Company logo

AYRO - Ayro, Inc.

NASDAQ -> Consumer Cyclical -> Auto Manufacturers
Round Rock, United States
Type: Equity

AYRO price evolution
AYRO
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $2.73 $14.09 $15.46 $43.44
Short term investments $22.87 $23.64
Net receivables $0.13 $0.14 $0.22
Inventory $3.21 $3.31 $3.68 $3.43
Total current assets $33.38 $41.99 $44.33 $48.98
Long term investments
Property, plant & equipment $2.49 $2.92 $3.46 $3.79
Goodwill & intangible assets
Total noncurrent assets $3 $3.55 $3.88
Total investments $22.87 $23.64
Total assets $35.93 $45 $47.87 $52.86
Current liabilities
Accounts payable $1.38 $3.5 $2.38 $2.46
Deferred revenue
Short long term debt $0.21 $0.2 $0.2
Total current liabilities $5.09 $6.55 $4.03 $4.31
Long term debt $0.4 $0.45 $0.5
Total noncurrent liabilities $11.48 $22.09 $23.22
Total debt $0.6 $0.65 $0.7
Total liabilities $13.98 $18.02 $26.12 $27.53
Shareholders' equity
Retained earnings -$111.5 -$112.05 -$118.97 -$115.33
Other shareholder equity
Total shareholder equity $12.83 $7.01 $14.14
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $43.44 $39.1 $69.16 $36.54
Short term investments $9.85
Net receivables $0.22 $0.51 $0.97 $0.77
Inventory $3.43 $0.97 $3.74 $1.17
Total current assets $48.98 $51.9 $76.15 $40.08
Long term investments
Property, plant & equipment $3.79 $3.01 $1.85 $1.71
Goodwill & intangible assets $0.09 $0.14
Total noncurrent assets $3.88 $3.09 $1.98 $1.88
Total investments $9.85
Total assets $52.86 $54.99 $78.13 $41.96
Current liabilities
Accounts payable $2.46 $1.11 $0.65 $0.77
Deferred revenue
Short long term debt $0.2 $0.17 $0.21 $0.13
Total current liabilities $4.31 $2.24 $3.84 $1.59
Long term debt $0.5 $0.69 $0.86 $1.02
Total noncurrent liabilities $23.22 $0.69 $0.86 $1.02
Total debt $0.7 $0.86 $1.07 $1.15
Total liabilities $27.53 $2.93 $4.7 $2.6
Shareholders' equity
Retained earnings -$115.33 -$81.17 -$58.23 -$25.15
Other shareholder equity
Total shareholder equity $14.14 $52.06 $73.42 $39.36
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $0.01 $0.06 $0.16
Cost of revenue $1.07 $1.18 $4.35
Gross Profit -$0.19 -$1.07 -$1.12 -$4.19
Operating activities
Research & development $0.62 $0.76 $1.55
Selling, general & administrative $2.26 $3.33 $4.11
Total operating expenses $1.65 $2.88 $4.09 $5.66
Operating income -$3.96 -$5.22 -$9.85
Income from continuing operations
EBIT $6.91 -$3.64 -$10.09
Income tax expense
Interest expense $2.86
Net income
Net income -$1.7 $6.91 -$3.64 -$10.09
Income (for common shares) $4.37 -$7.19 -$13.36
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $0.5 $2.99 $2.68 $1.6
Cost of revenue $5.13 $6.04 $4.77 $1.77
Gross Profit -$4.64 -$3.05 -$2.09 -$0.17
Operating activities
Research & development $7.42 $6.85 $11.45 $1.92
Selling, general & administrative $16.1 $13.38 $19.59 $8.02
Total operating expenses $23.52 $20.22 $31.04 $9.94
Operating income -$28.16 -$23.28 -$33.13 -$10.11
Income from continuing operations
EBIT -$34.16 -$22.94 -$33.08 -$10.44
Income tax expense
Interest expense $0 $0.33
Net income
Net income -$34.16 -$22.94 -$33.08 -$10.76
Income (for common shares) -$39.04 -$22.94 -$33.08 -$11.2
(in millions $) 30 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income $6.91 -$3.64 -$10.09
Operating activities
Depreciation $0.61 $0.39 $0.34
Business acquisitions & disposals
Stock-based compensation -$0 $0.06 $0.19
Total cash flows from operations -$2.15 -$4.68 -$4.88
Investing activities
Capital expenditures $0
Investments $1.15 -$23.3 $35.04
Total cash flows from investing -$15.25 $1.15 -$23.3 $35.03
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$5.1
Effect of exchange rate
Change in cash and equivalents -$30.69 -$1.37 -$27.98 $30.15
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$34.16 -$22.94 -$33.08 -$10.76
Operating activities
Depreciation $1.24 $0.96 $0.73 $0.56
Business acquisitions & disposals $3.06
Stock-based compensation $0.92 $1.24 $7.56 $1.83
Total cash flows from operations -$26.18 -$18.73 -$26.63 -$10.02
Investing activities
Capital expenditures -$2.07 -$1.59 -$0.54 -$0.5
Investments $11.01 -$9.69
Total cash flows from investing $8.89 -$11.34 -$0.6 $2.54
Financing activities
Dividends paid
Sale and purchase of stock $59.78 $43.8
Net borrowings -$0.02 -$0.43
Total cash flows from financing $21.63 $59.86 $43.37
Effect of exchange rate
Change in cash and equivalents $4.34 -$30.06 $32.62 $35.9
Fundamentals
Market cap $4.83M
Enterprise value N/A
Shares outstanding 7.00M
Revenue $221.68K
EBITDA N/A
EBIT N/A
Net Income -$8.51M
Revenue Q/Q -93.86%
Revenue Y/Y -76.66%
P/E ratio -0.57
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 21.80
P/B ratio N/A
Book/Share N/A
Cash/Share 0.39
EPS -$1.22
ROA -18.75%
ROE N/A
Debt/Equity 1.95
Net debt/EBITDA N/A
Current ratio 6.55
Quick ratio 5.92