Enovix Corporation(NASDAQ:ENVX)
Enovix Corporation designs, develops, and manufactures lithium-ion batteries. The company was founded in 2007 and is headquartered in Fremont, California.
Website: https://www.enovix.com
Founded: 2007
Full Time Employees: 215
Co-Founder: Harrold Rust
CEO: Raj Talluri
Sector: Industrials
Industry: Electrical Equipment & Parts
• 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 | 2026-04-05 | 2025-12-28 | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2023-01-01 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-02 | 2021-10-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 7,600,000 | 11,265,000 | 7,990,000 | 7,468,000 | 5,098,000 | 9,717,000 | 4,317,000 | 3,768,000 | 5,272,000 | 7,381,000 | 200,000 | 42,000 | 21,000 | 1,093,000 | 8,000 | 5,101,000 | |||
yoy | 49.08% | 15.93% | 85.08% | 98.20% | -3.30% | 31.65% | 2058.50% | 8871.43% | 25004.76% | 575.30% | 2400.00% | -99.18% | |||||||
qoq | -32.53% | 40.99% | 6.99% | 46.49% | -47.54% | 125.09% | 14.57% | -28.53% | -28.57% | 3590.50% | 376.19% | 100.00% | -98.08% | 13562.50% | -99.84% | ||||
cost of revenue | 6,048,000 | 8,764,000 | 6,589,000 | 5,526,000 | 4,837,000 | 8,665,000 | 4,959,000 | 4,423,000 | 7,072,000 | 19,769,000 | 16,809,000 | 14,235,000 | 12,248,000 | 10,356,000 | 6,629,000 | 5,739,000 | 515,000 | -415,000 | 104,000 |
gross profit | 1,552,000 | 2,501,000 | 1,401,000 | 1,942,000 | 261,000 | ||||||||||||||
yoy | 494.64% | ||||||||||||||||||
qoq | -37.94% | 78.52% | -27.86% | 644.06% | |||||||||||||||
gross margin % | 20.42% | 22.20% | 17.53% | 26.00% | 5.12% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% |
operating expenses: | |||||||||||||||||||
research and development | 26,528,000 | 28,074,000 | 28,180,000 | 28,148,000 | 25,929,000 | 22,433,000 | 24,220,000 | 29,065,000 | 48,788,000 | 34,582,000 | 13,508,000 | 16,553,000 | 23,749,000 | 15,545,000 | 13,948,000 | 15,827,000 | 12,731,000 | 28,408,000 | 10,301,000 |
selling, general and administrative | 18,919,000 | 18,415,000 | 20,194,000 | 17,527,000 | 16,892,000 | 13,135,000 | 20,744,000 | 20,884,000 | 19,548,000 | 17,807,000 | 17,245,000 | 16,688,000 | 27,274,000 | 15,425,000 | 13,110,000 | 11,566,000 | 11,869,000 | 25,939,000 | 8,791,000 |
total operating expenses | 45,447,000 | 46,489,000 | 48,374,000 | 45,675,000 | 42,821,000 | 35,568,000 | 48,625,000 | 88,095,000 | 68,336,000 | 52,389,000 | 33,774,000 | 37,652,000 | 51,023,000 | 35,891,000 | 27,058,000 | 27,393,000 | 25,115,000 | 53,932,000 | 19,196,000 |
income from operations | -43,895,000 | -43,988,000 | -46,973,000 | -43,733,000 | -42,560,000 | -34,516,000 | -49,267,000 | -88,750,000 | -70,136,000 | -64,777,000 | -50,383,000 | -51,845,000 | -63,250,000 | -45,154,000 | -33,679,000 | -28,031,000 | -25,115,000 | -53,932,000 | -19,196,000 |
yoy | 3.14% | 27.44% | -4.66% | -50.72% | -39.32% | -46.72% | -2.22% | 71.18% | 10.89% | 43.46% | 49.60% | 84.96% | 151.84% | -16.28% | 75.45% | ||||
qoq | -0.21% | -6.35% | 7.41% | 2.76% | 23.31% | -29.94% | -44.49% | 26.54% | 8.27% | 28.57% | -2.82% | -18.03% | 40.08% | 34.07% | 20.15% | 11.61% | -53.43% | 180.95% | |
operating margin % | -577.57% | -390.48% | -587.90% | -585.61% | -834.84% | -355.21% | -1141.23% | -2355.36% | -1330.35% | -877.62% | -25191.50% | -123440.48% | -301190.48% | -4131.20% | -420987.50% | -549.52% | -Infinity% | -Infinity% | -Infinity% |
other income: | |||||||||||||||||||
change in fair value of common stock warrants | 6,397,000 | 10,054,000 | 1,867,000 | -5,885,000 | 15,796,000 | -5,115,000 | 29,899,000 | -33,660,000 | 21,120,000 | 1,035,000 | 31,320,000 | -14,340,000 | |||||||
interest income | 5,776,000 | 5,597,000 | 2,540,000 | 2,427,000 | 2,434,000 | 2,587,000 | 2,859,000 | 3,326,000 | 3,560,000 | 4,128,000 | 4,326,000 | 3,150,000 | 2,466,000 | ||||||
