Aeva Technologies, Inc.

AEVA

AEVAAeva Technologies, Inc. US flag

NASDAQ Global Select

25.31

USD

-2.45

- -

1.60BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-156.21	-39.81	-35.25	-48.64	-75.21	-88.9
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.11	43.4	37.04	-101.5	-136.5	-41.81	-3.65
EBITDA Margin (%)	-1,406	-515.03	-1,091.04	-3,478.24	-3,248.1	-1,521.56	-658.83
Operating Margin (%)	-1,451.81	-531.51	-1,124.51	-3,624.88	-3,427.37	-1,620.21	-705.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-1,620.21
Pretax Margin (%)	-1,415.75	-527.98	-1,099.6	-3,513.96	-3,463.2	-1,677.77	-802.7
Profit Margin (%)	-1,415.75	-527.98	-1,099.6	-3,513.96	-3,463.2	-1,679.66	-804.4
Net Income to Common Margin (%)	-1,415.75	-527.98	-1,099.6	-3,513.96	-3,463.2	-1,679.66	-804.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	10	7	7	4	102
ST Debt	- -	- -	3	3	4	3	1
LT Debt	- -	- -	7	5	4	1	101
Total Debt/EBITDA	- -	- -	-0.1	-0.05	-0.05	-0.03	-0.86
Net Debt/EBITDA	- -	0.99	0.66	0.46	0.28	0.21	-0.2
Total Debt/EBIT	- -	- -	-0.1	-0.05	-0.05	-0.03	-0.8
Net Debt/EBIT	- -	0.96	0.64	0.44	0.26	0.2	-0.19
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.34	-187.14	-34	-86.99	-178.56	-414.85	-421.41
Long-Term Debt/Equity (%)	- -	- -	1.63	1.45	1.65	0.72	763.57
Long-Term Debt/Capital (%)	- -	- -	-4.88	-1.58	-0.83	-0.12	-15.41
Long-Term Debt/Total Assets (%)	- -	- -	1.56	1.34	1.46	0.49	56.15
Total Debt/Equity (%)	322.11	- -	2.26	2.26	3.22	3.78	774.83
Total Debt/Capital (%)	100.45	- -	-6.77	-2.46	-1.63	-0.62	-15.64
Total Debt/Total Assets (%)	75.6	- -	2.16	2.09	2.86	2.55	56.98
Net Debt to Equity	322.11	-91.49	-14.64	-20.43	-16.87	-29.05	184.65
Net Debt/Capital (%)	100.45	28.74	30.45	18.21	7.85	4.53	-3.36
EBITDA	-19	-25	-101	-146	-140	-138	-119
EBITDA-CapEx	-20	-26	-109	-153	-146	-143	-124
Operating Income (Loss)	-20	-26	-104	-152	-148	-147	-128

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	4.34	31.13	14.84	12.01	2.86	3.4
Current Ratio	- -	5.46	32.07	15.35	12.46	3.15	4.28
Quick Ratio	- -	4.47	31.57	14.98	12.05	2.89	3.75
CFO/Avg Current Liab	- -	-7.38	-8.22	-6.09	-5.91	-3.71	-3.07
Common Equity/Total Assets	-0.34	-187.14	-34	-86.99	-178.56	-414.85	-421.41
Long-Term Debt/Equity (%)	- -	- -	1.63	1.45	1.65	0.72	763.57
Long-Term Debt/Capital (%)	- -	- -	-4.88	-1.58	-0.83	-0.12	-15.41
Long-Term Debt/Total Assets (%)	- -	- -	1.56	1.34	1.46	0.49	56.15
Total Debt/Equity (%)	322.11	- -	2.26	2.26	3.22	3.78	774.83
Total Debt/Capital (%)	100.45	- -	-6.77	-2.46	-1.63	-0.62	-15.64
Total Debt/Total Assets (%)	75.6	- -	2.16	2.09	2.86	2.55	56.98
CFO/Total Liabilities	-20,027.38	-371.24	-359.92	-411.56	-410.55	-222.1	-69.12
CFO/CapEx	-38.92	-24.83	-9.83	-14.77	-19.47	-20.93	-24.97
Altman's Z-Score	-608.28	318.35	39.87	5.07	0.14	-5.29	-4.66

