
Polestar Automotive (PSNYW) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2024Income Metrics
Revenue
572.6M
Gross Profit
1.7M
0.30%
Operating Income
-234.6M
-40.97%
Net Income
-267.0M
-46.62%
Balance Sheet Metrics
Total Assets
3.8B
Total Liabilities
5.7B
Shareholders Equity
-1.8B
Cash Flow Metrics
Free Cash Flow
63.0M
Revenue & Profitability Trend
Polestar Automotive Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.0B | 2.4B | 2.4B | 1.3B | 610.2M |
Cost of Goods Sold | 2.9B | 2.8B | 2.3B | 1.3B | 553.7M |
Gross Profit | -876.2M | -410.1M | 100.8M | 9.7M | 56.5M |
Gross Margin % | -43.1% | -17.3% | 4.1% | 0.7% | 9.3% |
Operating Expenses | |||||
Research & Development | 38.4M | 157.3M | 174.9M | 234.0M | 183.8M |
Selling, General & Administrative | 890.7M | 944.2M | 838.4M | 685.0M | 314.9M |
Other Operating Expenses | -24.4M | 10.6M | 369.3M | -1.2M | -635.0K |
Total Operating Expenses | 904.6M | 1.1B | 1.4B | 917.9M | 498.1M |
Operating Income | -1.8B | -1.5B | -1.3B | -909.3M | -443.0M |
Operating Margin % | -87.6% | -64.3% | -52.5% | -67.5% | -72.6% |
Non-Operating Items | |||||
Interest Income | 21.1M | 32.3M | 7.7M | 1.4M | 3.2M |
Interest Expense | 335.4M | 205.7M | 77.5M | 45.2M | 26.5M |
Other Non-Operating Income | 37.5M | 504.9M | 904.0M | -19.3M | -5.0M |
Pre-tax Income | -2.1B | -1.2B | -447.8M | -972.4M | -471.3M |
Income Tax | -9.2M | -9.5M | 29.7M | -3.1M | 13.5M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -2.0B | -1.2B | -477.5M | -969.3M | -484.9M |
Net Margin % | -100.8% | -49.9% | -19.5% | -72.0% | -79.5% |
Key Metrics | |||||
EBITDA | -1.7B | -1.4B | -1.1B | -690.1M | -223.7M |
EPS (Basic) | $-0.97 | $-0.56 | $-0.24 | $-0.46 | $-0.23 |
EPS (Diluted) | $-0.97 | $-0.56 | $-0.24 | $-0.46 | $-0.23 |
Basic Shares Outstanding | 2110285000 | 2110069000 | 2027328000 | 2115295062 | 2115295062 |
Diluted Shares Outstanding | 2110285000 | 2110069000 | 2027328000 | 2115295062 | 2115295062 |
Income Statement Trend
Polestar Automotive Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 739.2M | 768.3M | 973.9M | 756.7M | 316.4M |
Short-term Investments | - | - | 0 | 1.3M | 0 |
Accounts Receivable | 190.2M | 187.7M | 318.8M | 172.4M | 307.7M |
Inventory | 1.1B | 927.7M | 630.2M | 545.7M | 432.5M |
Other Current Assets | 32.4M | 30.6M | 10.8M | 10.0M | 2.7M |
Total Current Assets | 2.3B | 2.3B | 2.1B | 1.6B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 202.7M | 181.4M | 82.3M | 97.3M | 0 |
Goodwill | 1.1B | 1.5B | 1.4B | 1.4B | 1.2B |
Intangible Assets | 997.1M | 1.4B | 1.3B | 1.3B | 1.1B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 121.3M | 52.1M | 16.6M | 5.5M | 3.6M |
Total Non-Current Assets | 1.8B | 2.0B | 1.8B | 1.7B | 1.4B |
Total Assets | 4.1B | 4.3B | 3.9B | 3.3B | 2.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 893.9M | 368.1M | 1.0B | 1.5B | 1.1B |
Short-term Debt | 2.6B | 2.1B | 1.4B | 666.4M | 374.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 194.1M | 186.1M | 207.8M | 131.1M | 13.6M |
Total Current Liabilities | 4.7B | 3.6B | 3.2B | 3.0B | 1.9B |
Non-Current Liabilities | |||||
Long-term Debt | 2.4B | 1.5B | 75.0M | 66.6M | 61.8M |
Deferred Tax Liabilities | 630.0K | 3.3M | 12.5M | 509.0K | 6.5M |
Other Non-Current Liabilities | 100.2M | 282.8M | 626.4M | 11.8M | 312.0K |
Total Non-Current Liabilities | 2.6B | 1.9B | 838.2M | 146.5M | 99.7M |
Total Liabilities | 7.4B | 5.5B | 4.0B | 3.2B | 2.0B |
Equity | |||||
Common Stock | 21.2M | 21.2M | 21.2M | 1.9B | 1.3B |
Retained Earnings | -6.9B | -4.9B | -3.7B | -1.8B | -754.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -3.3B | -1.3B | -88.2M | 122.5M | 580.7M |
Key Metrics | |||||
Total Debt | 5.0B | 3.6B | 1.4B | 733.0M | 436.5M |
Working Capital | -2.4B | -1.3B | -1.0B | -1.4B | -696.2M |
Balance Sheet Composition
Polestar Automotive Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -2.0B | -1.2B | -477.5M | -969.3M | -484.9M |
Depreciation & Amortization | 55.7M | 115.4M | 143.0M | 217.8M | 216.1M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 252.8M | -926.7M | -365.5M | 208.6M | 85.7M |
Operating Cash Flow | -1.5B | -2.2B | -1.1B | -502.1M | -132.2M |
Investing Activities | |||||
Capital Expenditures | -147.9M | -135.6M | -32.3M | -24.7M | -49.6M |
Acquisitions | -34.3M | 0 | - | - | - |
Investment Purchases | 0 | 0 | -2.5M | 0 | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -203.5M | 18.0M | -34.8M | -24.7M | -49.6M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 938.5M | 1.4B | 0 | 0 | - |
Debt Repayment | -2.9B | -2.6B | -1.4B | -420.9M | -782.5M |
Financing Cash Flow | 1.4B | 2.1B | 2.1B | 909.2M | -420.5M |
Free Cash Flow | -1.3B | -2.5B | -1.8B | -441.5M | -300.8M |
Net Change in Cash | -321.1M | -125.8M | 927.9M | 382.4M | -602.4M |
Cash Flow Trend
Polestar Automotive Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-0.16
Price to Sales
1.15
Profitability Ratios
Profit Margin
-100.77%
Operating Margin
-116.76%
Return on Equity
61.59%
Return on Assets
-26.69%
Financial Health
Current Ratio
0.48
Debt to Equity
-2.81
Beta
1.94
Per Share Data
EPS (TTM)
$-0.97
Book Value per Share
$-1.58
Revenue per Share
$0.96
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
psnyw | 2.3B | -0.16 | - | 61.59% | -100.77% | -2.81 |
Tesla | 1.1T | 192.81 | 14.64 | 8.77% | 6.38% | 17.41 |
Ferrari N.V | 87.1B | 48.29 | 24.08 | 46.27% | 22.99% | 93.27 |
VinFast Auto | 8.2B | 40.19 | -0.00 | 81.41% | -149.10% | -0.67 |
Zeekr Intelligent | 7.7B | -1.10 | -0.31 | 63.27% | -13.40% | -0.73 |
Lucid | 6.7B | -1.67 | 2.78 | -54.40% | -247.07% | 64.16 |
Financial data is updated regularly. All figures are in the company's reporting currency.