interest expense | -7,008,000 | -6,411,000 | -11,765,000 | -1,705,000 | -1,716,000 | -1,719,000 | -1,718,000 | -1,691,000 | -1,659,000 | -1,629,000 | -1,557,000 | -1,270,000 | -80,000 | -52,000 | |||||
other income | 343,000 | -160,000 | 140,000 | -992,000 | 2,353,000 | 2,463,000 | -2,217,000 | 242,000 | 466,000 | -433,000 | 109,000 | -1,000 | 21,000 | -2,398,000 | 1,826,000 | 496,000 | 22,000 | -67,000 | -50,000 |
total other income | 5,508,000 | 9,080,000 | -7,218,000 | -1,394,000 | 18,867,000 | -1,784,000 | 28,823,000 | 23,487,000 | 4,106,000 | 34,198,000 | -12,461,000 | -10,353,000 | 33,973,000 | -48,334,000 | 26,896,000 | 67,822,000 | -2,679,500 | 8,358,000 | |
loss before income tax benefit | -38,387,000 | -45,127,000 | -23,693,000 | -36,300,000 | -20,444,000 | -120,533,000 | -46,649,000 | ||||||||||||
income tax benefit | -129,000 | -861,000 | -162,000 | -4,586,000 | -152,000 | ||||||||||||||
net income | -38,258,000 | -35,041,000 | -53,769,000 | -44,266,000 | -23,531,000 | -37,452,000 | -22,638,000 | -115,947,000 | -46,497,000 | -60,038,000 | -16,185,000 | -64,306,000 | -10,110,250 | -82,013,000 | -1,135,000 | 42,707,000 | -99,566,000 | -10,838,000 | |
yoy | 62.59% | -6.44% | 137.52% | -61.82% | -49.39% | -37.62% | 39.87% | 80.31% | 493.83% | -80.27% | 5565.73% | -89.85% | 656.72% | ||||||
qoq | 9.18% | -34.83% | 21.47% | 88.12% | -37.17% | 65.44% | -80.48% | 149.36% | -22.55% | 270.95% | -74.83% | -87.67% | 7125.81% | -102.66% | -142.89% | 818.68% | |||
net income margin % | -503.39% | -311.06% | -672.95% | -592.74% | -461.57% | -385.43% | -524.39% | -3077.15% | -881.96% | -813.41% | -8092.50% | -153109.52% | 0% | -925.00% | -1025162.50% | -22.25% | Infinity% | -Infinity% | -Infinity% |
net gain attributable to non-controlling interest | 2,000 | ||||||||||||||||||
net loss attributable to enovix | -38,260,000 | -34,990,000 | -53,713,000 | -44,528,000 | -23,510,000 | -37,465,000 | -22,536,000 | -115,872,000 | -46,368,000 | ||||||||||
net income per share | -0.18 | -0.16 | -0.26 | -0.22 | -0.12 | -0.2 | -0.13 | -0.67 | -0.28 | -0.37 | -0.1 | -0.41 | -0.47 | -0.07 | -0.53 | -0.01 | 0.28 | -0.72 | -0.08 |
weighted-average number of common shares outstanding, basic and diluted | 217,371,926 | 204,819,119 | 191,304,975 | 172,399,172 | 117,218,893 | ||||||||||||||
restructuring cost | 3,661,000 | 38,146,000 | 3,021,000 | ||||||||||||||||
gain on bargain purchase of assets | 4,761,000 | ||||||||||||||||||
loss before income tax expense | -30,752,750 | -54,191,000 | |||||||||||||||||
income tax expense | -361,250 | -422,000 | -636,000 | 2,194,000 | |||||||||||||||
net gain attributable to non-controlling interests | -51,000 | -56,000 | 262,000 | ||||||||||||||||
weighted-average number of common shares outstanding, basic | 207,635,870 | 206,458,846 | 175,038,107 | 176,680,578 | 168,144,918 | 159,065,697 | 159,829,716 | 157,151,386 | 155,626,977 | 152,918,287 | 153,332,007 | 152,521,389 | 151,648,439 | 133,492,216 | |||||
weighted-average number of common shares outstanding, diluted | 207,635,870 | 206,811,315 | 175,038,107 | 176,872,382 | 168,144,918 | 159,575,555 | 161,371,417 | 157,151,386 | 155,626,977 | 154,149,367 | 153,332,007 | 152,521,389 | 153,338,462 | 135,052,128 | |||||
net loss attributable to non-controlling interests | -21,000 | 13,000 | -102,000 | -75,000 | -129,000 | ||||||||||||||
gross margin | 1,052,000 | -642,000 | -655,000 | -1,800,000 | -12,388,000 | -16,609,000 | -14,193,000 | -12,227,000 | -9,263,000 | -6,621,000 | -638,000 | ||||||||
impairment of equipment | 4,411,000 | ||||||||||||||||||
total other expense | -31,783,000 | ||||||||||||||||||
