Faraday Future Intelligent Electric Inc.

FFAI

FFAIFaraday Future Intelligent Electric Inc. US flag

NASDAQ Global Market

1.85

USD

+0.09

- -

3.75MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-156.7	-201.17	-207.37	- -
Return on Assets (%)	- -	-84.41	-83.84	-81.47	-74.45	-111.11
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	-5,334.57	-15,489.8	-18,239.93
EBITDA Margin (%)	- -	- -	- -	-29,860.08	-13,394.06	-21,375.56
Operating Margin (%)	- -	- -	- -	-35,659.18	-27,128.76	-34,032.09
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-55,055.48	-66,069.39	-74,070.71
Profit Margin (%)	- -	- -	- -	-55,069.39	-66,019.85	-72,891.04
Net Income to Common Margin (%)	- -	- -	- -	-55,069.39	-66,019.85	-72,891.04
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-156.7	-201.17	-207.37	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	532	191	69	144	99	118
ST Debt	486	149	18	105	12	10
LT Debt	46	42	51	40	87	107
Total Debt/EBITDA	-8.66	-0.67	-0.16	-0.62	-1.37	-1.03
Net Debt/EBITDA	-7.97	1.13	-0.05	-0.42	-0.7	-0.26
Total Debt/EBIT	-8.19	-0.66	-0.16	-0.52	-0.68	-0.65
Net Debt/EBIT	-7.54	1.12	-0.05	-0.35	-0.34	-0.16
EBITDA to Interest Expense	-0.83	-6.12	-45.44	-76.98	-4.35	-13.25
EBITDA-CapEx/Interest Expense	-0.84	-8.16	-58.49	-87.21	-4.8	-14.16
EBIT to Interest Expense	-0.88	-6.19	-46.02	-91.93	-8.81	-21.09
Interest Expense	74	47	9	3	17	9
Common Equity/Total Assets	-183.11	62.56	37.97	43.02	27.03	-9.84
Long-Term Debt/Equity (%)	- -	7.44	25.19	17.43	75.44	1,383.48
Long-Term Debt/Capital (%)	-95.7	5.57	18.78	10.68	40.51	85.58
Long-Term Debt/Total Assets (%)	14.43	4.66	9.56	7.5	20.39	38.63
Total Debt/Equity (%)	-91.76	33.62	34.12	63.23	86.24	1,516.65
Total Debt/Capital (%)	-1,114.06	25.16	25.44	38.74	46.31	93.81
Total Debt/Total Assets (%)	168.03	21.03	12.96	27.2	23.31	42.35
Net Debt to Equity	-84.51	-57.14	11.49	43.38	43.85	386.88
Net Debt/Capital (%)	-1,002.39	-128	9.14	26.71	24.35	33.17
EBITDA	-61	-287	-429	-234	-72	-115
EBITDA-CapEx	-62	-382	-552	-265	-80	-122
Operating Income (Loss)	-65	-290	-434	-280	-146	-182

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.72	0.06	0.01	0.04	0.24
Current Ratio	0.02	2.07	0.32	0.35	0.37	0.46
Quick Ratio	- -	1.72	0.06	0.01	0.04	0.24
CFO/Avg Current Liab	- -	-0.59	-1.36	-1.05	-0.31	-0.63
Common Equity/Total Assets	-183.11	62.56	37.97	43.02	27.03	-9.84
Long-Term Debt/Equity (%)	- -	7.44	25.19	17.43	75.44	1,383.48
Long-Term Debt/Capital (%)	-95.7	5.57	18.78	10.68	40.51	85.58
Long-Term Debt/Total Assets (%)	14.43	4.66	9.56	7.5	20.39	38.63
Total Debt/Equity (%)	-91.76	33.62	34.12	63.23	86.24	1,516.65
Total Debt/Capital (%)	-1,114.06	25.16	25.44	38.74	46.31	93.81
Total Debt/Total Assets (%)	168.03	21.03	12.96	27.2	23.31	42.35
CFO/Total Liabilities	-4.6	-100	-116.68	-92.02	-22.61	-39.83
CFO/CapEx	-67.82	-3.55	-3.11	-8.94	-9.26	-13.62
Altman's Z-Score	-12.25	-2.3	-12.12	-12.51	-15.4	-28.98