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	68.7	7.47	1.6	2.45	9.99	7.95
Days Sales Outstanding	- -	5.31	48.89	227.6	148.77	36.54	45.93
Inventory Turnover	- -	4.5	3.55	3.37	3.83	5.45	4.61
Days Inventory Outstanding	- -	81.16	102.69	108.33	95.29	66.99	79.2
Accounts Payable Turnover	- -	3.82	2.07	1.95	2.19	2.83	3.91
Accounts Payable Turnover Days	- -	95.44	176.49	187.06	166.62	128.84	93.29
Cash Conversion Cycle	- -	-8.97	-24.91	148.88	77.44	-25.31	31.84
Inventory to Cash Days	- -	-75.85	-53.8	119.27	53.47	-30.45	-33.27
Inventories	- -	1	2	3	2	2	6
Raw Materials	- -	1	2	3	2	2	4
Work In Process	- -	- -	- -	- -	- -	- -	1
Finished Goods	- -	1	- -	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	3,074	1,518	296	172	253	757
- Cash & Cash Equivalents	- -	25	67	67	39	29	72
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	10	7	7	4	102
Enterprise Value	- -	3,049	1,084	-21	-42	145	738
Total Capital	- -	-61	-153	-303	-452	-608	-655
Total Debt/Capital (%)	100.45	- -	-6.77	-2.46	-1.63	-0.62	-15.64
Total Debt / EV	1	- -	0.01	-0.36	-0.18	0.03	0.14
EV/Sales	0.06	629.62	116.97	- -	- -	16.02	40.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	3,074	1,518	296	172	253	757
Diluted Enterprise Value	- -	3,049	1,462	236	141	228	787
EV per Share	- -	72.12	26.98	- -	- -	2.72	12.94
TTM Sales	1	5	9	4	4	9	18
TTM EBITDA	-19	-25	-101	-146	-140	-138	-119
TTM Operating Income	-20	-26	-104	-152	-148	-147	-128
TTM Cash Flow to Firm	-16	-21	-82	-110	-119	-107	-115
TTM Free Cash Flow to Firm	-16	-20	-74	-102	-113	-102	-110

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-150.86	-20.59	-2.88	-1.53	-2.49	-6.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	3,049	1,084	-21	-42	145	738
Low Price	- -	45.75	35.25	6	2.33	2.2	2.52
EV/Sales	0.06	629.62	116.97	- -	- -	16.02	40.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-85.32	-21.27	-4.83	-1.69	-1.32	-5.2
Price/Earnings High	- -	-164.03	-43.05	-11.91	-3.19	-2.54	-15.21
Price/Earnings Low	- -	-75.65	-13.9	-1.77	-0.71	-0.77	-0.99
Price/Book Value	- -	-50.33	-9.32	-0.95	-0.37	-0.41	-1
Price/Book Value Average	- -	-35.72	-13.3	-2.29	-0.55	-0.33	-1
Price/Book Value High	- -	-68.68	-26.91	-5.65	-1.04	-0.63	-2.92
Price/Book Value Low	- -	-31.68	-8.69	-0.84	-0.23	-0.19	-0.19
Price/Tangible Book Value	- -	114.22	3.36	0.91	0.76	2.6	61.12
Price/Tangible Book Value Average	- -	81.06	4.79	2.18	1.11	2.06	61.01
Price/Tangible Book Value High	- -	155.85	9.7	5.37	2.11	3.96	178.57
Price/Tangible Book Value Low	- -	71.88	3.13	0.8	0.47	1.2	11.6
Price/Sales	- -	634.71	163.89	70.5	39.91	27.96	41.89
Price/Sales Average	- -	450.45	233.86	169.64	58.36	22.22	41.81
Price/Sales High	- -	866.07	473.32	418.34	110.58	42.68	122.38
Price/Sales Low	- -	399.42	152.83	62.21	24.54	12.95	7.95
Price/Cash Flow	- -	-144.78	-18.49	-2.69	-1.45	-2.37	-6.58
Price/Cash Flow Average	- -	-102.75	-26.39	-6.47	-2.12	-1.88	-6.57
Price/Cash Flow High	- -	-197.56	-53.41	-15.96	-4.01	-3.62	-19.23
Price/Cash Flow Low	- -	-91.11	-17.25	-2.37	-0.89	-1.1	-1.25
Price/Free Cash Flow Average	- -	-107.06	-29.38	-6.94	-2.23	-1.98	-6.84
Price/Free Cash Flow High	- -	-205.85	-59.46	-17.11	-4.23	-3.8	-20.03
Price/Free Cash Flow Low	- -	-94.94	-19.2	-2.54	-0.94	-1.15	-1.3
EV/Sales Average	0.06	445.37	227.76	155.33	51.12	19.45	43.48
EV/Sales High	0.06	860.98	467.23	404.03	103.35	39.91	124.04
EV/Sales Low	0.06	394.34	146.74	47.9	17.3	10.18	9.61
EV/EBITDA Average	- -	-86.47	-20.88	-4.47	-1.57	-1.28	-6.6
EV/EBITDA High	- -	-167.17	-42.82	-11.62	-3.18	-2.62	-18.83
EV/EBITDA Low	- -	-76.57	-13.45	-1.38	-0.53	-0.67	-1.46
EV/EBIT Average	- -	-83.79	-20.25	-4.29	-1.49	-1.2	-6.16
EV/EBIT High	- -	-161.99	-41.55	-11.15	-3.02	-2.46	-17.58
EV/EBIT Low	- -	-74.19	-13.05	-1.32	-0.5	-0.63	-1.36
Last Price	- -	72.7	37.8	6.8	3.79	4.75	13.28
High Price	- -	99.2	109.17	40.35	10.5	7.25	38.8
Enterprise Value Average	- -	2,157	2,110	651	220	176	786
Enterprise Value High	- -	4,170	4,329	1,694	446	362	2,243
Enterprise Value Low	- -	1,910	1,360	201	75	92	174

