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 has continued to operate at a net loss in recent quarters, with Q1 2025 showing a consolidated net loss of approximately $82.4 million. This is an improvement compared to the larger losses seen throughout 2024, such as the Q4 2024 loss of $246.3 million and Q3 2024 loss of $143.9 million. Nevertheless, the company remains unprofitable, reflecting the high costs associated with developing and marketing its electric aircraft technology.
Key positive highlights include:
- Consistent net interest income, with Q1 2025 recording nearly $9.9 million, benefiting from investment securities interest income.
- Significant non-operating income in Q1 2025 of about $71 million, which partially offsets operating losses, showing some financial support outside core operations.
- Strong equity base with total common equity rising to approximately $859 million by Q1 2025 from about $781 million in Q3 2024, indicating shareholder investment and retained capital support.
- Substantial cash position of approximately $122 million as of Q1 2025, supporting liquidity needs for ongoing operations and development activities.
- Improvement in net cash from investing activities from large negative swings in prior quarters to a positive $31.6 million in Q1 2025, implying better capital deployment and asset management.
Neutral items to monitor include:
- Marketing expenses have increased to $134 million in Q1 2025, up from $122 million in Q4 2024, showing continued high cost to build brand and market presence.
- Negative net cash from operating activities at about -$111 million in Q1 2025, consistent with prior quarters, indicating ongoing operational cash burn.
- Amortization expense swings, e.g., negative amortization in Q1 2025 (-$3.7 million), which may reflect accounting adjustments that could impact reported earnings.
Significant challenges and risks for Joby Aviation include:
- Continued net losses across all quarters analyzed, ranging from approximately $79 million in Q3 2022 to over $286 million in Q2 2023, reflecting high R&D and operational costs.
- Large marketing expenses consistently over $100 million per quarter, which are substantial relative to total revenues and indicative of aggressive growth spending.
- A sizeable and increasing accumulated deficit on the balance sheet, reaching nearly -$1.94 billion by Q1 2025, signaling sustained historical losses that exceed earnings.
- Total liabilities have grown to over $224 million by Q1 2025, representing considerable obligations that must be managed alongside growth investments.
- Negative operating cash flow persisting over multiple quarters, approaching or surpassing $100 million in outflows per quarter, underlining the company's ongoing need for capital infusion.
- Diluted earnings per share remain negative throughout this multi-year period, with Q1 2025 at -$0.11 and past quarters even lower, reflecting the lack of profitability on a per-share basis.
In summary, Joby Aviation is progressing in reducing quarterly net losses and sustaining liquidity through investor equity and positive non-operating income, but it continues to face significant financial challenges. The company’s substantial marketing and operational costs, coupled with consistent operating cash burn and a growing accumulated deficit, highlight the early-stage and capital-intensive nature of its business. Retail investors should weigh these factors carefully, considering Joby's long-term potential in the emerging electric air taxi market against its current unprofitability and high cash demands.
08/09/25 01:45 AMAI Generated. May Contain Errors.