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	224	154	4.17
Days Sales Outstanding	- -	- -	- -	1.63	2.37	87.5
Inventory Turnover	- -	- -	- -	2.2	2.72	6.39
Days Inventory Outstanding	- -	- -	- -	165.71	134.04	57.08
Accounts Payable Turnover	- -	- -	0.07	0.78	0.94	1.15
Accounts Payable Turnover Days	- -	- -	5,297.54	465.9	388.64	317.06
Cash Conversion Cycle	- -	- -	- -	-298.56	-252.23	-172.48
Inventory to Cash Days	- -	- -	- -	-164.08	-131.67	30.43
Inventories	- -	- -	4	34	27	3
Raw Materials	- -	- -	4	33	27	- -
Work In Process	- -	- -	- -	1	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	3

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,240	1,601	182	30	160	203
- Cash & Cash Equivalents	1	505	17	2	7	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	35
+ Total Debt	532	191	69	144	99	118
Enterprise Value	3,770	1,287	233	172	252	321
Total Capital	-48	759	270	373	214	125
Total Debt/Capital (%)	-1,114.06	25.16	25.44	38.74	46.31	93.81
Total Debt / EV	0.14	0.15	0.29	0.84	0.39	0.37
EV/Sales	- -	- -	- -	219.38	467.92	598.82
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	115.82	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	113.7	- -	- -	- -	- -	- -
Diluted Market Cap	3,240	1,601	182	7	45	127
Diluted Enterprise Value	3,770	1,287	233	149	137	245
EV per Share	16,757,755.56	6,157,759.4	536,718.52	24,170.53	573.85	241.77
TTM Sales	- -	- -	- -	1	1	1
TTM EBITDA	-61	-287	-429	-234	-72	-115
TTM Operating Income	-65	-290	-434	-280	-146	-182
TTM Cash Flow to Firm	33	-293	-374	-275	-54	-99
TTM Free Cash Flow to Firm	33	-197	-250	-244	-46	-91

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-79.89	-6.56	-0.7	-0.03	-0.72	-1.27
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	3,770	1,287	233	172	252	321
Low Price	13,896,000	6,494,815.5	352,822.59	4,032	149.01	124.65
EV/Sales	- -	- -	- -	219.38	467.92	598.82
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-21.56	-6.53	-2.85	-1.35	-0.5	-0.48
Price/Earnings High	-23.55	-12.09	-8.17	-7.07	-8.12	-1.22
Price/Earnings Low	-21.26	-2.63	-0.25	-0.01	-0.05	-0.26
Price/Book Value	-5.59	2.82	0.9	0.13	1.39	-7.43
Price/Book Value Average	-5.47	5.94	8.53	11.3	5.47	-11.08
Price/Book Value High	-5.98	11	24.47	59.27	89.46	-27.83
Price/Book Value Low	-5.4	2.39	0.76	0.13	0.57	-6.05
Price/Tangible Book Value	-5.59	2.82	0.9	0.13	1.41	-3.52
Price/Tangible Book Value Average	-5.47	5.94	8.53	11.3	5.52	-5.24
Price/Tangible Book Value High	-5.98	11	24.47	59.27	90.27	-13.17
Price/Tangible Book Value Low	-5.4	2.39	0.76	0.13	0.57	-2.87
Price/Sales	- -	- -	- -	8.51	83.54	236.54
Price/Sales Average	- -	- -	- -	742.28	327.91	352.6
Price/Sales High	- -	- -	- -	3,891.56	5,362.9	885.87
Price/Sales Low	- -	- -	- -	8.25	34.15	192.71
Price/Cash Flow	-78.71	-4.71	-0.47	-0.02	-0.64	-1.18
Price/Cash Flow Average	-77.04	-9.92	-4.47	-2.09	-2.52	-1.76
Price/Cash Flow High	-84.14	-18.38	-12.84	-10.97	-41.18	-4.41
Price/Cash Flow Low	-75.95	-4	-0.4	-0.02	-0.26	-0.96
Price/Free Cash Flow Average	-78.19	-13.81	-6.6	-2.36	-2.82	-1.9
Price/Free Cash Flow High	-85.4	-25.59	-18.93	-12.35	-46.17	-4.76
Price/Free Cash Flow Low	-77.09	-5.56	-0.59	-0.03	-0.29	-1.04
EV/Sales Average	- -	- -	- -	3,472.66	1,337.36	784.76
EV/Sales High	- -	- -	- -	17,435.43	19,251.25	1,639.09
EV/Sales Low	- -	- -	- -	218.26	292.21	528.6
EV/EBITDA Average	-60.28	-10.66	-4.12	-11.63	-9.98	-3.67
EV/EBITDA High	-65.04	-20.69	-11.58	-58.39	-143.73	-7.67
EV/EBITDA Low	-59.55	-3.64	-0.48	-0.73	-2.18	-2.47
EV/EBIT Average	-57.01	-10.54	-4.06	-9.74	-4.93	-2.31
EV/EBIT High	-61.51	-20.45	-11.44	-48.89	-70.96	-4.82
EV/EBIT Low	-56.32	-3.6	-0.47	-0.61	-1.08	-1.55
Last Price	14,400,000	7,661,290.5	418,058.75	4,156.2	364.5	153
High Price	15,393,600	29,880,000	11,304,724	1,900,921.63	23,400	573
Enterprise Value Average	3,702	3,056	1,766	2,723	721	421
Enterprise Value High	3,994	5,931	4,969	13,669	10,376	879
Enterprise Value Low	3,657	1,043	205	171	157	283

