Financhill
Sell
1

AYRO Quote, Financials, Valuation and Earnings

Last price:
$0.43
Seasonality move :
20.57%
Day range:
$0.40 - $0.45
52-week range:
$0.40 - $1.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
13.54x
P/B ratio:
0.78x
Volume:
70.6K
Avg. volume:
81.3K
1-year change:
-72.34%
Market cap:
$3.7M
Revenue:
$63.8K
EPS (TTM):
-$4.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6M $2.7M $3M $498.9K $63.8K
Revenue Growth (YoY) 80.2% 67.3% 11.44% -83.32% -87.22%
 
Cost of Revenues $1.8M $4.8M $6M $5.1M $6.7M
Gross Profit -$166.5K -$2.1M -$3.1M -$4.6M -$6.6M
Gross Profit Margin -10.38% -77.93% -102.09% -929.03% -10328.49%
 
R&D Expenses $1.9M $11.4M $6.8M $7.4M $1.5M
Selling, General & Admin $8M $19.6M $13.4M $16.1M $9.6M
Other Inc / (Exp) -$330K -- $159.3K -$6.4M $15.5M
Operating Expenses $9.9M $31M $20.2M $23.5M $11.1M
Operating Income -$10.1M -$33.1M -$23.3M -$28.2M -$17.7M
 
Net Interest Expenses $327.2K -- -- -- --
EBT. Incl. Unusual Items -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
 
Basic EPS (Cont. Ops) -$5.84 -$7.52 -$4.95 -$8.19 -$2.02
Diluted EPS (Cont. Ops) -$5.84 -$7.52 -$4.95 -$8.19 -$2.02
Weighted Average Basic Share $1.9M $4.4M $4.6M $4.8M $6.2M
Weighted Average Diluted Share $1.9M $4.4M $4.6M $4.8M $6.2M
 
EBITDA -$9.9M -$32.3M -$22.3M -$26.9M -$15.8M
EBIT -$10.4M -$33.1M -$23.3M -$28.2M -$17.7M
 
Revenue (Reported) $1.6M $2.7M $3M $498.9K $63.8K
Operating Income (Reported) -$10.1M -$33.1M -$23.3M -$28.2M -$17.7M
Operating Income (Adjusted) -$10.4M -$33.1M -$23.3M -$28.2M -$17.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $782.7K $813.3K $608.9K $157.9K --
Revenue Growth (YoY) 441.18% 3.91% -25.13% -74.07% --
 
Cost of Revenues $1.1M $2.7M $1.1M $4.4M $4.1M
Gross Profit -$342.4K -$1.9M -$474.9K -$4.2M -$4.1M
Gross Profit Margin -43.75% -237.44% -78% -2655.23% --
 
R&D Expenses $921.1K $2.3M $3.1M $1.5M $95.4K
Selling, General & Admin $3.7M $3.5M $3.4M $4.1M $2.4M
Other Inc / (Exp) $219.4K -- $124K -$311.1K $932.1K
Operating Expenses $4.6M $5.9M $6.5M $5.7M $2.5M
Operating Income -$5M -$7.8M -$6.9M -$9.9M -$6.6M
 
Net Interest Expenses $2.5K -- -- -- --
EBT. Incl. Unusual Items -$4.8M -$7.8M -$6.7M -$10.1M -$5.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.8M -$7.8M -$6.7M -$10.1M -$5.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$7.8M -$6.7M -$10.1M -$5.6M
 
Basic EPS (Cont. Ops) -$1.40 -$1.68 -$1.44 -$2.72 -$1.24
Diluted EPS (Cont. Ops) -$1.40 -$1.68 -$1.44 -$2.72 -$1.24
Weighted Average Basic Share $3.4M $4.6M $4.7M $5M $7.3M
Weighted Average Diluted Share $3.4M $4.6M $4.7M $5M $7.3M
 
