Aeva Technologies Inc(NYSE:AEVA)

Founded in 2017 by former Apple engineers Soroush Salehian and Mina Rezk, and led by a multidisciplinary team of engineers and operators, Aeva is building the next-generation of sensing and perception for autonomous vehicles and beyond. Aeva is backed by Adage Capital, Porsche SE, Lux Capital and Ca...
Website: https://www.aeva.ai/
Founded: 2017
CEO / Co-Founder: Soroush Salehian
Sector: Manufacturing
Industry: Electromedical and Electrotherapeutic Apparatus Manufacturing
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 5,621,000 | 3,579,000 | 5,511,000 | 3,368,000 | 2,696,000 | 2,250,000 | 2,012,000 | 2,107,000 | 1,611,000 | 810,000 | 743,000 | 1,148,000 | 1,598,000 | 3,483,000 | 2,601,000 | 308,000 | |||||||
yoy | 108.49% | 59.07% | 173.91% | 59.85% | 67.35% | 177.78% | 170.79% | 83.54% | |||||||||||||||
qoq | 57.06% | -35.06% | 63.63% | 24.93% | 19.82% | 11.83% | -4.51% | 30.79% | 98.89% | 9.02% | -35.28% | -54.12% | 33.91% | 744.48% | |||||||||
cost of revenue | 4,301,000 | 3,149,000 | 8,231,000 | 3,058,000 | 3,525,000 | 2,971,000 | 2,860,000 | 3,499,000 | 2,483,000 | 2,525,000 | 2,661,000 | 2,529,000 | 975,750 | 2,301,000 | 1,422,000 | 180,000 | |||||||
gross profit | -495,000 | 430,000 | 310,000 | -1,918,000 | -3,128,000 | -1,391,000 | 502,000 | -238,000 | 943,000 | 1,182,000 | 1,179,000 | 128,000 | |||||||||||
yoy | -482.07% | -431.71% | -217.68% | -57.42% | -285.94% | ||||||||||||||||||
qoq | -215.12% | 124.87% | -377.09% | -310.92% | -125.24% | -20.22% | 0.25% | 821.09% | |||||||||||||||
gross margin % | -8.81% | 12.01% | 0% | 9.20% | 0% | 0% | 0% | 0% | 0% | 0% | -258.14% | 0% | -Infinity% | -Infinity% | Infinity% | -Infinity% | 59.01% | 33.94% | 45.33% | 41.56% | NaN% | NaN% | NaN% |
operating expenses: | |||||||||||||||||||||||
research and development expenses | 18,850,000 | 22,164,000 | 22,841,000 | 21,569,000 | 24,343,000 | 27,116,000 | 26,196,000 | 25,012,000 | 26,197,000 | 23,787,000 | 27,065,000 | 25,454,000 | 32,211,000 | 26,123,000 | 25,938,000 | 25,315,000 | 23,749,000 | 20,908,000 | 18,732,000 | 11,379,000 | |||
general and administrative expenses | 10,018,000 | 9,624,000 | 7,969,000 | 7,217,000 | 7,729,000 | 8,456,000 | 8,663,000 | 8,411,000 | 7,741,000 | 8,474,000 | 7,713,000 | 7,833,000 | 7,428,000 | 8,093,000 | 8,677,000 | 6,872,000 | 6,766,000 | 6,739,000 | 6,685,000 | 8,217,000 | |||
selling and marketing expenses | 1,547,000 | 1,803,000 | 1,393,000 | 1,942,000 | 1,338,000 | 1,583,000 | 1,706,000 | 2,529,000 | 2,035,000 | 1,520,000 | 1,485,000 | 2,598,000 | 1,628,000 | 2,195,000 | 1,572,000 | 1,648,000 | 2,364,000 | 922,000 | 498,000 | 659,000 | |||
litigation settlement | 11,500,000 | ||||||||||||||||||||||
total operating expenses | 30,415,000 | 33,591,000 | 32,203,000 | 30,728,000 | 33,410,000 | 37,155,000 | 48,065,000 | 35,952,000 | 35,973,000 | 33,781,000 | 36,263,000 | 35,885,000 | 41,267,000 | 36,411,000 | 36,187,000 | 33,835,000 | |||||||
operating income | -29,095,000 | -33,161,000 | -34,923,000 | -30,418,000 | -34,239,000 | -37,876,000 | -48,913,000 | -37,344,000 | -36,845,000 | -35,496,000 | -38,181,000 | -37,266,000 | -44,395,000 | -37,802,000 | -35,685,000 | -34,073,000 | -31,936,000 | -27,387,000 | -24,736,000 | -20,127,000 | |||
yoy | -15.02% | -12.45% | -28.60% | -18.55% | -7.07% | 6.70% | 28.11% | 0.21% | -17.01% | -6.10% | 6.99% | 9.37% | 39.01% | 38.03% | 44.26% | 69.29% | |||||||
qoq | -12.26% | -5.05% | 14.81% | -11.16% | -9.60% | -22.56% | 30.98% | 1.35% | 3.80% | -7.03% | 2.46% | -16.06% | 17.44% | 5.93% | 4.73% | 6.69% | 16.61% | 10.72% | 22.90% | ||||
operating margin % | -517.61% | -926.54% | -633.70% | -903.15% | -1269.99% | -1683.38% | -2431.06% | -1772.38% | -2287.09% | -4382.22% | -5138.76% | -3246.17% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -1998.50% | -786.30% | -951.02% | -6534.74% | NaN% | NaN% | NaN% |
interest income | 727,000 | 385,000 | 619,000 | 1,007,000 | 1,385,000 | 1,770,000 | 2,099,000 | 2,458,000 | 2,417,000 | 2,219,000 | 2,225,000 | 2,064,000 | 1,674,000 | 1,164,000 | 586,000 | 283,000 | 144,000 | 119,000 | 106,000 | 3,000 | |||
change in fair value of warrant liability | -6,338,500 | 68,524,000 | -88,478,000 | ||||||||||||||||||||
fair value gain on settlement of share subscription liability | 71,647,000 | ||||||||||||||||||||||