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-156.21	-39.81	-35.25	-48.64	-75.21	-88.9
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	41.11	43.4	37.04	-101.5	-136.5	-41.81	-3.65
EBITDA Margin (%)	-1,406	-515.03	-1,091.04	-3,478.24	-3,248.1	-1,521.56	-658.83
Operating Margin (%)	-1,451.81	-531.51	-1,124.51	-3,624.88	-3,427.37	-1,620.21	-705.77
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	-1,620.21
Pretax Margin (%)	-1,415.75	-527.98	-1,099.6	-3,513.96	-3,463.2	-1,677.77	-802.7
Profit Margin (%)	-1,415.75	-527.98	-1,099.6	-3,513.96	-3,463.2	-1,679.66	-804.4
Net Income to Common Margin (%)	-1,415.75	-527.98	-1,099.6	-3,513.96	-3,463.2	-1,679.66	-804.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	- -	10	7	7	4	102
ST Debt	- -	- -	3	3	4	3	1
LT Debt	- -	- -	7	5	4	1	101
Total Debt/EBITDA	- -	- -	-0.1	-0.05	-0.05	-0.03	-0.86
Net Debt/EBITDA	- -	0.99	0.66	0.46	0.28	0.21	-0.2
Total Debt/EBIT	- -	- -	-0.1	-0.05	-0.05	-0.03	-0.8
Net Debt/EBIT	- -	0.96	0.64	0.44	0.26	0.2	-0.19
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.34	-187.14	-34	-86.99	-178.56	-414.85	-421.41
Long-Term Debt/Equity (%)	- -	- -	1.63	1.45	1.65	0.72	763.57
Long-Term Debt/Capital (%)	- -	- -	-4.88	-1.58	-0.83	-0.12	-15.41
Long-Term Debt/Total Assets (%)	- -	- -	1.56	1.34	1.46	0.49	56.15
Total Debt/Equity (%)	322.11	- -	2.26	2.26	3.22	3.78	774.83
Total Debt/Capital (%)	100.45	- -	-6.77	-2.46	-1.63	-0.62	-15.64
Total Debt/Total Assets (%)	75.6	- -	2.16	2.09	2.86	2.55	56.98
Net Debt to Equity	322.11	-91.49	-14.64	-20.43	-16.87	-29.05	184.65
Net Debt/Capital (%)	100.45	28.74	30.45	18.21	7.85	4.53	-3.36
EBITDA	-19	-25	-101	-146	-140	-138	-119
EBITDA-CapEx	-20	-26	-109	-153	-146	-143	-124
Operating Income (Loss)	-20	-26	-104	-152	-148	-147	-128