change in fair value of convertible preferred stock warrants and common stock warrants | -12,840,000 | 31,140,000 | -50,160,000 | 26,400,000 | 67,800,000 | -49,385,000 | 8,460,000 | ||||||||||||
net income and comprehensive income | -73,603,000 | ||||||||||||||||||
issuance of convertible preferred stock warrants | -369,000 | ||||||||||||||||||
change in fair value of convertible promissory notes | -605,500 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-04-05 | 2025-12-28 | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2023-01-01 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-02 | 2021-10-03 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||
current assets: | |||||||||||||||||||||
cash and cash equivalents | 88,751,000 | 106,014,000 | 335,502,000 | 135,978,000 | 189,874,000 | 272,869,000 | 200,912,000 | 235,103,000 | 222,150,000 | 233,121,000 | 270,817,000 | 343,152,000 | 293,751,000 | 322,851,000 | 349,007,000 | 384,730,000 | 408,178,000 | 385,293,000 | 338,746,000 | ||
short-term investments | 439,985,000 | 406,026,000 | 223,316,000 | 67,434,000 | 58,281,000 | 14,826,000 | 40,243,000 | 73,694,000 | 100,522,000 | 66,092,000 | |||||||||||
accounts receivable | 3,943,000 | 4,421,000 | 4,631,000 | 4,244,000 | 2,897,000 | 4,566,000 | 1,911,000 | 1,665,000 | 1,728,000 | 909,000 | 1,000 | 42,000 | 21,000 | 170,000 | 6,000 | 102,000 | |||||
notes receivable | 4,012,000 | 2,412,000 | 1,110,000 | 1,255,000 | 4,000 | 3,000 | 144,000 | 1,514,000 | |||||||||||||
inventory | 16,451,000 | 13,617,000 | 15,224,000 | 13,385,000 | 10,483,000 | 7,664,000 | 9,564,000 | 9,508,000 | 6,536,000 | 8,737,000 | 215,000 | 796,000 | 815,000 | 634,000 | 452,000 | 669,000 | |||||
prepaid expenses and other current assets | 9,366,000 | 8,120,000 | 7,547,000 | 6,189,000 | 7,382,000 | 9,903,000 | 11,598,000 | 8,844,000 | 7,207,000 | 5,202,000 | 4,182,000 | 2,932,000 | 5,857,000 | 5,193,000 | 4,507,000 | 2,026,000 | 2,824,000 | 8,274,000 | 3,771,000 | ||
total current assets | 558,496,000 | 542,210,000 | 588,632,000 | 228,340,000 | 270,172,000 | 295,006,000 | 223,985,000 | 269,949,000 | 278,008,000 | 323,177,000 | 375,737,000 | 413,814,000 | 301,244,000 | 329,648,000 | 355,511,000 | 388,867,000 | 415,549,000 | 398,121,000 | 346,888,000 | 278,193 | 485,081 |
property and equipment | 164,952,000 | 170,263,000 | 174,585,000 | 177,880,000 | 165,775,000 | 167,947,000 | 157,680,000 | 151,024,000 | 159,164,000 | 166,471,000 | 136,713,000 | 118,257,000 | 102,275,000 | 103,868,000 | 103,991,000 | 90,932,000 | 83,102,000 | 76,613,000 | 61,596,000 | ||
long-term investments | 52,104,000 | 106,810,000 | 89,451,000 | ||||||||||||||||||
customer relationship intangibles and other intangibles | 30,357,000 | 31,638,000 | 32,827,000 | 34,015,000 | 35,205,000 | 36,394,000 | 37,583,000 | 38,774,000 | 39,963,000 | 42,168,000 | |||||||||||
operating lease, right-of-use assets | 11,613,000 | 11,682,000 | 11,774,000 | 12,353,000 | 12,921,000 | 13,479,000 | 13,810,000 | 14,333,000 | 14,851,000 | 15,290,000 | 5,912,000 | 6,059,000 | 6,205,000 | 6,133,000 | 6,270,000 | 6,407,000 | 6,535,000 | 6,669,000 | 6,796,000 | ||
goodwill | 12,217,000 | 12,217,000 | 12,217,000 | 12,217,000 | 12,217,000 | 12,217,000 | 12,217,000 | 12,217,000 | 12,217,000 | 12,098,000 | |||||||||||
other assets, non-current | 4,154,000 | 4,155,000 | 4,223,000 | 4,307,000 | 2,755,000 | 2,126,000 | 2,746,000 | 2,691,000 | 4,700,000 | 5,100,000 | 780,000 | 825,000 | 881,000 | 937,000 | 1,787,000 | 1,049,000 | 1,105,000 | 1,162,000 | 141,000 | ||
total assets | 833,893,000 | 878,975,000 | 913,709,000 | 469,112,000 | 499,045,000 | 527,169,000 | 448,021,000 | 488,988,000 | 508,903,000 | 564,304,000 | 519,942,000 | 538,955,000 | 410,605,000 | 440,586,000 | 467,559,000 | 487,255,000 | 506,291,000 | 482,565,000 | 415,421,000 | 230,289,640 | 230,501,182 |