EBITDA -$4.6M -$7.6M -$6.6M -$9.5M -$6.2M
EBIT -$4.8M -$7.8M -$6.9M -$9.9M -$6.6M
 
Revenue (Reported) $782.7K $813.3K $608.9K $157.9K --
Operating Income (Reported) -$5M -$7.8M -$6.9M -$9.9M -$6.6M
Operating Income (Adjusted) -$4.8M -$7.8M -$6.9M -$9.9M -$6.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6M $2.7M $3M $498.9K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8M $4.8M $6M $5.1M $6.7M
Gross Profit -$166.5K -$2.1M -$3.1M -$4.6M -$6.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9M $11.4M $6.9M $7.4M $1.5M
Selling, General & Admin $8M $19.6M $13.4M $16.1M $9.6M
Other Inc / (Exp) -$330K $40.6K $170K -$6.4M $15.5M
Operating Expenses $9.9M $31M $20.2M $23.5M $11.1M
Operating Income -$10.1M -$33.1M -$23.3M -$28.2M -$17.7M
 
Net Interest Expenses $327.2K -- -- -- --
EBT. Incl. Unusual Items -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
 
Basic EPS (Cont. Ops) -$7.48 -$7.52 -$4.91 -$8.16 -$2.17
Diluted EPS (Cont. Ops) -$7.48 -$7.52 -$4.91 -$8.16 -$2.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.9M -$32.3M -$22.3M -$26.9M -$15.8M
EBIT -$10.4M -$33.1M -$23.3M -$28.2M -$17.7M
 
Revenue (Reported) $1.6M $2.7M $3M $498.9K --
Operating Income (Reported) -$10.1M -$33.1M -$23.3M -$28.2M -$17.7M
Operating Income (Adjusted) -$10.4M -$33.1M -$23.3M -$28.2M -$17.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7M $3M $498.9K $63.8K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8M $6M $5.1M $6.7M --
Gross Profit -$2.1M -$3.1M -$4.6M -$6.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $11.4M $6.9M $7.4M $1.5M --
Selling, General & Admin $19.6M $13.4M $16.1M $9.6M --
Other Inc / (Exp) $40.6K $170K -$6.4M $15.5M --
Operating Expenses $31M $20.2M $23.5M $11.1M --
Operating Income -$33.1M -$23.3M -$28.2M -$17.7M --
 
Net Interest Expenses $2K -- -- -- --
EBT. Incl. Unusual Items -$33.1M -$22.9M -$34.2M -$1.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$33.1M -$22.9M -$34.2M -$1.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$33.1M -$22.9M -$34.2M -$1.8M --
 
Basic EPS (Cont. Ops) -$7.52 -$4.91 -$8.16 -$2.17 --
Diluted EPS (Cont. Ops) -$7.52 -$4.91 -$8.16 -$2.81 --
Weighted Average Basic Share $17.6M $18.5M $19.1M $24.7M --
Weighted Average Diluted Share $17.6M $18.5M $19.1M $35.7M --
 
EBITDA -$32.3M -$22.3M -$26.9M -$15.8M --
EBIT -$33.1M -$23.3M -$28.2M -$17.7M --
 
Revenue (Reported) $2.7M $3M $498.9K $63.8K --
Operating Income (Reported) -$33.1M -$23.3M -$28.2M -$17.7M --
Operating Income (Adjusted) -$33.1M -$23.3M -$28.2M -$17.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.5M $69.2M $39.1M $33.4M $16M
Short Term Investments -- -- $9.8M -- $4.1M
Accounts Receivable, Net $765.9K $969.4K $510.1K $219K --
Inventory $1.2M $3.7M $970.4K $3.4M --
Prepaid Expenses -- -- $1.5M $1.9M $972.3K
Other Current Assets $1.6M $2.3M -- -- --
Total Current Assets $40.1M $76.2M $51.9M $49M $21.3M
 