other income | -732,000 | 166,000 | 106,000 | -5,399,000 | -3,266,000 | -1,268,000 | 3,544,000 | -439,000 | -10,538,000 | 39,000 | 1,000 | 28,000 | 47,000 | 135,000 | 128,000 | 633,000 | 50,000 | 663,000 | 557,000 | 666,000 | 445,665.75 | 40,515 | 52,277 |
income before income taxes | -29,980,250 | 107,561,000 | -192,672,000 | -34,810,000 | -28,992,500 | -37,374,000 | -43,270,000 | -35,326,000 | -26,091,750 | -33,238,000 | -35,955,000 | -35,174,000 | -26,157,750 | -36,503,000 | -34,971,000 | -33,157,000 | -31,742,000 | -26,605,000 | -24,073,000 | -19,458,000 | -1,887,439 | -136,686 | |
income tax provision | 115,000 | 66,000 | 70,000 | 57,000 | 26,000 | 22,000 | 123,000 | ||||||||||||||||
net income | -25,314,000 | 107,495,000 | -192,742,000 | -34,867,000 | -36,146,000 | -37,396,000 | -43,393,000 | -35,326,000 | -44,966,000 | -33,238,000 | -35,955,000 | -35,174,000 | -42,674,000 | -36,503,000 | -34,971,000 | -33,157,000 | -31,742,000 | -26,605,000 | -24,073,000 | -19,458,000 | -1,844,784 | -107,982 | -205,437 |
yoy | -29.97% | -387.45% | 344.18% | -1.30% | -19.61% | 12.51% | 20.69% | 0.43% | 5.37% | -8.94% | 2.81% | 6.08% | 34.44% | 37.20% | 45.27% | 70.40% | 1620.64% | 24538.37% | 11617.95% | ||||
qoq | -123.55% | -155.77% | 452.79% | -3.54% | -3.34% | -13.82% | 22.84% | -21.44% | 35.28% | -7.56% | 2.22% | -17.58% | 16.91% | 4.38% | 5.47% | 4.46% | 19.31% | 10.52% | 23.72% | 954.76% | 1608.42% | -47.44% | |
net income margin % | -450.35% | 3003.49% | -3497.41% | -1035.24% | -1340.73% | -1662.04% | -2156.71% | -1676.60% | -2791.19% | -4103.46% | -4839.17% | -3063.94% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -1986.36% | -763.85% | -925.53% | -6317.53% | -Infinity% | -Infinity% | -Infinity% |
unrealized gain on available-for-sale securities | 1,000 | 5,000 | 2,000 | -69,000 | 352,000 | 12,000 | 894,000 | 915,000 | 477,000 | 1,212,000 | |||||||||||||
total comprehensive income | -30,041,500 | 107,500,000 | |||||||||||||||||||||
net income per share | -3.49 | -0.64 | -0.67 | -0.7 | -0.82 | -0.67 | -0.19 | -0.15 | -0.16 | -0.16 | -0.2 | -0.17 | -0.16 | -0.15 | -0.15 | -0.13 | -0.11 | -0.12 | |||||
basic | -0.538 | 1.86 | |||||||||||||||||||||
diluted | -0.538 | -0.52 | |||||||||||||||||||||
weighted-average shares used for eps calculation | 57,023,024 | 55,161,124 | 54,750,088 | 53,359,685 | 53,704,039 | 52,995,093 | 52,742,725 | 227,060,773 | 222,825,819 | 220,521,255 | 219,627,827 | 217,307,896 | 217,888,470 | 216,886,078 | 216,017,186 | 200,849,663 | 212,587,878 | 211,551,522 | 163,955,593 | ||||
basic | 57,883,326 | ||||||||||||||||||||||
diluted | 61,087,059 | ||||||||||||||||||||||
gross loss | -2,720,000 | -829,000 | -721,000 | -848,000 | -1,392,000 | -1,253,500 | -1,715,000 | -1,381,000 | |||||||||||||||
fair value loss on share subscription liability | -69,996,000 | ||||||||||||||||||||||
total comprehensive loss | -192,740,000 | -34,921,000 | -36,215,000 | -37,044,000 | -43,381,000 | -35,487,000 | -44,072,000 | -32,323,000 | -35,478,000 | -33,962,000 | -41,578,000 | -37,255,000 | -35,921,000 | -35,612,000 | -32,185,000 | -26,546,000 | -24,184,000 | -19,487,000 | |||||
net income per share | -3.49 | -0.64 | -0.67 | -0.7 | -0.82 | -0.67 | -0.19 | -0.15 | -0.16 | -0.16 | -0.2 | -0.17 | -0.16 | -0.15 | -0.15 | -0.13 | -0.11 | -0.12 | |||||
weighted-average shares used for eps calculation | 57,023,024 | 55,161,124 | 54,750,088 | 53,359,685 | 53,704,039 | 52,995,093 | 52,742,725 | 227,060,773 | 222,825,819 | 220,521,255 | 219,627,827 | 217,307,896 | 217,888,470 | 216,886,078 | 216,017,186 | 200,849,663 | 212,587,878 | 211,551,522 | 163,955,593 | ||||
unrealized loss on available-for-sale securities, net of tax | -54,000 | ||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of tax | -161,000 | ||||||||||||||||||||||
revenues: | |||||||||||||||||||||||
product | 325,500 | 625,000 | 466,000 | 211,000 | |||||||||||||||||||
professional service | 675,500 | 749,000 | 1,027,000 | 926,000 | |||||||||||||||||||
total revenues | 1,001,000 | 1,374,000 | 1,493,000 | 1,137,000 | |||||||||||||||||||
cost of revenues: | |||||||||||||||||||||||
total cost of revenues | 1,282,750 | 2,765,000 | 991,000 | 1,375,000 | |||||||||||||||||||
income taxes | |||||||||||||||||||||||
unrealized loss on available-for-sale securities | 1,096,000 | -752,000 | -950,000 | -2,455,000 | -443,000 | 59,000 | -111,000 | -29,000 | |||||||||||||||
operating and formation costs | 1,894,735 | 177,201 | |||||||||||||||||||||