liabilities and equity | |||||||||||||||||||||
current liabilities: | |||||||||||||||||||||
accounts payable | 14,938,000 | 17,818,000 | 21,311,000 | 13,906,000 | 20,610,000 | 9,492,000 | 15,046,000 | 19,431,000 | 19,277,000 | 21,251,000 | 18,272,000 | 13,341,000 | 4,751,000 | 7,077,000 | 6,816,000 | 6,133,000 | 1,535,000 | 3,144,000 | 1,713,000 | ||
accrued expenses | 8,761,000 | 13,992,000 | 8,928,000 | 6,216,000 | 8,540,000 | 19,843,000 | 13,855,000 | 16,530,000 | 11,677,000 | 13,976,000 | 15,784,000 | 12,634,000 | 8,685,000 | 7,089,000 | 2,476,000 | 3,357,000 | 4,620,000 | 7,109,000 | 4,520,000 | 187,708 | |
accrued compensation | 7,631,000 | 6,219,000 | 7,214,000 | 8,301,000 | 6,481,000 | 8,228,000 | 8,038,000 | 8,856,000 | 9,281,000 | 10,731,000 | 9,126,000 | 10,116,000 | 10,400,000 | 8,097,000 | 6,169,000 | 6,579,000 | 4,850,000 | 4,101,000 | 3,107,000 | ||
short-term debt | 9,436,000 | 9,865,000 | 10,151,000 | 10,407,000 | 10,367,000 | 9,452,000 | 11,555,000 | 10,989,000 | 8,488,000 | 5,917,000 | |||||||||||
deferred revenue | 4,279,000 | 5,015,000 | 7,689,000 | 8,074,000 | 6,630,000 | 3,650,000 | 6,206,000 | 7,007,000 | 5,306,000 | 6,708,000 | 350,000 | 350,000 | 50,000 | 1,373,000 | 275,000 | 5,575,000 | 5,575,000 | 5,495,000 | |||
warrant liability | 181,000 | 6,578,000 | 16,632,000 | 18,469,000 | 12,584,000 | 28,380,000 | 23,265,000 | 55,440,000 | 21,780,000 | 42,900,000 | 44,940,000 | 76,260,000 | 61,920,000 | 49,080,000 | 80,220,000 | 30,060,000 | 56,460,000 | 124,260,000 | 64,440,000 | 188,110,000 | 70,625,000 |
other liabilities | 5,668,000 | 5,529,000 | 5,281,000 | 5,371,000 | 5,161,000 | 3,036,000 | 4,760,000 | 5,090,000 | 2,855,000 | 2,435,000 | 944,000 | 942,000 | 916,000 | 716,000 | 695,000 | 722,000 | 875,000 | 707,000 | 660,000 | ||
total current liabilities | 50,894,000 | 65,016,000 | 60,574,000 | 52,275,000 | 57,789,000 | 53,701,000 | 59,460,000 | 67,903,000 | 56,884,000 | 61,018,000 | 44,126,000 | 37,383,000 | 25,102,000 | 23,029,000 | 17,529,000 | 17,066,000 | 17,455,000 | 20,636,000 | 15,495,000 | 196,790,205 | 78,862,708 |
long-term debt | 520,160,000 | 519,271,000 | 518,348,000 | 169,441,000 | 169,185,000 | 169,820,000 | 168,744,000 | 168,500,000 | 168,275,000 | 169,099,000 | 167,080,000 | 166,805,000 | |||||||||
operating lease liabilities, non-current | 10,906,000 | 11,244,000 | 11,413,000 | 12,182,000 | 12,638,000 | 13,293,000 | 14,346,000 | 14,182,000 | 14,813,000 | 15,594,000 | 7,538,000 | 7,775,000 | 8,010,000 | 8,234,000 | 8,449,000 | 8,661,000 | 8,870,000 | 9,071,000 | 9,263,000 | ||
deferred revenue, non-current | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 3,774,000 | 3,774,000 | 3,774,000 | 3,774,000 | 3,774,000 | 3,774,000 | 3,424,000 | 3,424,000 | 3,724,000 | 2,964,000 | 2,590,000 | 2,290,000 | 2,290,000 | 2,290,000 | ||
deferred tax liability | 8,889,000 | 9,119,000 | 9,325,000 | 9,778,000 | 8,751,000 | 8,784,000 | 8,178,000 | 6,115,000 | 11,259,000 | 10,803,000 | |||||||||||
other liabilities, non-current | 14,000 | 14,000 | 14,000 | 15,000 | 14,000 | 14,000 | 12,000 | 11,000 | 13,000 | 13,000 | 9,000 | 24,000 | 38,000 | 92,000 | 114,000 | 138,000 | 162,000 | 191,000 | 227,000 | ||
total liabilities | 591,163,000 | 604,964,000 | 616,606,000 | 262,460,000 | 261,261,000 | 277,766,000 | 277,779,000 | 315,925,000 | 276,798,000 | 303,201,000 | 267,467,000 | 291,671,000 | 98,494,000 | 84,159,000 | 109,276,000 | 58,515,000 | 85,237,000 | 156,448,000 | 91,715,000 | 196,790,205 | |
commitments and contingencies | |||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||