Profitability (USD)

Profitability Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-156.7	-201.17	-207.37	- -
Return on Assets (%)	- -	-84.41	-83.84	-81.47	-74.45	-111.11
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	-5,334.57	-15,489.8	-18,239.93
EBITDA Margin (%)	- -	- -	- -	-29,860.08	-13,394.06	-21,375.56
Operating Margin (%)	- -	- -	- -	-35,659.18	-27,128.76	-34,032.09
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	-55,055.48	-66,069.39	-74,070.71
Profit Margin (%)	- -	- -	- -	-55,069.39	-66,019.85	-72,891.04
Net Income to Common Margin (%)	- -	- -	- -	-55,069.39	-66,019.85	-72,891.04
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-156.7	-201.17	-207.37	- -

Credit (USD)

Credit Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	532	191	69	144	99	118
ST Debt	486	149	18	105	12	10
LT Debt	46	42	51	40	87	107
Total Debt/EBITDA	-8.66	-0.67	-0.16	-0.62	-1.37	-1.03
Net Debt/EBITDA	-7.97	1.13	-0.05	-0.42	-0.7	-0.26
Total Debt/EBIT	-8.19	-0.66	-0.16	-0.52	-0.68	-0.65
Net Debt/EBIT	-7.54	1.12	-0.05	-0.35	-0.34	-0.16
EBITDA to Interest Expense	-0.83	-6.12	-45.44	-76.98	-4.35	-13.25
EBITDA-CapEx/Interest Expense	-0.84	-8.16	-58.49	-87.21	-4.8	-14.16
EBIT to Interest Expense	-0.88	-6.19	-46.02	-91.93	-8.81	-21.09
Interest Expense	74	47	9	3	17	9
Common Equity/Total Assets	-183.11	62.56	37.97	43.02	27.03	-9.84
Long-Term Debt/Equity (%)	- -	7.44	25.19	17.43	75.44	1,383.48
Long-Term Debt/Capital (%)	-95.7	5.57	18.78	10.68	40.51	85.58
Long-Term Debt/Total Assets (%)	14.43	4.66	9.56	7.5	20.39	38.63
Total Debt/Equity (%)	-91.76	33.62	34.12	63.23	86.24	1,516.65
Total Debt/Capital (%)	-1,114.06	25.16	25.44	38.74	46.31	93.81
Total Debt/Total Assets (%)	168.03	21.03	12.96	27.2	23.31	42.35
Net Debt to Equity	-84.51	-57.14	11.49	43.38	43.85	386.88
Net Debt/Capital (%)	-1,002.39	-128	9.14	26.71	24.35	33.17
EBITDA	-61	-287	-429	-234	-72	-115
EBITDA-CapEx	-62	-382	-552	-265	-80	-122
Operating Income (Loss)	-65	-290	-434	-280	-146	-182