income from operations | -1,894,735 | -177,201 | -312,325 | ||||||||||||||||||||
other income: | |||||||||||||||||||||||
interest earned on marketable securities held in trust account | 7,296 | 371,760 | 894,683 | ||||||||||||||||||||
unrealized loss on marketable securities held in trust account | -331,245 | ||||||||||||||||||||||
benefit for income taxes | -60,605 | 28,704 | 54,611 | ||||||||||||||||||||
weighted-average shares outstanding, basic and diluted | 7,357,344 | 7,347,667 | |||||||||||||||||||||
basic and diluted net loss per common share | -0.018 | -0.02 | -0.04 | ||||||||||||||||||||
balance – january 1, 2020 | 158.5 | 6,337,500 | |||||||||||||||||||||
forfeiture of representative shares | -49,995 | -50,000 | |||||||||||||||||||||
sale of 24,150,000 units, net of underwriting discount and offering expenses | 24,147,585 | 24,150,000 | |||||||||||||||||||||
sale of 618,000 private units | 617,939 | 618,000 | |||||||||||||||||||||
common stock subject to possible redemption | -23,504,631 | -23,707,833 | |||||||||||||||||||||
balance – march 31, 2020 | 183.75 | 7,347,667 | |||||||||||||||||||||
change in value of common stock subject to possible redemption | 0.25 | 9,677 | |||||||||||||||||||||
balance – june 30, 2020 | 184 | 7,357,344 | |||||||||||||||||||||
balance – september 30, 2020 | 184 | 7,364,144 | |||||||||||||||||||||
operating costs | 312,325 | ||||||||||||||||||||||
unrealized gain on marketable securities held in trust account | -842,406 | ||||||||||||||||||||||
income before provision for income taxes | -260,048 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2020-02-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||
cash and cash equivalents | 72,291,000 | 45,688,000 | 21,743,000 | 21,211,000 | 28,864,000 | 30,462,000 | 23,622,000 | 29,605,000 | 38,547,000 | 40,550,000 | 34,677,000 | 31,864,000 | 67,420,000 | 117,885,000 | 83,048,000 | 62,499,000 | 66,810,000 | 107,456,000 | 156,999,000 | 469,405,000 | |||||
marketable securities | 49,608,000 | 3,200,000 | 28,106,000 | 59,785,000 | 83,143,000 | 104,355,000 | 136,560,000 | 159,723,000 | 182,481,000 | 193,141,000 | 226,533,000 | 256,542,000 | 256,392,000 | 232,927,000 | 295,876,000 | 351,988,000 | 378,200,000 | 370,214,000 | 345,525,000 | 53,472,000 | |||||
accounts receivable | 3,363,000 | 1,946,000 | 3,896,000 | 775,000 | 1,187,000 | 575,000 | 844,000 | 978,000 | 628,000 | 769,000 | 868,000 | 2,445,000 | 2,887,000 | 3,387,000 | 353,000 | 211,000 | 2,341,000 | 1,213,000 | 1,538,000 | 245,000 | |||||
inventories | 5,787,000 | 4,949,000 | 3,659,000 | 3,882,000 | 2,345,000 | 2,125,000 | 2,999,000 | 2,163,000 | 2,374,000 | 2,692,000 | 2,787,000 | 3,006,000 | 2,951,000 | 1,513,000 | 1,854,000 | 1,926,000 | 2,063,000 | 3,337,000 | 1,747,000 | 1,529,000 | |||||
other current assets | 22,476,000 | 10,647,000 | 10,912,000 | 6,127,000 | 7,761,000 | 7,752,000 | 8,351,000 | 4,882,000 | 5,195,000 | 5,620,000 | 5,827,000 | 4,683,000 | 5,473,000 | 9,685,000 | 12,300,000 | 8,667,000 | 9,070,000 | 8,457,000 | 6,813,000 | 2,043,000 | |||||
total current assets | 153,525,000 | 66,430,000 | 68,316,000 | 91,780,000 | 123,300,000 | 145,269,000 | 172,376,000 | 197,351,000 | 229,225,000 | 242,772,000 | 270,692,000 | 298,540,000 | 335,123,000 | 365,397,000 | 393,431,000 | 425,291,000 | 458,484,000 | 490,677,000 | 512,622,000 | 526,694,000 | 12,552 | 386,601 | 652,305 | 821,665 | |
operating lease right-of-use assets | 5,480,000 | 6,032,000 | 1,996,000 | 2,924,000 | 3,826,000 | 4,713,000 | 5,586,000 | 6,444,000 | 7,289,000 | 7,770,000 | 5,904,000 | 6,658,000 | 7,402,000 | 8,137,000 | 8,862,000 | 9,577,000 | 10,284,000 | 10,981,000 | 5,775,000 | 6,134,000 | |||||
property, plant, and equipment | 12,845,000 | 10,332,000 | 12,114,000 | 9,720,000 | 5,136,000 | ||||||||||||||||||||
intangible assets | 825,000 | 1,050,000 | 1,275,000 | 1,500,000 | 1,725,000 | 1,950,000 | 2,175,000 | 2,400,000 | 2,625,000 | 2,850,000 | 3,075,000 | 3,300,000 | 3,525,000 | 3,750,000 | 3,975,000 | 4,200,000 | 4,425,000 | ||||||||
other noncurrent assets | 7,026,000 | 7,013,000 | 6,809,000 | 6,006,000 | 8,306,000 | 5,815,000 | 5,815,000 | 6,062,000 | 6,132,000 | 1,067,000 | 867,000 | 862,000 | 862,000 | 863,000 | 860,000 | 860,000 | 859,000 | 855,000 | 360,000 | 360,000 | |||||