common stock, 0.0001 par value... | 22,000 | 22,000 | 22,000 | 19,000 | 19,000 | 19,000 | 18,000 | 18,000 | 17,000 | 17,000 | 16,000 | 16,000 | 16,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 14,000 | 2,590 | 1,409 |
additional paid-in-capital | 1,316,363,000 | 1,307,912,000 | 1,296,114,000 | 1,093,245,000 | 1,079,904,000 | 1,067,951,000 | 951,237,000 | 931,363,000 | 874,527,000 | 857,037,000 | 791,340,000 | 769,975,000 | 770,472,000 | 741,186,000 | 731,861,000 | 720,305,000 | 711,484,000 | 659,254,000 | 572,276,000 | ||
treasury stock | -58,385,000 | -58,385,000 | -58,385,000 | ||||||||||||||||||
accumulated other comprehensive loss | -1,241,000 | -508,000 | -658,000 | -391,000 | -184,000 | -143,000 | -42,000 | -53,000 | -62,000 | -13,000 | -24,000 | ||||||||||
accumulated deficit | -1,016,087,000 | -977,827,000 | -942,837,000 | -889,124,000 | -844,596,000 | -821,086,000 | -783,621,000 | -761,085,000 | -645,213,000 | -598,845,000 | -538,868,000 | -522,683,000 | -458,377,000 | -384,774,000 | -373,593,000 | -291,580,000 | -290,445,000 | -333,152,000 | -248,584,000 | -171,985,670 | -53,846,631 |
total enovix's stockholders’ equity | 240,672,000 | 271,214,000 | 246,741,000 | 167,592,000 | 170,311,000 | 229,278,000 | 258,147,000 | ||||||||||||||
non-controlling interest | 2,058,000 | 2,797,000 | 2,847,000 | 2,903,000 | 2,641,000 | 2,662,000 | 2,650,000 | 2,752,000 | 2,827,000 | 2,956,000 | |||||||||||
total equity | 242,730,000 | 274,011,000 | 297,103,000 | 206,652,000 | 237,784,000 | 249,403,000 | 170,242,000 | 173,063,000 | 232,105,000 | 261,103,000 | |||||||||||
total liabilities and equity | 833,893,000 | 878,975,000 | 913,709,000 | 469,112,000 | 499,045,000 | 527,169,000 | 448,021,000 | 488,988,000 | 508,903,000 | 564,304,000 | |||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||
warrant liability, non-current | |||||||||||||||||||||
total enovix stockholders’ equity | 294,256,000 | 203,749,000 | 235,143,000 | ||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||
accumulated other comprehensive gain | 15,000 | ||||||||||||||||||||
deferred contract costs | 800,000 | 800,000 | 800,000 | 1,539,000 | 1,340,000 | 4,547,000 | 4,554,000 | 4,371,000 | |||||||||||||
deferred contract costs, non-current | 800,000 | ||||||||||||||||||||
total stockholders’ equity | 252,475,000 | 247,284,000 | 312,111,000 | 356,427,000 | 358,283,000 | 428,740,000 | 421,054,000 | 326,117,000 | 323,706,000 | ||||||||||||
total liabilities and stockholders’ equity | 519,942,000 | 538,955,000 | 410,605,000 | 440,586,000 | 467,559,000 | 487,255,000 | 506,291,000 | ||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||
deferred rent, non-current | |||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 482,565,000 | 415,421,000 | |||||||||||||||||||
current assets | |||||||||||||||||||||
cash | 142,943 | 305,093 | |||||||||||||||||||
prepaid expenses | 135,250 | 179,988 | |||||||||||||||||||
cash held in trust account | 230,011,447 | ||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||
current liabilities | |||||||||||||||||||||
accounts payable and accrued expenses | 630,205 | ||||||||||||||||||||
deferred underwriting fee payable | 8,050,000 | 8,050,000 | |||||||||||||||||||
common stock subject to possible redemption; 2,849,943 shares at redemption value | 28,499,426 | ||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||
additional paid in capital | 176,983,089 | 58,845,226 | |||||||||||||||||||
total stockholders' equity | 5,000,009 | 5,000,004 | |||||||||||||||||||
total liabilities and stockholders' equity | 230,289,640 | 230,501,182 | |||||||||||||||||||
cash and securities held in trust account | 230,016,101 | ||||||||||||||||||||
