
Mobileye Global (MBLY) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
506.0M
Gross Profit
252.0M
49.80%
Operating Income
-74.0M
-14.62%
Net Income
-67.0M
-13.24%
EPS (Diluted)
$-0.08
Balance Sheet Metrics
Total Assets
12.5B
Total Liabilities
449.0M
Shareholders Equity
12.0B
Debt to Equity
0.04
Cash Flow Metrics
Operating Cash Flow
111.0M
Free Cash Flow
95.0M
Revenue & Profitability Trend
Mobileye Global Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.7B | 2.1B | 1.9B | 1.4B | 967.0M |
Cost of Goods Sold | 913.0M | 1.0B | 947.0M | 731.0M | 591.0M |
Gross Profit | 741.0M | 1.0B | 922.0M | 655.0M | 376.0M |
Gross Margin % | 44.8% | 50.4% | 49.3% | 47.3% | 38.9% |
Operating Expenses | |||||
Research & Development | 1.1B | 889.0M | 789.0M | 544.0M | 440.0M |
Selling, General & Administrative | 188.0M | 191.0M | 170.0M | 168.0M | 149.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.3B | 1.1B | 959.0M | 712.0M | 589.0M |
Operating Income | -530.0M | -33.0M | -37.0M | -57.0M | -213.0M |
Operating Margin % | -32.0% | -1.6% | -2.0% | -4.1% | -22.0% |
Non-Operating Items | |||||
Interest Income | 0 | 0 | 18.0M | 3.0M | 6.0M |
Interest Expense | 0 | 0 | 24.0M | 0 | 0 |
Other Non-Operating Income | -2.7B | - | 11.0M | -3.0M | -5.0M |
Pre-tax Income | -3.2B | 16.0M | -32.0M | -57.0M | -212.0M |
Income Tax | -73.0M | 43.0M | 50.0M | 18.0M | -16.0M |
Effective Tax Rate % | 0.0% | 268.8% | 0.0% | 0.0% | 0.0% |
Net Income | -3.1B | -27.0M | -82.0M | -75.0M | -196.0M |
Net Margin % | -186.8% | -1.3% | -4.4% | -5.4% | -20.3% |
Key Metrics | |||||
EBITDA | 38.0M | 529.0M | 559.0M | 469.0M | 251.0M |
EPS (Basic) | $-3.82 | $-0.03 | $-0.11 | $-0.09 | $-0.25 |
EPS (Diluted) | $-3.82 | $-0.03 | $-0.11 | $-0.09 | $-0.25 |
Basic Shares Outstanding | 809000000 | 805000000 | 759000000 | 795761905 | 795761905 |
Diluted Shares Outstanding | 809000000 | 805000000 | 759000000 | 795761905 | 795761905 |
Income Statement Trend
Mobileye Global Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.4B | 1.2B | 1.0B | 616.0M | 85.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 212.0M | 357.0M | 269.0M | 155.0M | 93.0M |
Inventory | 415.0M | 391.0M | 113.0M | 97.0M | 128.0M |
Other Current Assets | 121.0M | 106.0M | 110.0M | 76.0M | 54.0M |
Total Current Assets | 2.2B | 2.1B | 1.5B | 2.3B | 1.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 18.0B | 23.8B | 24.3B | 24.9B | 25.4B |
Intangible Assets | 1.6B | 2.1B | 2.5B | 3.1B | 3.6B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 138.0M | 116.0M | 119.0M | 115.0M | 108.0M |
Total Non-Current Assets | 10.4B | 13.5B | 13.9B | 14.4B | 14.8B |
Total Assets | 12.6B | 15.6B | 15.4B | 16.7B | 16.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 190.0M | 229.0M | 189.0M | 160.0M | 109.0M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 34.0M | 48.0M | 34.0M | 49.0M | 27.0M |
Total Current Liabilities | 333.0M | 403.0M | 384.0M | 474.0M | 310.0M |
Non-Current Liabilities | |||||
Long-term Debt | - | - | - | - | - |
Deferred Tax Liabilities | 47.0M | 148.0M | 162.0M | 181.0M | 208.0M |
Other Non-Current Liabilities | 50.0M | 46.0M | 45.0M | 17.0M | 23.0M |
Total Non-Current Liabilities | 159.0M | 250.0M | 263.0M | 292.0M | 310.0M |
Total Liabilities | 492.0M | 653.0M | 647.0M | 766.0M | 620.0M |
Equity | |||||
Common Stock | 8.0M | 8.0M | 9.0M | 15.9B | 15.8B |
Retained Earnings | -3.1B | 30.0M | 57.0M | 0 | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 12.1B | 14.9B | 14.8B | 15.9B | 15.8B |
Key Metrics | |||||
Total Debt | 0 | 0 | 0 | 0 | 0 |
Working Capital | 1.8B | 1.7B | 1.1B | 1.8B | 1.4B |
Balance Sheet Composition
Mobileye Global Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -3.1B | -27.0M | -82.0M | -75.0M | -196.0M |
Depreciation & Amortization | 506.0M | 513.0M | 567.0M | 526.0M | 463.0M |
Stock-Based Compensation | 279.0M | 252.0M | 174.0M | 97.0M | 85.0M |
Working Capital Changes | 87.0M | -352.0M | -138.0M | 60.0M | -24.0M |
Operating Cash Flow | -2.3B | 389.0M | 540.0M | 599.0M | 271.0M |
Investing Activities | |||||
Capital Expenditures | -81.0M | -98.0M | -111.0M | -143.0M | -91.0M |
Acquisitions | - | 0 | 0 | 0 | -745.0M |
Investment Purchases | -62.0M | 0 | 0 | - | - |
Investment Sales | 23.0M | 0 | 0 | - | - |
Investing Cash Flow | -120.0M | -98.0M | 1.2B | -157.0M | -965.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | 0 | 0 | -337.0M | 0 | 0 |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -66.0M | -100.0M | -1.3B | 91.0M | 732.0M |
Free Cash Flow | 319.0M | 296.0M | 435.0M | 456.0M | 180.0M |
Net Change in Cash | -2.5B | 191.0M | 410.0M | 533.0M | 38.0M |
Cash Flow Trend
Mobileye Global Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-3.63
Forward P/E
33.85
Price to Book
0.94
Price to Sales
5.88
PEG Ratio
0.13
Profitability Ratios
Profit Margin
-153.91%
Operating Margin
-14.63%
Return on Equity
-22.07%
Return on Assets
-1.72%
Financial Health
Current Ratio
6.91
Debt to Equity
0.46
Beta
0.51
Per Share Data
EPS (TTM)
$-3.65
Book Value per Share
$14.80
Revenue per Share
$2.37
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mbly | 11.4B | -3.63 | 0.94 | -22.07% | -153.91% | 0.46 |
O'Reilly Automotive | 89.5B | 38.10 | -72.87 | -174.09% | 14.16% | -6.75 |
AutoZone | 71.8B | 28.93 | -17.97 | -56.06% | 13.56% | -3.17 |
Genuine Parts | 19.4B | 23.96 | 4.11 | 17.44% | 3.40% | 136.09 |
Aptiv PLC | 17.9B | 18.58 | 1.85 | 9.46% | 5.12% | 83.69 |
Magna International | 12.9B | 10.80 | 1.04 | 10.35% | 2.91% | 62.90 |
Financial data is updated regularly. All figures are in the company's reporting currency.