total assets | 179,701,000 | 92,795,000 | 91,149,000 | 114,549,000 | 147,489,000 | 169,136,000 | 198,107,000 | 224,809,000 | 257,385,000 | 265,658,000 | 291,726,000 | 320,049,000 | 356,632,000 | 387,523,000 | 415,648,000 | 447,207,000 | 479,188,000 | 506,268,000 | 521,268,000 | 535,469,000 | 243,142,511 | 243,509,264 | 243,894,453 | 244,011,536 | |
liabilities and stockholders’ equity | |||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||
accounts payable | 5,885,000 | 4,413,000 | 4,793,000 | 3,965,000 | 5,453,000 | 3,010,000 | 3,824,000 | 3,424,000 | 3,602,000 | 3,306,000 | 6,000,000 | 3,857,000 | 5,182,000 | 5,883,000 | 4,501,000 | 6,645,000 | 4,386,000 | 5,156,000 | 3,257,000 | 2,576,000 | |||||
accrued liabilities | 12,063,000 | 9,786,000 | 5,809,000 | 4,585,000 | 5,710,000 | 4,632,000 | 2,936,000 | 2,639,000 | 2,648,000 | 2,772,000 | 2,325,000 | 3,856,000 | 9,063,000 | 4,045,000 | 2,677,000 | 2,671,000 | 4,110,000 | 3,987,000 | 6,976,000 | 1,840,000 | |||||
accrued employee costs | 13,945,000 | 3,573,000 | 2,445,000 | 4,712,000 | 5,783,000 | 4,456,000 | 3,044,000 | 2,443,000 | 6,043,000 | 4,860,000 | 3,516,000 | 3,414,000 | 4,721,000 | 3,586,000 | 2,166,000 | 1,109,000 | 2,196,000 | 2,335,000 | 904,000 | 364,000 | |||||
lease liability, current portion | 1,488,000 | 1,543,000 | 1,824,000 | 2,634,000 | 3,039,000 | 3,385,000 | 3,783,000 | 3,681,000 | 3,587,000 | 3,347,000 | 2,463,000 | 2,535,000 | 2,667,000 | 2,797,000 | 2,925,000 | 2,929,000 | 2,872,000 | 2,816,000 | 1,342,000 | 1,293,000 | |||||
other current liabilities | 2,488,000 | 1,555,000 | 13,352,000 | 16,008,000 | 19,174,000 | 18,132,000 | 19,046,000 | 4,406,000 | 2,524,000 | 444,000 | 240,000 | 194,000 | 194,000 | 149,000 | 220,000 | 234,000 | 733,000 | 522,000 | 309,000 | 284,000 | |||||
total current liabilities | 35,869,000 | 20,870,000 | 105,719,000 | 31,904,000 | 39,159,000 | 33,615,000 | 32,633,000 | 16,593,000 | 18,404,000 | 14,729,000 | 14,544,000 | 13,856,000 | 21,827,000 | 16,460,000 | 12,489,000 | 13,588,000 | 14,297,000 | 14,816,000 | 12,788,000 | 6,357,000 | 1,326,637 | 410,246 | 144,986 | ||
lease liability, noncurrent portion | 4,213,000 | 4,581,000 | 3,000 | 175,000 | 720,000 | 1,306,000 | 1,822,000 | 2,807,000 | 3,767,000 | 4,501,000 | 3,534,000 | 4,167,000 | 4,789,000 | 5,397,000 | 5,998,000 | 6,702,000 | 7,455,000 | 8,194,000 | 4,527,000 | 4,849,000 | |||||
convertible notes | 96,693,000 | ||||||||||||||||||||||||
warrant liabilities | 29,711,000 | 6,772,000 | |||||||||||||||||||||||
total liabilities | 166,486,000 | 59,577,000 | 209,330,000 | 45,737,000 | 48,137,000 | 39,876,000 | 38,147,000 | 26,609,000 | 28,943,000 | 19,252,000 | 18,140,000 | 18,085,000 | 26,706,000 | 21,995,000 | 18,760,000 | 20,716,000 | 22,812,000 | 24,120,000 | 19,089,000 | 13,552,000 | 1,680,631 | 202,600 | 479,807 | 391,453 | |
commitments and contingencies | |||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||
convertible preferred stock 0.0001 par value... | |||||||||||||||||||||||||
common stock 0.0001 par value... | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 26,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 21,000 | 21,000 | 21,000 | 21,000 | |||||
additional paid-in capital | 770,502,000 | 765,187,000 | 721,288,000 | 715,541,000 | 711,160,000 | 704,853,000 | 698,510,000 | 693,369,000 | 688,103,000 | 661,999,000 | 656,856,000 | 649,756,000 | 643,756,000 | 637,780,000 | 631,885,000 | 625,567,000 | 619,841,000 | 613,428,000 | 606,913,000 | 602,467,000 | 5,933,074 | 4,088,311 | 3,980,324 | 3,774,888 | |
accumulated other comprehensive income | -4,000 | -7,000 | 47,000 | 116,000 | |||||||||||||||||||||
accumulated deficit | -757,289,000 | -731,975,000 | -839,470,000 | -646,728,000 | -611,861,000 | -575,715,000 | -538,319,000 | -494,926,000 | -459,600,000 | -414,634,000 | -381,396,000 | -345,441,000 | -310,267,000 | -267,593,000 | -231,090,000 | -196,119,000 | -162,962,000 | -131,220,000 | -104,615,000 | -80,542,000 | -933,821 | ||||
total stockholders’ equity | 13,215,000 | 99,352,000 | 228,442,000 | 329,926,000 | 456,376,000 | 5,000,008 | 5,000,010 | 5,000,005 | 5,000,005 | ||||||||||||||||
total liabilities and stockholders’ equity | 179,701,000 | 147,489,000 | 257,385,000 | 356,632,000 | 243,142,511 | 243,509,264 | 243,894,453 | 244,011,536 | |||||||||||||||||