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	4.34	31.13	14.84	12.01	2.86	3.4
Current Ratio	- -	5.46	32.07	15.35	12.46	3.15	4.28
Quick Ratio	- -	4.47	31.57	14.98	12.05	2.89	3.75
CFO/Avg Current Liab	- -	-7.38	-8.22	-6.09	-5.91	-3.71	-3.07
Common Equity/Total Assets	-0.34	-187.14	-34	-86.99	-178.56	-414.85	-421.41
Long-Term Debt/Equity (%)	- -	- -	1.63	1.45	1.65	0.72	763.57
Long-Term Debt/Capital (%)	- -	- -	-4.88	-1.58	-0.83	-0.12	-15.41
Long-Term Debt/Total Assets (%)	- -	- -	1.56	1.34	1.46	0.49	56.15
Total Debt/Equity (%)	322.11	- -	2.26	2.26	3.22	3.78	774.83
Total Debt/Capital (%)	100.45	- -	-6.77	-2.46	-1.63	-0.62	-15.64
Total Debt/Total Assets (%)	75.6	- -	2.16	2.09	2.86	2.55	56.98
CFO/Total Liabilities	-20,027.38	-371.24	-359.92	-411.56	-410.55	-222.1	-69.12
CFO/CapEx	-38.92	-24.83	-9.83	-14.77	-19.47	-20.93	-24.97
Altman's Z-Score	-608.28	318.35	39.87	5.07	0.14	-5.29	-4.66

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	68.7	7.47	1.6	2.45	9.99	7.95
Days Sales Outstanding	- -	5.31	48.89	227.6	148.77	36.54	45.93
Inventory Turnover	- -	4.5	3.55	3.37	3.83	5.45	4.61
Days Inventory Outstanding	- -	81.16	102.69	108.33	95.29	66.99	79.2
Accounts Payable Turnover	- -	3.82	2.07	1.95	2.19	2.83	3.91
Accounts Payable Turnover Days	- -	95.44	176.49	187.06	166.62	128.84	93.29
Cash Conversion Cycle	- -	-8.97	-24.91	148.88	77.44	-25.31	31.84
Inventory to Cash Days	- -	-75.85	-53.8	119.27	53.47	-30.45	-33.27
Inventories	- -	1	2	3	2	2	6
Raw Materials	- -	1	2	3	2	2	4
Work In Process	- -	- -	- -	- -	- -	- -	1
Finished Goods	- -	1	- -	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	3,074	1,518	296	172	253	757
- Cash & Cash Equivalents	- -	25	67	67	39	29	72
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	10	7	7	4	102
Enterprise Value	- -	3,049	1,084	-21	-42	145	738
Total Capital	- -	-61	-153	-303	-452	-608	-655
Total Debt/Capital (%)	100.45	- -	-6.77	-2.46	-1.63	-0.62	-15.64
Total Debt / EV	1	- -	0.01	-0.36	-0.18	0.03	0.14
EV/Sales	0.06	629.62	116.97	- -	- -	16.02	40.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	3,074	1,518	296	172	253	757
Diluted Enterprise Value	- -	3,049	1,462	236	141	228	787
EV per Share	- -	72.12	26.98	- -	- -	2.72	12.94
TTM Sales	1	5	9	4	4	9	18
TTM EBITDA	-19	-25	-101	-146	-140	-138	-119
TTM Operating Income	-20	-26	-104	-152	-148	-147	-128
TTM Cash Flow to Firm	-16	-21	-82	-110	-119	-107	-115
TTM Free Cash Flow to Firm	-16	-20	-74	-102	-113	-102	-110

