Faraday Future Intelligent Electric Inc
NASDAQ:FFAI
Income Statement
Earnings Waterfall
Faraday Future Intelligent Electric Inc
Income Statement
Faraday Future Intelligent Electric Inc
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+42%
|
1
+0%
|
1
+37%
|
1
-50%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(23)
|
(43)
|
(63)
|
(78)
|
(83)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(7)
N/A
|
(22)
-236%
|
(42)
-88%
|
(63)
-49%
|
(77)
-22%
|
(82)
-8%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(65)
|
(67)
|
(78)
|
(186)
|
(290)
|
(569)
|
(679)
|
(487)
|
(434)
|
(379)
|
(291)
|
(262)
|
(240)
|
(171)
|
(144)
|
(109)
|
|
| Selling, General & Administrative |
(42)
|
(49)
|
(56)
|
(86)
|
(115)
|
(136)
|
(157)
|
(146)
|
(134)
|
(133)
|
(118)
|
(115)
|
(106)
|
(90)
|
(85)
|
(66)
|
|
| Research & Development |
(19)
|
(20)
|
(24)
|
(101)
|
(175)
|
(284)
|
(373)
|
(341)
|
(300)
|
(244)
|
(171)
|
(145)
|
(132)
|
(81)
|
(59)
|
(43)
|
|
| Depreciation & Amortization |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
2
|
2
|
0
|
0
|
(149)
|
(149)
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
0
|
|
| Operating Income |
(65)
N/A
|
(67)
-3%
|
(78)
-17%
|
(186)
-138%
|
(290)
-56%
|
(569)
-96%
|
(679)
-19%
|
(487)
+28%
|
(434)
+11%
|
(379)
+13%
|
(298)
+22%
|
(284)
+5%
|
(282)
+1%
|
(233)
+17%
|
(220)
+6%
|
(191)
+13%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(74)
|
(86)
|
(83)
|
(69)
|
(47)
|
(24)
|
(13)
|
(13)
|
(9)
|
(5)
|
(3)
|
(2)
|
(3)
|
(10)
|
(13)
|
(16)
|
|
| Non-Reccuring Items |
2
|
0
|
0
|
(155)
|
(151)
|
0
|
0
|
(23)
|
(76)
|
(176)
|
(268)
|
(270)
|
(242)
|
(165)
|
(128)
|
(143)
|
|
| Total Other Income |
(11)
|
(46)
|
(58)
|
(79)
|
(28)
|
(1)
|
10
|
23
|
(82)
|
(33)
|
(8)
|
21
|
95
|
74
|
43
|
31
|
|
| Pre-Tax Income |
(147)
N/A
|
(199)
-35%
|
(220)
-11%
|
(490)
-123%
|
(516)
-5%
|
(594)
-15%
|
(683)
-15%
|
(499)
+27%
|
(602)
-21%
|
(594)
+1%
|
(577)
+3%
|
(535)
+7%
|
(432)
+19%
|
(335)
+22%
|
(319)
+5%
|
(318)
+0%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(147)
|
(199)
|
(220)
|
(490)
|
(517)
|
(594)
|
(683)
|
(499)
|
(602)
|
(594)
|
(577)
|
(536)
|
(432)
|
(335)
|
(319)
|
(318)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(147)
N/A
|
(199)
-35%
|
(220)
-11%
|
(490)
-123%
|
(517)
-5%
|
(594)
-15%
|
(683)
-15%
|
(499)
+27%
|
(602)
-21%
|
(594)
+1%
|
(577)
+3%
|
(536)
+7%
|
(432)
+19%
|
(335)
+22%
|
(319)
+5%
|
(323)
-1%
|
|
| EPS (Diluted) |
-108.83
N/A
|
-146.89
-35%
|
-162.48
-11%
|
-389.16
-140%
|
-410.1
-5%
|
-442.51
-8%
|
-507.95
-15%
|
-345.51
+32%
|
-393.57
-14%
|
-131.98
+66%
|
-115.77
+12%
|
-77.8
+33%
|
-1 792.44
-2 204%
|
-182.26
+90%
|
-36.31
+80%
|
-20.97
+42%
|
|