• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	FARADAY FUTURE INTELLIGENT ELECTRIC INC. (FFAI)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30		2021-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021		Q1-FY2021
Total Revenue		37,000$	54,000$	316,000$	235,000$	9,000$	293,000$	2,000$	233,000$	551,000$
QoQ%		(31.48%)	(82.91%)	34.47%	2,511.11%	(96.93%)	14,550.00%	(99.14%)	(57.71%)
YoY%		311.11%	(81.57%)	15,700.00%	.86%	(98.37%)
Cost Of Revenue		34,256,000$	26,912,000$	21,381,000$	20,919,000$	21,453,000$	20,970,000$	20,687,000$	19,863,000$	16,131,000$	6,613,000$			799,000$	830,000$	790,000$		659,000$	529,000$	825,000$		942,000$
Gross Profit		(34,219,000$)	(26,858,000$)	(21,065,000$)	(20,684,000$)	(21,444,000$)	(20,677,000$)	(20,685,000$)	(19,630,000$)	(15,580,000$)	(6,613,000$)			(799,000$)	(830,000$)	(790,000$)		(659,000$)	(529,000$)	(825,000$)		(942,000$)
Gross Margin		(92,483.78%)	(49,737.04%)	(6,666.14%)	(8,801.70%)	(238,266.67%)	(7,057.00%)	(1,034,250.00%)	(8,424.89%)	(2,827.59%)
Operating Expenses		172,588,000$	21,250,000$	22,766,000$	9,630,000$	3,763,000$	29,932,000$	22,923,000$	48,150,000$	50,867,000$	49,366,000$	95,848,000$	70,071,000$	79,956,000$	137,466,000$	149,001,000$	121,409,000$	185,656,000$	27,688,000$	19,396,000$	16,006,000$	17,547,000$
Operating Income		(206,807,000$)	(48,108,000$)	(43,831,000$)	(30,314,000$)	(25,207,000$)	(50,609,000$)	(43,608,000$)	(67,780,000$)	(66,447,000$)	(55,979,000$)	(95,848,000$)	(70,071,000$)	(79,956,000$)	(137,466,000$)	(149,001,000$)	(121,409,000$)	(185,656,000$)	(27,688,000$)	(19,396,000$)	(16,006,000$)	(17,547,000$)
Operating Margin		(558,937.84%)	(89,088.89%)	(13,870.57%)	(12,899.57%)	(280,077.78%)	(17,272.70%)	(2,180,400.00%)	(29,090.13%)	(12,059.35%)
Interest Income																						41,254$
Interest Expenses		2,100,000$	2,000,000$	1,900,000$	(2,100,000$)	1,700,000$	1,700,000$	1,700,000$
Income Before Tax		(222,182,000$)	(124,676,000$)	(10,268,000$)	(121,529,000$)	(77,687,000$)	(108,681,000$)	(48,217,000$)	(83,716,000$)	(78,046,000$)	(124,900,000$)	(144,973,000$)	(204,018,000$)	(119,872,000$)	(141,685,000$)	(153,098,000$)	(84,062,000$)	(303,906,000$)	(52,775,000$)	(75,522,000$)	(57,946,000$)	(33,339,000$)
Tax Expenses		5,000$	0$	10,000$	(270,000$)	(1,000$)	4,000$		81,000$	0$	28,000$		52,000$	0$	9,000$	0$	237,000$	0$	0$	3,000$		(299$)
Net Income		(222,187,000$)	(124,676,000$)	(10,278,000$)	(121,259,000$)	(77,686,000$)	(108,685,000$)	(48,217,000$)	(83,797,000$)	(78,046,000$)	(124,928,000$)	(144,973,000$)	(204,070,000$)	(119,872,000$)	(141,694,000$)	(153,098,000$)	(84,299,000$)	(303,906,000$)	(52,775,000$)	(1,817,059$)	(57,949,000$)	(33,339,000$)
Profit Margin		(600,505.41%)	(230,881.48%)	(3,252.53%)	(51,599.57%)	(863,177.78%)	(37,093.86%)	(2,410,850.00%)	(35,964.38%)	(14,164.43%)
TTM		(74,517.13%)	(54,380.95%)	(37,269.40%)	(66,019.85%)	(59,289.57%)	(29,540.78%)
Earnings to Minority					3,423,000$	4,153,000$						(80,232,000$)								73,707,941$
Earnings to Common Shareholders		(222,187,000$)	(124,676,000$)	(10,278,000$)	(124,682,000$)	(81,839,000$)	(108,685,000$)	(48,217,000$)	(83,797,000$)	(78,046,000$)	(124,928,000$)	(64,741,000$)	(204,070,000$)	(119,872,000$)	(141,694,000$)	(153,098,000$)	(84,299,000$)	(303,906,000$)	(52,775,000$)	(75,525,000$)	(57,949,000$)	(33,339,000$)
QoQ%		(78.21%)	(1,113.04%)	91.76%	(52.35%)	24.70%	(125.41%)	42.46%	(7.37%)	37.53%	(92.97%)	68.28%	(70.24%)	15.40%	7.45%	(81.61%)	72.26%	(475.85%)	30.12%	(30.33%)	(73.82%)
YoY%		(171.49%)	(14.71%)	78.68%	(48.79%)	(4.86%)	13.00%	25.52%	58.94%	34.89%	11.83%	57.71%	(142.08%)	60.56%	(168.49%)	(102.71%)	(45.47%)	(811.56%)
Earnings Per Share, Basic												(0.10$)				(0.48$)				(10.45$)		(5.13$)
Earnings Per Share, Diluted												(0.07$)				(0.48$)				(10.45$)		(5.13$)
Unlevered FCF Per Share, Basic												(0.18$)				(0.52$)				(2.91$)
Unlevered FCF Per Share, Diluted												(0.12$)				(0.52$)				(2.91$)
Average Shares, Basic												657,565,442				322,211,392				7,227,474		6,496,149
Average Shares, Diluted												988,638,662				322,211,392				7,227,474		6,496,149
EBIT		(220,082,000$)	(122,676,000$)	(8,368,000$)	(123,629,000$)	(75,987,000$)	(106,981,000$)	(46,517,000$)	(83,716,000$)	(78,046,000$)	(124,900,000$)	(144,973,000$)	(204,018,000$)	(119,872,000$)	(141,685,000$)	(153,098,000$)	(84,062,000$)	(303,906,000$)	(52,775,000$)	(75,522,000$)	(57,946,000$)	(33,339,000$)
EBITDA		(200,848,000$)	(102,895,000$)	9,159,000$	(105,691,000$)	(58,430,000$)	(88,762,000$)	(28,789,000$)	(68,916,000$)	(64,907,000$)	(111,469,000$)	(143,870,000$)	(203,575,000$)	(127,186,000$)	(136,692,000$)	(148,245,000$)	(85,351,000$)	(303,906,000$)	(51,716,000$)	(74,534,000$)	(57,475,000$)	(33,339,000$)

Copy Table ✓