LCID
Lucid Group, Inc. (LCID)
Last Price$2.1(4.5%)
Market Cap$5,501.6M
$807.8M
+35.7% YoY
($2,713.9M)
-4.0% YoY
($1,945.9M)
Net Debt to FCF - 0.7x
($2,903.5M)
(359.4% margin)

LCID Income Statement

LCID Income Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$595.3M (2.1%) YoY
$1,340.8M 29.2% YoY
(225.2%) margin
Cost of revenue
$1,936.1M 17.6% YoY
Operating expenses
$1,758.8M 13.0% YoY
Net income
$2,828.4M 116.8% YoY
(475.1%) margin
Other: $2,803.9M
R&D
$937.0M 14.1% YoY
157.4% of revenue
SG&A
$797.2M 8.5% YoY
133.9% of revenue

LCID Income statement key metrics

Annual
Quarterly
LTM

Revenue

$595.3M -2.1% YoY

Operating Income

($3,099.6M) +19.5% YoY

Net Income

($2,828.4M) +116.8% YoY

LCID Balance Sheet

LCID Balance Sheet Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$8,512.7M
Current assets ($4,757.2M, 55.9% of total)
$3,859.7M (45.3%)
Other current assets
$845.6M (9.9%)
Non-current assets ($3,755.6M, 44.1% of total)
$461.0M (5.4%)
Other non-current assets
$262.2M (3.1%)
Financial position
($1,431.8M)
$3,859.7M$2,427.9M
Cash & Short-term Investments
Total Debt

LCID Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$8,512.7M +8.0% YoY

Liabilities

$3,661.0M +3.7% YoY

Shareholder's Equity

$4,851.7M +11.5% YoY

LCID Cash Flow Statement

LCID Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$1,737.3M($2,489.8M)($947.0M)$3,070.9M$0.0$1,371.5M

LCID Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

($2,489.8M) +11.8% YoY

Capital Expenditure (CAPEX)

($910.6M) -15.3% YoY

Free Cash Flow (FCF)

($3,400.4M) +3.0% YoY

LCID Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'19Dec'20Dec'21Dec'22Dec'23
% growth
4.6
0.0%
4.0
(13.4%)
27.1
581.9%
608.2
2,143.3%
595.3
(2.1%)
Cost of Goods Sold (COGS)3.93.1154.91,646.11,936.1
% margin
0.7
14.5%
0.9
22.8%
(127.8)
(471.3%)
(1,037.9)
(170.7%)
(1,340.8)
(225.2%)
Operating Expenses258.6600.11,402.71,556.11,758.8
Research & Development Expenses (R&D)220.2511.1750.2821.5937.0
Selling, General & Administrative Expenses (SG&A)38.489.0652.5734.6797.2
(257.9)
(5,619.5%)
(599.2)
(15,071.1%)
(1,530.4)
(5,645.1%)
(2,594.0)
(426.5%)
(3,099.6)
(520.7%)
Interest Income8.50.11.456.8204.3
Interest Expense8.50.11.430.624.9
Pre-tax Income(277.3)(719.6)(2,579.7)(1,304.1)(2,827.4)
% effective tax rate
0.0
(0.0%)
(0.2)
0.0%
0.0
(0.0%)
0.4
(0.0%)
1.0
(0.0%)
% margin
(277.4)
(6,042.6%)
(719.4)
(18,093.1%)
(2,579.8)
(9,515.6%)
(1,304.5)
(214.5%)
(2,828.4)
(475.1%)
EPS(11.17)(28.98)(3.48)(0.78)(1.36)
Diluted EPS(11.17)(28.98)(3.48)(0.77)(1.36)
% margin
(254.1)
(5,535.8%)
(709.3)
(17,839.2%)
(2,502.9)
(9,231.9%)
(1,067.2)
(175.5%)
(2,568.9)
(431.6%)