Company logo

AYRO - Ayro, Inc.

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

AYRO price evolution
AYRO
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $43.44 $13.29 $13.57 $31.99
Short term investments $34.63 $19.46 $9.76
Net receivables $0.22 $0.14 $0.1 $0.11
Inventory $3.43 $4.35 $3.05 $1.52
Total current assets $48.98 $55.49 $39.46 $45.53
Long term investments
Property, plant & equipment $3.79 $4.22 $3.95 $3.7
Goodwill & intangible assets
Total noncurrent assets $3.88 $4.31 $4.04 $3.78
Total investments $34.63 $19.46 $9.76
Total assets $52.86 $59.8 $43.49 $49.31
Current liabilities
Accounts payable $2.46 $0.83 $0.72 $0.75
Deferred revenue
Short long term debt $0.2 $0.19 $0.18 $0.17
Total current liabilities $4.31 $2.01 $1.8 $1.81
Long term debt $0.5 $0.55 $0.6 $0.65
Total noncurrent liabilities $23.22 $22.55 $0.6 $0.65
Total debt $0.7 $0.74 $0.78 $0.82
Total liabilities $27.53 $24.56 $2.41 $2.46
Shareholders' equity
Retained earnings -$115.33 -$105.24 -$92.65 -$86.65
Other shareholder equity
Total shareholder equity $14.14 $27.31 $41.09 $46.85
(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 $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $0.16 $0.09 $0.14 $0.11
Cost of revenue $4.35 $0.23 $0.33 $0.22
Gross Profit -$4.19 -$0.14 -$0.19 -$0.11
Operating activities
Research & development $1.55 $1.34 $2.41 $2.13
Selling, general & administrative $4.11 $4.76 $3.67 $3.56
Total operating expenses $5.66 $6.1 $6.07 $5.69
Operating income -$9.85 -$6.24 -$6.27 -$5.8
Income from continuing operations
EBIT -$10.09 -$12.59 -$6 -$5.48
Income tax expense
Interest expense
Net income
Net income -$10.09 -$12.59 -$6 -$5.48
Income (for common shares) -$13.36 -$14.2 -$6 -$5.48
(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 $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$10.09 -$12.59 -$6 -$5.48
Operating activities
Depreciation $0.34 $0.37 $0.3 $0.23
Business acquisitions & disposals
Stock-based compensation $0.19 $0.22 $0.24 $0.27
Total cash flows from operations -$4.88 -$6.41 -$8.36 -$6.54
Investing activities
Capital expenditures $0 -$0.8 -$0.5 -$0.77
Investments $35.04 -$14.69 -$9.55 $0.21
Total cash flows from investing $35.03 -$15.5 -$10.06 -$0.57
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing
Effect of exchange rate
Change in cash and equivalents $30.15 -$0.28 -$18.42 -$7.11
(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 $6.68M
Enterprise value -$36.06M
Shares outstanding 4.91M
Revenue $498.92K
EBITDA -$32.92M
EBIT -$34.16M
Net Income -$34.16M
Revenue Q/Q -74.07%
Revenue Y/Y -83.32%
P/E ratio -0.20
EV/Sales -72.27
EV/EBITDA 1.10
EV/EBIT 1.06
P/S ratio 13.39
P/B ratio 0.47
Book/Share 2.88
Cash/Share 8.84
EPS -$6.95
ROA -66.50%
ROE -105.61%
Debt/Equity 1.95
Net debt/EBITDA 0.48
Current ratio 11.37
Quick ratio 10.57