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.72	0.06	0.01	0.04	0.24
Current Ratio	0.02	2.07	0.32	0.35	0.37	0.46
Quick Ratio	- -	1.72	0.06	0.01	0.04	0.24
CFO/Avg Current Liab	- -	-0.59	-1.36	-1.05	-0.31	-0.63
Common Equity/Total Assets	-183.11	62.56	37.97	43.02	27.03	-9.84
Long-Term Debt/Equity (%)	- -	7.44	25.19	17.43	75.44	1,383.48
Long-Term Debt/Capital (%)	-95.7	5.57	18.78	10.68	40.51	85.58
Long-Term Debt/Total Assets (%)	14.43	4.66	9.56	7.5	20.39	38.63
Total Debt/Equity (%)	-91.76	33.62	34.12	63.23	86.24	1,516.65
Total Debt/Capital (%)	-1,114.06	25.16	25.44	38.74	46.31	93.81
Total Debt/Total Assets (%)	168.03	21.03	12.96	27.2	23.31	42.35
CFO/Total Liabilities	-4.6	-100	-116.68	-92.02	-22.61	-39.83
CFO/CapEx	-67.82	-3.55	-3.11	-8.94	-9.26	-13.62
Altman's Z-Score	-12.25	-2.3	-12.12	-12.51	-15.4	-28.98

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	224	154	4.17
Days Sales Outstanding	- -	- -	- -	1.63	2.37	87.5
Inventory Turnover	- -	- -	- -	2.2	2.72	6.39
Days Inventory Outstanding	- -	- -	- -	165.71	134.04	57.08
Accounts Payable Turnover	- -	- -	0.07	0.78	0.94	1.15
Accounts Payable Turnover Days	- -	- -	5,297.54	465.9	388.64	317.06
Cash Conversion Cycle	- -	- -	- -	-298.56	-252.23	-172.48
Inventory to Cash Days	- -	- -	- -	-164.08	-131.67	30.43
Inventories	- -	- -	4	34	27	3
Raw Materials	- -	- -	4	33	27	- -
Work In Process	- -	- -	- -	1	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	3

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,240	1,601	182	30	160	203
- Cash & Cash Equivalents	1	505	17	2	7	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	35
+ Total Debt	532	191	69	144	99	118
Enterprise Value	3,770	1,287	233	172	252	321
Total Capital	-48	759	270	373	214	125
Total Debt/Capital (%)	-1,114.06	25.16	25.44	38.74	46.31	93.81
Total Debt / EV	0.14	0.15	0.29	0.84	0.39	0.37
EV/Sales	- -	- -	- -	219.38	467.92	598.82
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	115.82	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	113.7	- -	- -	- -	- -	- -
Diluted Market Cap	3,240	1,601	182	7	45	127
Diluted Enterprise Value	3,770	1,287	233	149	137	245
EV per Share	16,757,755.56	6,157,759.4	536,718.52	24,170.53	573.85	241.77
TTM Sales	- -	- -	- -	1	1	1
TTM EBITDA	-61	-287	-429	-234	-72	-115
TTM Operating Income	-65	-290	-434	-280	-146	-182
TTM Cash Flow to Firm	33	-293	-374	-275	-54	-99
TTM Free Cash Flow to Firm	33	-197	-250	-244	-46	-91

Multiples (USD)