common stock subject to possible redemption; 14,663,874 shares at redemption value | 146,638,470 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-04-05 | 2025-12-28 | 2025-03-30 | 2024-12-29 | 2024-03-31 | 2023-12-31 | 2023-04-02 | 2023-01-01 | 2022-04-03 | 2022-01-01 | 2021-10-03 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||
net loss | -38,258,000 | -35,041,000 | -23,531,000 | -37,452,000 | -46,497,000 | -60,038,000 | -11,181,000 | ||||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||
depreciation, accretion and amortization | 9,370,000 | 8,437,000 | 8,448,000 | 7,544,000 | 24,974,000 | ||||||||
stock-based compensation expense | 11,765,000 | 5,238,000 | |||||||||||
change in fair value of common stock warrants | -6,397,000 | ||||||||||||
others | -386,000 | -601,000 | 479,000 | 274,000 | 173,000 | ||||||||
changes in operating assets and liabilities: | |||||||||||||
accounts and notes receivables | 4,359,000 | -1,576,000 | 430,000 | -2,959,000 | 505,000 | ||||||||
inventory | -2,834,000 | 1,737,000 | -2,826,000 | 1,900,000 | 2,202,000 | 4,091,000 | -181,000 | -182,000 | |||||
prepaid expenses and other assets | -1,252,000 | -530,000 | 2,440,000 | 1,702,000 | -1,809,000 | -1,172,000 | 364,000 | -824,000 | -51,000 | -1,183,000 | |||
accounts payable | -3,600,000 | -1,849,000 | 4,420,000 | 2,048,000 | -7,281,000 | 1,758,000 | -1,792,000 | 2,464,000 | -959,000 | 2,629,000 | |||
accrued expenses and compensation | -4,058,000 | 4,335,000 | -4,167,000 | -159,000 | 2,845,000 | -1,136,000 | 3,858,000 | 2,669,000 | 555,000 | -626,000 | |||
deferred revenue | -736,000 | -2,689,000 | -457,000 | -2,556,000 | -1,402,000 | -564,000 | -6,381,000 | ||||||
deferred tax liability | -241,000 | -170,000 | -33,000 | 606,000 | -222,000 | ||||||||
other liabilities | -804,000 | -392,000 | 1,672,000 | -2,237,000 | -172,000 | 189,000 | -1,000 | -2,000 | 165,000 | -498,000 | |||
net cash from operating activities | -33,072,000 | -26,999,000 | -16,907,000 | -15,958,000 | -35,044,000 | -27,228,000 | -25,611,000 | -21,837,000 | -19,689,000 | -48,226,000 | -33,850,011 | -173,704 | -490,285 |
capital expenditures | -3,220,000 | -1,007,000 | -6,272,000 | -16,358,000 | 433,000 | -28,816,000 | 1,708,000 | -4,846,000 | -8,941,000 | -4,703,000 | 0 | 0 | 0 |
free cash flows | -36,292,000 | -28,006,000 | -23,179,000 | -32,316,000 | -34,611,000 | -56,044,000 | -23,903,000 | -26,683,000 | -28,630,000 | -52,929,000 | -33,850,011 | -173,704 | -490,285 |
cash flows from investing activities: | |||||||||||||
purchase of property and equipment | -3,220,000 | -1,007,000 | -6,272,000 | -16,358,000 | -15,088,000 | -28,816,000 | -3,032,000 | -4,846,000 | -10,451,000 | -4,703,000 | |||
payment for business acquisition | 0 | ||||||||||||
purchases of investments | -103,458,000 | -214,805,000 | -58,083,000 | 0 | -17,066,000 | -22,607,000 | |||||||
maturities of investments | 125,008,000 | 16,747,000 | 0 | 51,260,000 | 50,450,000 | ||||||||
net cash from investing activities | 18,330,000 | -199,065,000 | -64,371,000 | -16,358,000 | 19,106,000 | -10,941,000 | -3,032,000 | -4,846,000 | -10,451,000 | -4,703,000 | -31,542,846 | 11,554 | 22,292 |
cash flows from financing activities: | |||||||||||||
payroll tax payments for shares withheld upon vesting of rsus | -1,663,000 | -1,688,000 | -1,761,000 | -1,478,000 | -2,222,000 | -943,000 | -777,000 | ||||||
purchase of routejade shares from non-controlling interest | -740,000 | ||||||||||||
repayment of debt | -55,000 | -125,000 | -29,000 | ||||||||||
proceeds from the exercise of stock options | 2,696,000 | 329,000 | 327,000 | 200,000 | 2,216,000 | ||||||||
payments of transaction costs related to common stock issuance | -512,000 | ||||||||||||