property, plant and equipment | 12,270,000 | 12,753,000 | 12,339,000 | 11,389,000 | 12,155,000 | 12,552,000 | 11,199,000 | 11,188,000 | 10,689,000 | 9,376,000 | 8,520,000 | 7,279,000 | 3,755,000 | 2,511,000 | 2,281,000 | ||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||
warrant liability | 33,611,000 | 102,136,000 | 13,658,000 | 8,258,000 | 4,955,000 | 3,692,000 | 7,209,000 | 22,000 | 62,000 | 62,000 | 90,000 | 138,000 | 273,000 | 426,000 | 1,060,000 | 1,110,000 | 1,774,000 | 2,346,000 | |||||||
other non-current liability | 515,000 | 1,472,000 | |||||||||||||||||||||||
accumulated other comprehensive gain | -5,000 | ||||||||||||||||||||||||
total stockholders' equity | 33,218,000 | -118,181,000 | 68,812,000 | 129,260,000 | 159,960,000 | 198,200,000 | 246,406,000 | 273,586,000 | 301,964,000 | 365,528,000 | 396,888,000 | 426,491,000 | 482,148,000 | 502,179,000 | 521,917,000 | ||||||||||
total liabilities and stockholders' equity | 92,795,000 | 91,149,000 | 114,549,000 | 169,136,000 | 198,107,000 | 224,809,000 | 265,658,000 | 291,726,000 | 320,049,000 | ||||||||||||||||
share subscription liability | 77,496,000 | ||||||||||||||||||||||||
accumulated other comprehensive loss | -236,000 | -248,000 | -87,000 | -981,000 | -1,896,000 | -2,373,000 | -3,585,000 | -4,681,000 | -3,929,000 | -2,979,000 | -524,000 | -81,000 | -140,000 | -29,000 | |||||||||||
preferred stock 0.0001 par value... | |||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' equity | |||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders' equity | 387,523,000 | 415,648,000 | 447,207,000 | 506,268,000 | 521,268,000 | 535,469,000 | |||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ equity | |||||||||||||||||||||||||
other noncurrent liabilities | |||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 479,188,000 | ||||||||||||||||||||||||
other liabilities | |||||||||||||||||||||||||
cash | 694 | 324,854 | 576,317 | 716,123 | |||||||||||||||||||||
prepaid expenses and other current assets | 11,858 | 61,747 | 75,988 | 105,542 | |||||||||||||||||||||
deferred offering costs | |||||||||||||||||||||||||
marketable securities held in trust account | 243,129,959 | 243,122,663 | 243,242,148 | 243,189,871 | |||||||||||||||||||||
accrued expenses | 1,286,872 | 120,180 | 208,683 | 65,718 | |||||||||||||||||||||
income taxes payable | 39,765 | 82,420 | 201,563 | 79,268 | |||||||||||||||||||||
promissory note – related party | |||||||||||||||||||||||||
advance from related party | 353,994 | ||||||||||||||||||||||||
common stock subject to possible redemption 23,507,001 shares at redemption value at december 31, 2020 | 236,461,872 | ||||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||||
common stock, 0.0001 par value... | 755 | 736 | 736 | 735 | |||||||||||||||||||||
commitments | |||||||||||||||||||||||||
common stock subject to possible redemption 23,691,356 shares at redemption value at september 30, 2020 | 238,306,654 | ||||||||||||||||||||||||
retained earnings/ | 910,963 | 1,018,945 | 1,224,382 | ||||||||||||||||||||||
current asset | |||||||||||||||||||||||||
deferred tax liability | 69,561 | 246,467 | |||||||||||||||||||||||
common stock subject to possible redemption 23,698,156 shares at redemption value at june 30, 2020 | 238,414,641 | ||||||||||||||||||||||||
common stock subject to possible redemption 23,707,833 shares at redemption value at march 31, 2020 | 238,620,078 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||
net loss | -25,314,000 | 107,495,000 | -192,742,000 | -34,867,000 | -36,146,000 | -37,396,000 | -43,393,000 | -35,326,000 | -44,966,000 | -33,238,000 | -35,955,000 | -35,174,000 | -42,674,000 | -36,503,000 | -34,971,000 | -33,157,000 | -31,742,000 | -26,605,000 | -24,073,000 | -19,458,000 | ||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||
depreciation and amortization | 1,328,000 | 1,337,000 | 1,328,000 | 1,388,000 | 1,438,000 | 1,301,000 | 1,396,000 | 1,345,000 | 1,477,000 | 1,042,000 | 1,148,000 | 955,000 | 960,000 | 876,000 | 799,000 | 630,000 | ||||||
impairment of inventories | 0 | 359,000 | 101,000 | 33,000 | 257,000 | 324,000 | 94,000 | 465,000 | 57,000 | 45,000 | 301,000 | 521,000 | 75,000 | 767,000 | ||||||||
loss of joint development agreement | ||||||||||||||||||||||
fair value at issuance of series a warrants | ||||||||||||||||||||||
change in fair value of warrant liabilities | 5,400,000 | 437,000 | ||||||||||||||||||||