Valuation Multiples API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-79.89	-6.56	-0.7	-0.03	-0.72	-1.27
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	3,770	1,287	233	172	252	321
Low Price	13,896,000	6,494,815.5	352,822.59	4,032	149.01	124.65
EV/Sales	- -	- -	- -	219.38	467.92	598.82
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	-21.56	-6.53	-2.85	-1.35	-0.5	-0.48
Price/Earnings High	-23.55	-12.09	-8.17	-7.07	-8.12	-1.22
Price/Earnings Low	-21.26	-2.63	-0.25	-0.01	-0.05	-0.26
Price/Book Value	-5.59	2.82	0.9	0.13	1.39	-7.43
Price/Book Value Average	-5.47	5.94	8.53	11.3	5.47	-11.08
Price/Book Value High	-5.98	11	24.47	59.27	89.46	-27.83
Price/Book Value Low	-5.4	2.39	0.76	0.13	0.57	-6.05
Price/Tangible Book Value	-5.59	2.82	0.9	0.13	1.41	-3.52
Price/Tangible Book Value Average	-5.47	5.94	8.53	11.3	5.52	-5.24
Price/Tangible Book Value High	-5.98	11	24.47	59.27	90.27	-13.17
Price/Tangible Book Value Low	-5.4	2.39	0.76	0.13	0.57	-2.87
Price/Sales	- -	- -	- -	8.51	83.54	236.54
Price/Sales Average	- -	- -	- -	742.28	327.91	352.6
Price/Sales High	- -	- -	- -	3,891.56	5,362.9	885.87
Price/Sales Low	- -	- -	- -	8.25	34.15	192.71
Price/Cash Flow	-78.71	-4.71	-0.47	-0.02	-0.64	-1.18
Price/Cash Flow Average	-77.04	-9.92	-4.47	-2.09	-2.52	-1.76
Price/Cash Flow High	-84.14	-18.38	-12.84	-10.97	-41.18	-4.41
Price/Cash Flow Low	-75.95	-4	-0.4	-0.02	-0.26	-0.96
Price/Free Cash Flow Average	-78.19	-13.81	-6.6	-2.36	-2.82	-1.9
Price/Free Cash Flow High	-85.4	-25.59	-18.93	-12.35	-46.17	-4.76
Price/Free Cash Flow Low	-77.09	-5.56	-0.59	-0.03	-0.29	-1.04
EV/Sales Average	- -	- -	- -	3,472.66	1,337.36	784.76
EV/Sales High	- -	- -	- -	17,435.43	19,251.25	1,639.09
EV/Sales Low	- -	- -	- -	218.26	292.21	528.6
EV/EBITDA Average	-60.28	-10.66	-4.12	-11.63	-9.98	-3.67
EV/EBITDA High	-65.04	-20.69	-11.58	-58.39	-143.73	-7.67
EV/EBITDA Low	-59.55	-3.64	-0.48	-0.73	-2.18	-2.47
EV/EBIT Average	-57.01	-10.54	-4.06	-9.74	-4.93	-2.31
EV/EBIT High	-61.51	-20.45	-11.44	-48.89	-70.96	-4.82
EV/EBIT Low	-56.32	-3.6	-0.47	-0.61	-1.08	-1.55
Last Price	14,400,000	7,661,290.5	418,058.75	4,156.2	364.5	153
High Price	15,393,600	29,880,000	11,304,724	1,900,921.63	23,400	573
Enterprise Value Average	3,702	3,056	1,766	2,723	721	421
Enterprise Value High	3,994	5,931	4,969	13,669	10,376	879
Enterprise Value Low	3,657	1,043	205	171	157	283

Shares Outstanding	- -	- -	- -	- -	- -	1
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1
Revenue per Share	- -	- -	- -	488.47	4.36	0.65
EBITDA per Share	-272,942.22	-1,371,344.5	-986,101.15	-145,858.57	-584.42	-138.26
Operating Income per Share	-288,573.33	-1,387,358.85	-998,733.33	-174,185.67	-1,183.71	-220.13
Basic EPS, GAAP	-653,711.11	-2,471,315.79	-1,384,457.47	-268,999.38	-2,880.65	-471.48
Basic EPS from Cont Ops	-653,711.11	-2,471,315.79	-1,384,457.47	-268,999.38	-2,880.65	-479.18
Diluted EPS, GAAP	-653,711.11	-2,471,315.79	-1,384,457.47	-268,999.38	-2,880.65	-471.48
Diluted EPS from Cont Ops	-653,711.11	-2,471,315.79	-1,384,457.47	-268,999.38	-2,880.65	-479.18
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-182,955.56	-1,625,669.86	-880,593.1	-173,319.63	-568.17	-129.82
Free Cash Flow per Basic Share	-185,653.33	-2,083,473.68	-1,163,862.07	-192,702.18	-629.53	-139.35
Cash & Equivalents per Share	4,995.56	2,416,703.35	39,006.9	266.72	16.25	26.31
Book Value per Share	-2,574,835.56	2,716,047.85	462,050.57	32,073.64	261.58	-20.59
Tangible Book Value per Share	-2,574,835.56	2,716,047.85	462,050.57	32,073.64	259.21	-43.49

Faraday Future Intelligent Electric 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)