net cash from financing activities | -2,458,000 | -3,349,000 | -1,491,000 | 106,532,000 | 5,430,000 | 2,196,000 | -457,000 | 527,000 | 53,025,000 | -319,166,000 | |||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -147,000 | -127,000 | -228,000 | -2,472,000 | -541,000 | ||||||||
change in cash, cash equivalents, and restricted cash | -17,347,000 | -229,540,000 | -82,997,000 | 71,744,000 | -11,049,000 | -35,819,000 | -29,100,000 | -26,156,000 | 22,885,000 | -372,095,000 | |||
cash and cash equivalents and restricted cash, beginning of period | 107,979,000 | 0 | 274,691,000 | 0 | 235,123,000 | 0 | 322,976,000 | 0 | 385,418,000 | 356,200,000 | |||
cash and cash equivalents and restricted cash, end of period | 90,632,000 | -229,540,000 | 408,303,000 | ||||||||||
stock-based compensation | 11,394,000 | 12,014,000 | 10,207,000 | 12,760,000 | 11,620,000 | 29,157,000 | 8,250,000 | ||||||
gain on bargain purchase of assets | 0 | ||||||||||||
impairment and loss on disposal of long-lived assets | 9,000 | ||||||||||||
interest expense | 0 | ||||||||||||
routejade acquisition, net of cash and restricted cash acquired | |||||||||||||
proceeds from issuance of common stock, net of issuance costs | |||||||||||||
proceeds from exercise of common stock warrants | 0 | 0 | 52,828,000 | ||||||||||
payments of issuance costs related to common stock and warrant dividends | -1,082,000 | ||||||||||||
proceeds from issuance of convertible senior notes and loan borrowing | 0 | ||||||||||||
payments of debt issuance costs | -1,275,000 | -666,000 | |||||||||||
purchase of capped calls | 0 | 0 | |||||||||||
proceeds from issuance of common stock under employee stock purchase plan | 612,000 | 361,000 | 1,181,000 | 788,000 | |||||||||
proceeds from the exercise of stock options and issuance of common stock under atm, net of issuance costs | 209,000 | 782,000 | |||||||||||
repurchase of unvested restricted common stock | 0 | -3,000 | -9,000 | -1,000 | -3,000 | 3,000 | |||||||
repurchase of common stock | 0 | ||||||||||||
changes in fair value of common stock warrants | -15,796,000 | -21,120,000 | |||||||||||
proceeds from loan borrowing | 1,800,000 | ||||||||||||
payment of acquisition costs | -16,000 | ||||||||||||
cash and cash equivalents, and restricted cash, end of period | 191,694,000 | 71,744,000 | 224,074,000 | -35,819,000 | 293,876,000 | -26,156,000 | -15,895,000 | ||||||
proceeds from exercise of common stock warrants, net and convertible preferred stock warrants | |||||||||||||
proceeds from issuance of convertible senior notes and loans | |||||||||||||
proceeds from loan borrowing and issuance of convertible senior notes | |||||||||||||
proceeds from the exercise of stock options and issuance of common stock, net of issuance costs | 5,852,000 | ||||||||||||
supplemental cash flow disclosure: | |||||||||||||
cash paid for interest | 23,000 | ||||||||||||
cash paid for income taxes | 88,000 | ||||||||||||
supplemental non-cash investing and financing activities: | |||||||||||||
purchase of property and equipment included in liabilities | 15,521,000 | 4,740,000 | 1,510,000 | ||||||||||
change in fair value of common stock warrants and convertible preferred stock warrants | |||||||||||||
impairment of equipment | 0 | ||||||||||||
proceeds from business combination and pipe financing | |||||||||||||
proceeds from issuance of convertible senior notes and secured promissory note | |||||||||||||
depreciation | 3,455,000 | 3,037,000 | 314,000 | 6,751,000 | |||||||||
amortization of right-of-use assets | 143,000 | 140,000 | 134,000 | 159,000 | |||||||||
accretion of discount on investments | |||||||||||||
amortization of debt issuance costs | |||||||||||||
accounts receivable | 149,000 | -164,000 | |||||||||||