Property Plant And Equipment $1.7M $1.8M $3M $3.8M $429.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $143.9K -- -- -- --
Other Long-Term Assets $22.5K $129.6K $73.7K $95.5K $46.7K
Total Assets $42M $78.1M $55M $52.9M $21.7M
 
Accounts Payable $767.2K $647.1K $1.1M $2.5M $1.9M
Accrued Expenses $665.1K $3M $958.9K $977K $162.6K
Current Portion Of Long-Term Debt $7.6K -- -- -- --
Current Portion Of Capital Lease Obligations $123.1K $206.4K $165.8K $196.7K $219.1K
Other Current Liabilities -- -- -- $104.5K $68.9K
Total Current Liabilities $1.6M $3.8M $2.2M $4.3M $4.2M
 
Long-Term Debt $14.1K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.6M $4.7M $2.9M $27.5M $9.5M
 
Common Stock $2.7K $3.7K $470 $11.2M $7.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $39.4M $73.4M $52.1M $14.1M $4.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $39.4M $73.4M $52.1M $25.3M $12.3M
 
Total Liabilities and Equity $42M $78.1M $55M $52.9M $21.7M
Cash and Short Terms $36.5M $69.2M $48.9M $33.4M $20.1M
Total Debt $21.6K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.5M $69.2M $39.1M $33.4M $16M
Short Term Investments -- -- $9.8M -- $4.1M
Accounts Receivable, Net $765.9K $969.4K $510.1K $219K --
Inventory $1.2M $3.7M $970.4K $3.4M --
Prepaid Expenses -- -- $1.5M $1.9M $972.3K
Other Current Assets $1.6M $2.3M -- -- --
Total Current Assets $40.1M $76.2M $51.9M $49M $21.3M
 
Property Plant And Equipment $1.7M $1.8M $3M $3.8M $429.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $143.9K -- -- -- --
Other Long-Term Assets $22.5K $129.6K $73.7K $95.5K $46.7K
Total Assets $42M $78.1M $55M $52.9M $21.7M
 
Accounts Payable $767.2K $647.1K $1.1M $2.5M $1.9M
Accrued Expenses $665.1K $3M $958.9K $977K $162.6K
Current Portion Of Long-Term Debt $7.6K -- -- -- --
Current Portion Of Capital Lease Obligations $123.1K $206.4K $165.8K $196.7K $219.1K
Other Current Liabilities -- -- -- $104.5K $68.9K
Total Current Liabilities $1.6M $3.8M $2.2M $4.3M $4.2M
 
Long-Term Debt $14.1K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.6M $4.7M $2.9M $27.5M $9.5M
 
Common Stock $2.7K $3.7K $470 $11.2M $7.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$5.1M
Minority Interest, Total -- -- -- -- --
Total Equity $39.4M $73.4M $52.1M $25.3M $12.3M
 
Total Liabilities and Equity $42M $78.1M $55M $52.9M $21.7M
Cash and Short Terms $36.5M $69.2M $48.9M $33.4M $20.1M
Total Debt $21.6K -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
Depreciation & Amoritzation $559.1K $734K $955.7K $1.2M $1.9M
Stock-Based Compensation $1.8M $7.6M $1.2M $918.1K $713.8K
Change in Accounts Receivable -$732.5K -$302.9K $454.9K -$53.4K $29.9K
Change in Inventories -$5K -$2.7M $830.9K -$5.5M -$1.8M
Cash From Operations -$10M -$26.6M -$18.7M -$26.2M -$13.3M
 
Capital Expenditures $518.7K $600.4K $1.6M $2.2M $199.3K
Cash Acquisitions $3.1M -- -- -- --
Cash From Investing $2.5M -$600.4K -$11.3M $8.9M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- -- -- --
Long-Term Debt Repaid -$1.7M -$21.6K -- -- --
Repurchase of Common Stock -- -- -- -- -$10.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $43.4M $59.9M -- $21.6M -$10.9M
 