stock-based compensation | 5,315,000 | 5,940,000 | 6,024,000 | 4,564,000 | 6,578,000 | 6,505,000 | 5,364,000 | 5,261,000 | 5,522,000 | 5,149,000 | 7,041,000 | 5,963,000 | 5,889,000 | 6,140,000 | 6,434,000 | 5,784,000 | 6,192,000 | 7,523,000 | 4,009,000 | 4,513,000 | ||
amortization of right-of-use assets | 552,000 | 724,000 | 928,000 | 902,000 | 887,000 | 873,000 | 858,000 | 845,000 | 830,000 | 780,000 | 754,000 | 744,000 | 735,000 | 725,000 | 715,000 | 707,000 | 697,000 | 622,000 | 359,000 | 223,000 | ||
amortization of premium and accretion of discount on available-for-sale securities | -143,000 | -112,000 | -318,000 | -477,000 | -605,000 | -836,000 | -1,009,000 | -1,087,000 | -871,000 | -682,000 | -788,000 | -632,000 | ||||||||||
other | 265,000 | 180,000 | ||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||
accounts receivable | -1,778,000 | 1,950,000 | -3,121,000 | 412,000 | -612,000 | 269,000 | 134,000 | -350,000 | 141,000 | 99,000 | 1,577,000 | 442,000 | 500,000 | -3,034,000 | -142,000 | 2,130,000 | -1,128,000 | 325,000 | -1,293,000 | -104,000 | ||
inventories | -839,000 | -1,649,000 | 122,000 | -1,570,000 | -477,000 | 550,000 | -933,000 | -251,000 | 264,000 | 28,000 | 161,000 | -100,000 | -1,972,000 | -284,000 | 16,000 | -312,000 | 1,274,000 | -1,590,000 | -218,000 | -310,000 | ||
other current assets | -11,829,000 | 265,000 | 1,215,000 | 1,634,000 | -9,000 | 599,000 | -3,468,000 | 312,000 | 426,000 | 205,000 | -1,142,000 | 790,000 | 4,249,000 | 2,615,000 | -3,633,000 | 403,000 | -612,000 | -1,645,000 | -4,770,000 | -258,000 | ||
other noncurrent assets | -13,000 | -204,000 | 697,000 | -192,000 | 1,000 | 0 | 247,000 | 70,000 | -66,000 | -199,000 | 1,000 | -3,000 | 0 | -1,000 | -4,000 | -495,000 | 0 | -296,000 | ||||
accounts payable | 1,007,000 | 268,000 | 675,000 | -2,454,000 | 2,398,000 | -762,000 | 288,000 | -89,000 | 810,000 | -2,487,000 | 1,834,000 | -1,749,000 | -464,000 | 2,110,000 | -2,249,000 | 1,890,000 | -608,000 | 1,370,000 | 941,000 | 964,000 | ||
accrued liabilities | 2,677,000 | 3,577,000 | -2,562,000 | -378,000 | 349,000 | 1,697,000 | 298,000 | -10,000 | -124,000 | 447,000 | -1,531,000 | -5,207,000 | 5,409,000 | 1,332,000 | 865,000 | -2,653,000 | -141,000 | -2,989,000 | 5,460,000 | 872,000 | ||
accrued employee costs | 10,372,000 | 1,127,000 | -2,266,000 | -1,071,000 | 1,366,000 | 1,373,000 | 601,000 | -3,600,000 | 1,183,000 | 1,344,000 | 102,000 | -1,307,000 | 1,242,000 | 1,313,000 | 1,302,000 | -1,332,000 | 703,000 | 589,000 | 540,000 | -358,000 | ||
lease liability | -424,000 | -462,000 | -982,000 | -950,000 | -932,000 | -914,000 | -883,000 | -866,000 | -844,000 | -794,000 | -705,000 | -754,000 | -738,000 | -729,000 | -708,000 | -696,000 | -684,000 | -687,000 | -273,000 | -141,000 | ||
other current liabilities | 933,000 | -13,450,000 | -2,654,000 | -3,166,000 | 1,041,000 | -914,000 | 14,640,000 | 1,882,000 | 2,080,000 | 205,000 | 44,000 | -71,000 | -13,000 | -499,000 | 211,000 | 213,000 | 25,000 | 9,000 | ||||
net cash from operating activities | -22,149,000 | -32,312,000 | -29,824,000 | -30,792,000 | -20,898,000 | -25,888,000 | -29,165,000 | -30,962,000 | -27,334,000 | -28,073,000 | -27,407,000 | -36,012,000 | -26,818,000 | -25,122,000 | -31,433,000 | -26,538,000 | -24,948,000 | -23,165,000 | -19,195,000 | -14,797,000 | -678,154 | |
capital expenditures | 167,000 | -1,920,000 | -1,215,000 | 596,000 | 774,000 | -594,000 | -779,000 | 0 | -1,035,000 | -804,000 | -772,000 | 0 | -2,683,000 | -3,363,000 | -18,000 | 0 | -510,000 | -584,000 | -454,000 | 0 | ||
free cash flows | -21,982,000 | -34,232,000 | -31,039,000 | -30,196,000 | -20,124,000 | -26,482,000 | -29,944,000 | -27,334,000 | -29,108,000 | -28,211,000 | -36,784,000 | -26,818,000 | -27,805,000 | -34,796,000 | -26,556,000 | -24,948,000 | -23,675,000 | -19,779,000 | -15,251,000 | -678,154 | ||
cash flows from investing activities: | ||||||||||||||||||||||
purchase of property, plant, and equipment | ||||||||||||||||||||||
purchase of non-marketable equity investments | ||||||||||||||||||||||
purchase of available-for-sale securities | -49,466,000 | -2,179,000 | -7,400,000 | -15,969,000 | -17,132,000 | -10,776,000 | -13,191,000 | -38,881,000 | -54,722,000 | -23,516,000 | -19,606,000 | -54,520,000 | -66,467,000 | -4,016,000 | -57,430,000 | -82,284,000 | -117,568,000 | -88,153,000 | -312,703,000 | -53,501,000 | ||