deferred contract costs | 739,000 | 8,000 | 5,033,000 | ||||||||||
proceeds from issuance of convertible senior notes | |||||||||||||
net income | -73,603,000 | 42,707,000 | -118,139,039 | -51,352,965 | |||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||
changes in fair value of convertible preferred stock warrants and common stock warrants | 12,840,000 | -31,140,000 | -67,800,000 | -71,501,000 | |||||||||
supplemental cash flow data | |||||||||||||
issuance of convertible preferred stock warrants | |||||||||||||
change in fair value of convertible promissory notes | |||||||||||||
loss on early debt extinguishment | |||||||||||||
payments of transaction costs related to business combination and pipe financing | |||||||||||||
proceeds from issuance of convertible preferred stock | |||||||||||||
proceeds from secured promissory notes, converted promissory notes and paycheck protection program loan | |||||||||||||
repayment of secured promissory note | |||||||||||||
proceeds from exercise of convertible preferred stock warrants | |||||||||||||
payment of debt issuance costs | |||||||||||||
net liabilities assumed from business combination | |||||||||||||
accrued transaction costs | |||||||||||||
deferred rent | |||||||||||||
proceeds from paycheck protection program loan | |||||||||||||
accrued purchase of property and equipment | |||||||||||||
conversion of promissory notes to convertible preferred stock | |||||||||||||
settlement of accrued interest expense through conversion of promissory notes to convertible preferred stock | |||||||||||||
gain on extinguishment of the paycheck protection program loan | |||||||||||||
gain on early debt extinguishment | |||||||||||||
accrued purchase of transaction costs | |||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||
change in fair value of warrants | 117,485,000 | 50,845,000 | |||||||||||
interest earned on marketable securities held in trust account | -6,900 | -61,910 | |||||||||||
unrealized gain on marketable securities held in trust account | 0 | -9,455 | |||||||||||
prepaid expenses | 44,738 | -13,909 | |||||||||||
accounts payable and accrued expenses | |||||||||||||
cash withdrawn from trust account to pay franchise and income taxes | |||||||||||||
net change in cash | -162,150 | -467,993 | |||||||||||
cash - beginning of period | 0 | 773,086 | |||||||||||
cash - end of period | -162,150 | 305,093 | |||||||||||
rsvac common stock shares outstanding prior to the merger | |||||||||||||
less redemption of rsvac common stock shares | |||||||||||||
rsvac common stock shares | |||||||||||||
pipe shares issued | |||||||||||||
merger and pipe shares | |||||||||||||
legacy enovix common shares | |||||||||||||
total shares of common stock immediately after the merger | |||||||||||||
accrued expenses | 102,954 | ||||||||||||
cash withdrawn from trust account to pay taxes | 22,292 | ||||||||||||
· | |||||||||||||
common stock subject to possible redemption | |||||||||||||
numerator: earnings allocable to common stock subject to possible redemption | |||||||||||||
unrealized loss on marketable securities held in trust account | |||||||||||||
net income allocable to shares subject to possible redemption | |||||||||||||
denominator: weighted-average common stock subject to possible redemption | |||||||||||||
basic and diluted weighted-average shares outstanding | |||||||||||||
basic and diluted net income per share | |||||||||||||
non-redeemable common stock | |||||||||||||
numerator: net income minus net earnings | |||||||||||||
net income allocable to common stock subject to possible redemption | |||||||||||||
non-redeemable net income | |||||||||||||
denominator: weighted-average non-redeemable common stock |