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-150.86	-20.59	-2.88	-1.53	-2.49	-6.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	3,049	1,084	-21	-42	145	738
Low Price	- -	45.75	35.25	6	2.33	2.2	2.52
EV/Sales	0.06	629.62	116.97	- -	- -	16.02	40.81
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-85.32	-21.27	-4.83	-1.69	-1.32	-5.2
Price/Earnings High	- -	-164.03	-43.05	-11.91	-3.19	-2.54	-15.21
Price/Earnings Low	- -	-75.65	-13.9	-1.77	-0.71	-0.77	-0.99
Price/Book Value	- -	-50.33	-9.32	-0.95	-0.37	-0.41	-1
Price/Book Value Average	- -	-35.72	-13.3	-2.29	-0.55	-0.33	-1
Price/Book Value High	- -	-68.68	-26.91	-5.65	-1.04	-0.63	-2.92
Price/Book Value Low	- -	-31.68	-8.69	-0.84	-0.23	-0.19	-0.19
Price/Tangible Book Value	- -	114.22	3.36	0.91	0.76	2.6	61.12
Price/Tangible Book Value Average	- -	81.06	4.79	2.18	1.11	2.06	61.01
Price/Tangible Book Value High	- -	155.85	9.7	5.37	2.11	3.96	178.57
Price/Tangible Book Value Low	- -	71.88	3.13	0.8	0.47	1.2	11.6
Price/Sales	- -	634.71	163.89	70.5	39.91	27.96	41.89
Price/Sales Average	- -	450.45	233.86	169.64	58.36	22.22	41.81
Price/Sales High	- -	866.07	473.32	418.34	110.58	42.68	122.38
Price/Sales Low	- -	399.42	152.83	62.21	24.54	12.95	7.95
Price/Cash Flow	- -	-144.78	-18.49	-2.69	-1.45	-2.37	-6.58
Price/Cash Flow Average	- -	-102.75	-26.39	-6.47	-2.12	-1.88	-6.57
Price/Cash Flow High	- -	-197.56	-53.41	-15.96	-4.01	-3.62	-19.23
Price/Cash Flow Low	- -	-91.11	-17.25	-2.37	-0.89	-1.1	-1.25
Price/Free Cash Flow Average	- -	-107.06	-29.38	-6.94	-2.23	-1.98	-6.84
Price/Free Cash Flow High	- -	-205.85	-59.46	-17.11	-4.23	-3.8	-20.03
Price/Free Cash Flow Low	- -	-94.94	-19.2	-2.54	-0.94	-1.15	-1.3
EV/Sales Average	0.06	445.37	227.76	155.33	51.12	19.45	43.48
EV/Sales High	0.06	860.98	467.23	404.03	103.35	39.91	124.04
EV/Sales Low	0.06	394.34	146.74	47.9	17.3	10.18	9.61
EV/EBITDA Average	- -	-86.47	-20.88	-4.47	-1.57	-1.28	-6.6
EV/EBITDA High	- -	-167.17	-42.82	-11.62	-3.18	-2.62	-18.83
EV/EBITDA Low	- -	-76.57	-13.45	-1.38	-0.53	-0.67	-1.46
EV/EBIT Average	- -	-83.79	-20.25	-4.29	-1.49	-1.2	-6.16
EV/EBIT High	- -	-161.99	-41.55	-11.15	-3.02	-2.46	-17.58
EV/EBIT Low	- -	-74.19	-13.05	-1.32	-0.5	-0.63	-1.36
Last Price	- -	72.7	37.8	6.8	3.79	4.75	13.28
High Price	- -	99.2	109.17	40.35	10.5	7.25	38.8
Enterprise Value Average	- -	2,157	2,110	651	220	176	786
Enterprise Value High	- -	4,170	4,329	1,694	446	362	2,243
Enterprise Value Low	- -	1,910	1,360	201	75	92	174

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	211	42	43	44	52	54	62
Diluted Weighted Avg Shares	42	42	40	43	45	53	57
Basic Weighted Avg Shares	42	42	40	43	45	53	57
Revenue per Share	0.03	0.11	0.23	0.1	0.09	0.17	0.32
EBITDA per Share	-0.46	-0.59	-2.52	-3.35	-3.08	-2.58	-2.09
Operating Income per Share	-0.48	-0.61	-2.59	-3.5	-3.25	-2.75	-2.24
Basic EPS, GAAP	-0.46	-0.6	-2.54	-3.39	-3.29	-2.85	-2.55
Basic EPS from Cont Ops	-0.46	-0.6	-2.54	-3.39	-3.29	-2.85	-2.55
Diluted EPS, GAAP	-0.46	-0.6	-2.54	-3.39	-3.29	-2.85	-2.55
Diluted EPS from Cont Ops	-0.46	-0.6	-2.54	-3.39	-3.29	-2.85	-2.55
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.39	-0.5	-2.04	-2.53	-2.62	-2	-2.02
Free Cash Flow per Basic Share	-0.4	-0.52	-2.25	-2.7	-2.75	-2.1	-2.1
Cash & Equivalents per Share	- -	0.58	11.08	7.45	4.87	2.1	2.14
Book Value per Share	- -	-1.44	-4.06	-7.14	-10.12	-11.47	-13.28
Tangible Book Value per Share	- -	0.64	11.25	7.51	4.97	1.83	0.22

Aeva Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)