proceeds from maturities of available-for-sale securities | 3,200,000 | 27,200,000 | 39,399,000 | 39,750,000 | 38,880,000 | 44,168,000 | 37,375,000 | 62,565,000 | 67,148,000 | 58,503,000 | 50,880,000 | 56,214,000 | 44,350,000 | 66,208,000 | 112,361,000 | 105,607,000 | 108,600,000 | 42,857,000 | ||||
net cash from investing activities | -47,776,000 | 23,747,000 | 30,633,000 | 23,322,000 | 19,610,000 | 32,850,000 | 23,405,000 | 22,036,000 | 4,745,000 | 33,952,000 | 30,161,000 | 419,000 | -23,589,000 | 60,097,000 | 52,342,000 | 22,040,000 | -15,076,000 | -26,213,000 | -293,113,000 | -54,170,000 | 0 | |
cash flows from financing activities: | ||||||||||||||||||||||
proceeds from issuance of stock in private placement | 0 | |||||||||||||||||||||
transaction costs related to issuance of stock in private placement | ||||||||||||||||||||||
proceeds from convertible notes | ||||||||||||||||||||||
transaction costs related to issuance of convertible notes | ||||||||||||||||||||||
payments of taxes withheld on net settled vesting of restricted stock units | 0 | 0 | -395,000 | -183,000 | -314,000 | -145,000 | -238,000 | -55,000 | -137,000 | -42,000 | 0 | -20,000 | -107,000 | -195,000 | -843,000 | |||||||
proceeds from exercise of stock options | 0 | 10,000 | 4,000 | 23,000 | 15,000 | 39,000 | 86,000 | 36,000 | 59,000 | 57,000 | 49,000 | 57,000 | 58,000 | 186,000 | 221,000 | 330,000 | 162,000 | 198,000 | ||||
net cash from financing activities | 96,528,000 | 32,510,000 | -277,000 | -183,000 | -310,000 | -122,000 | -223,000 | -16,000 | 20,586,000 | -6,000 | 59,000 | 37,000 | -58,000 | -138,000 | -360,000 | 187,000 | -622,000 | -165,000 | -97,000 | 513,747,000 | 353,994 | |
net increase in cash and cash equivalents | 26,603,000 | -2,003,000 | 5,873,000 | -50,465,000 | 34,837,000 | 20,549,000 | -4,311,000 | -40,646,000 | -49,543,000 | -312,406,000 | 444,781,000 | |||||||||||
beginning cash and cash equivalents | 0 | 0 | 0 | 28,864,000 | 0 | 0 | 0 | 38,547,000 | 0 | 0 | 0 | 67,420,000 | 0 | 0 | 0 | 66,810,000 | 0 | 0 | 0 | 24,624,000 | ||
ending cash and cash equivalents | 26,603,000 | 23,945,000 | 532,000 | 21,211,000 | -1,598,000 | 6,840,000 | -5,983,000 | 29,605,000 | -2,003,000 | 5,873,000 | 2,813,000 | 31,864,000 | -50,465,000 | 34,837,000 | 20,549,000 | 62,499,000 | -40,646,000 | -49,543,000 | -312,406,000 | 469,405,000 | ||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||
cash paid for income taxes | 48,000 | 53,000 | 38,000 | 35,000 | 49,000 | 50,000 | ||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||
unpaid property, plant and equipment purchases | 167,000 | -646,000 | 151,000 | 1,055,000 | 774,000 | -52,000 | 309,000 | 503,000 | ||||||||||||||
joint development contract assets | ||||||||||||||||||||||
convertible debt issuance cost included in accounts payable | ||||||||||||||||||||||
right-of-use asset obtained in exchange for lease liability | 0 | 349,000 | 0 | 5,823,000 | 0 | 4,692,000 | ||||||||||||||||
loss on joint development agreement | 0 | |||||||||||||||||||||
change in fair value of warrant liability | -68,524,000 | 1,263,000 | -40,000 | 0 | -28,000 | -48,000 | -135,000 | -153,000 | -634,000 | -50,000 | -664,000 | -572,000 | -668,000 | |||||||||
other noncurrent liability | -957,000 | |||||||||||||||||||||
purchase of property, plant and equipment | -1,274,000 | -1,366,000 | -459,000 | -542,000 | -779,000 | -1,648,000 | -1,035,000 | -1,113,000 | -1,275,000 | -2,095,000 | -2,589,000 | -1,283,000 | -1,039,000 | -533,000 | -669,000 | |||||||
supplemental disclosures of non-cash investing and financing activities: | ||||||||||||||||||||||
joint development agreement receivable | 0 | |||||||||||||||||||||
private placement shares offering cost included in accrued liabilities | ||||||||||||||||||||||
taxes withheld on net settled vesting of restricted stock units | 244,000 | |||||||||||||||||||||
fair value loss on share subscription liability | ||||||||||||||||||||||
net decrease in cash and cash equivalents | 532,000 | -7,653,000 | 6,840,000 | -5,983,000 | -8,942,000 | -35,556,000 | ||||||||||||||||
share subscription liability | ||||||||||||||||||||||
realized loss on available-for-sale securities | 0 | 0 | ||||||||||||||||||||
proceeds from exercise of warrants | 0 | 0 | 0 | 1,000 | ||||||||||||||||||
loss on write down of fixed assets | 0 | |||||||||||||||||||||
proceeds from sale of available-for-sale securities | 1,000 | |||||||||||||||||||||
purchase of intangible assets | ||||||||||||||||||||||
proceeds from business combination and private offering | 0 | 0 | 0 | 560,777,000 | ||||||||||||||||||
transaction costs related to business combination and private offering | 0 | 0 | -259,000 | -47,228,000 | ||||||||||||||||||
private placement of warrants acquired as part of merger | 0 | 0 | 0 | 3,014,000 | ||||||||||||||||||
non-cash lease adoption | 0 | 6,000 | 0 | 1,665,000 | ||||||||||||||||||
inventory reserve | ||||||||||||||||||||||
purchases of property and equipment recorded in accounts payable and accrued liabilities | ||||||||||||||||||||||
amortization of premium on available-for-sale securities | -252,000 | 5,000 | 201,000 | 435,000 | 538,000 | 544,000 | ||||||||||||||||
other noncurrent liabilities | ||||||||||||||||||||||
changes in purchases of property and equipment recorded in accounts payable and accrued liabilities | -588,000 | -774,000 | 1,265,000 | 529,000 | -51,000 | 215,000 | ||||||||||||||||
offering costs included in accounts payable and accrued liabilities | 534,000 | |||||||||||||||||||||
proceeds from the issuance of series b preferred stock | ||||||||||||||||||||||
financing costs incurred | ||||||||||||||||||||||
changes in purchases of property, plant and equipment recorded in accounts payable | ||||||||||||||||||||||
depreciation | 272,000 | 254,000 | 215,000 | |||||||||||||||||||
net income | -1,844,784 | 1,225,382 | ||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||
interest earned on marketable securities held in trust account | -7,296 | |||||||||||||||||||||
prepaid expenses and other current assets | 49,889 | |||||||||||||||||||||
accrued expenses | 1,166,692 | |||||||||||||||||||||
income taxes payable | -42,655 | |||||||||||||||||||||
investment of cash in trust account | 0 | |||||||||||||||||||||
cash withdrawn from trust account to pay for franchise and income taxes | 0 | |||||||||||||||||||||
proceeds from sale of units, net of underwriting discounts paid | 0 | |||||||||||||||||||||
proceeds from sale of private units | 0 | |||||||||||||||||||||
proceeds from promissory note – related party | 0 | |||||||||||||||||||||
repayment of promissory note – related party | 0 | |||||||||||||||||||||
proceeds from advance from related party | ||||||||||||||||||||||
payment of offering costs | 0 | |||||||||||||||||||||
net change in cash | -324,160 | |||||||||||||||||||||
cash – beginning of period | ||||||||||||||||||||||
cash – end of period | -324,160 | |||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||
issuance of representative shares | ||||||||||||||||||||||
deferred offering costs paid directly by sponsor from proceeds from issuance of common stock to sponsor | ||||||||||||||||||||||
initial classification of common stock subject to possible redemption | 0 | |||||||||||||||||||||
change in value of common stock subject to possible redemption | -1,844,782 | |||||||||||||||||||||
forfeiture of representative shares | ||||||||||||||||||||||
common stock subject to possible redemption | ||||||||||||||||||||||
numerator: earnings allocable to common stock subject to possible redemption | ||||||||||||||||||||||
less: interest available to be withdrawn for payment of taxes | ||||||||||||||||||||||
denominator: weighted-average common stock subject to possible redemption | ||||||||||||||||||||||
basic and diluted weighted-average shares outstanding, common stock subject to possible redemption | ||||||||||||||||||||||
basic and diluted net income per share, common stock subject to possible redemption | ||||||||||||||||||||||
non-redeemable common stock | ||||||||||||||||||||||
numerator: net income minus net earnings | ||||||||||||||||||||||
less: net income allocable to common stock subject to possible redemption | ||||||||||||||||||||||
non-redeemable net income | ||||||||||||||||||||||
denominator: weighted-average non-redeemable common stock | ||||||||||||||||||||||
basic and diluted weighted-average shares outstanding, common stock | ||||||||||||||||||||||
basic and diluted net income per share, common stock | ||||||||||||||||||||||
less: income attributable to common stock subject to possible redemption | -1,299,168 | |||||||||||||||||||||
adjusted net income | -73,786 | |||||||||||||||||||||
weighted-average shares outstanding, basic and diluted | 6,780,707 | |||||||||||||||||||||
basic and diluted net income per common share | -0.01 |