Beginning Cash (CF) $641.8K $36.5M $69.2M $39.1M $43.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.9M $32.6M -$30.1M $4.3M -$27.2M
Ending Cash (CF) $36.5M $69.2M $39.1M $43.4M $16.2M
 
Levered Free Cash Flow -$10.5M -$27.2M -$20.4M -$28.4M -$13.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.8M -$7.8M -$6.7M -$10.1M -$5.6M
Depreciation & Amoritzation $134.8K $200.4K $357.5K $335.3K $457.1K
Stock-Based Compensation $1.4M $558.3K $316.3K $186.3K $657.3K
Change in Accounts Receivable -$379.4K -$236.3K -$56.1K -$127.5K --
Change in Inventories $401.3K -$1.1M $368.8K -$2.1M -$57.3K
Cash From Operations -$3.5M -$7.9M -$5.8M -$4.9M -$3M
 
Capital Expenditures -$74.1K $30.8K $628.6K $78.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $74.2K -$30.8K $5.4M $35M $12.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.8K -- -- -- --
Repurchase of Common Stock -- -- -- -- -$5.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $12M -- -- -- -$5.8M
 
Beginning Cash (CF) $27.9M $77.1M $39.4M $13.3M $12.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.6M -$7.9M -$332.3K $30.2M $3.4M
Ending Cash (CF) $36.5M $69.2M $39.1M $43.4M $16.2M
 
Levered Free Cash Flow -$3.4M -$7.9M -$6.4M -$5M -$3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.8M -$33.1M -$22.9M -$34.2M -$1.8M
Depreciation & Amoritzation $559.1K $734K $955.7K $1.2M $1.9M
Stock-Based Compensation $1.8M $7.6M $1.2M $918.1K $713.7K
Change in Accounts Receivable -$732.4K -$302.9K $454.9K -$53.4K $29.9K
Change in Inventories -$5K -$2.7M $830.8K -$5.5M -$1.8M
Cash From Operations -$10M -$26.6M -$18.7M -$26.2M -$13.3M
 
Capital Expenditures $518.7K $600.4K $1.6M $2.2M --
Cash Acquisitions $3.1M -- -- -- --
Cash From Investing $2.5M -$600.4K -$11.3M $8.9M -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- -- -- --
Long-Term Debt Repaid -$1.7M -$21.6K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $43.4M $59.9M -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.9M $32.6M -$30.1M $4.3M -$27.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.5M -$27.2M -$20.4M -$28.4M -$13.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$33.1M -$22.9M -$34.2M -$1.8M --
Depreciation & Amoritzation $734K $955.7K $1.2M $1.9M --
Stock-Based Compensation $7.6M $1.2M $918.1K $713.8K --
Change in Accounts Receivable -$302.9K $454.9K -$53.4K $29.9K --
Change in Inventories -$2.7M $830.8K -$5.5M -$1.8M --
Cash From Operations -$26.6M -$18.7M -$26.2M -$13.3M --
 
Capital Expenditures $600.4K $1.6M $2.2M $162.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$600.4K -$11.3M $8.9M -$3.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21.6K -- -- -- --
Repurchase of Common Stock -- -- -- -$10.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing $59.9M -- $21.6M -$10.9M --
 
Beginning Cash (CF) $293M $193M $97.9M $85.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.6M -$30.1M $4.3M -$27.2M --
Ending Cash (CF) $325.6M $162.9M $102.3M $58.5M --
 
Levered Free Cash Flow -$27.2M -$20.4M -$28.4M -$13.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Stock Ideas

Sell
36
Is MSFT Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 30x

Sell
30
Is AAPL Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 28x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 33x

Alerts

Buy
55
SLNO alert for Apr 9

Soleno Therapeutics [SLNO] is up 7.3% over the past day.

Sell
20
HELE alert for Apr 9

Helen Of Troy [HELE] is up 10.1% over the past day.

Sell
18
OXM alert for Apr 9

Oxford Industries [OXM] is up 17.72% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock