generate interest income and non-operating gains.
- Cash burn remains significant with operating activities producing negative cash flow, common for an early-stage company focused on product development and commercialization.
- Sustained net losses across multiple years and quarters reflect ongoing high spending and challenges in reaching profitability soon.
- Volatile and sometimes negative total revenue driven by unrealized investment losses or accounting adjustments creates earnings unpredictability.
- Heavy marketing expenses weigh on profits but likely represent necessary market development and brand building.
Retail investors should recognize that Joby Aviation remains a capital-intensive, high-growth aerospace company with improving but still negative earnings performance. The company's substantial investment in marketing, equipment, and R&D continues to create large cash outflows. However, growing interest income and non-operating gains provide some financial offset. The balance sheet shows a solid equity base to support ongoing operations, but sustained losses may pressure valuation. Overall, investment in JOBY shares remains speculative, dependent heavily on successful commercialization of its eVTOL technology and market adoption in the coming years.
08/29/25 03:03 PM ETAI Generated. May Contain Errors.