Fly-E Group, Inc. Common Stock

FLYE

FLYEFly-E Group, Inc. Common Stock US flag

NASDAQ Capital Market

2.00

USD

-0.22

- -

3.26MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	76.12	40.84	-63.69	-67.88
Return on Assets (%)	- -	8.64	8.2	-16.88	-29.3
Return on Capital (%)	- -	11.94	9.98	- -	- -
Return on Invested Capital (%)	- -	11.09	9.39	- -	- -
Gross Margin (%)	18.86	38.07	40.7	41.1	24.44
EBITDA Margin (%)	9.49	20.04	18.05	4.8	-19.28
Operating Margin (%)	3.65	10.62	10.12	-17.93	-33.77
Incremental Operating Margin (%)	- -	36.76	9.09	- -	- -
Pretax Margin (%)	3.37	10.11	9.56	-19.49	-46.84
Profit Margin (%)	2.37	6.33	5.88	-20.81	-48.56
Net Income to Common Margin (%)	2.37	6.33	5.88	-20.81	-48.56
Effective Tax Rate (%)	29.56	37.35	38.43	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	76.12	40.84	-63.69	-67.88

Credit (USD)

Credit Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	8	12	18	19	11
ST Debt	1	2	4	8	6
LT Debt	7	10	14	11	5
Total Debt/EBITDA	5.17	2.77	3.18	15.63	-2.93
Net Debt/EBITDA	-0.24	0.21	0.04	5.34	-1.55
Total Debt/EBIT	13.43	5.23	5.66	-4.18	-1.68
Net Debt/EBIT	-0.63	0.4	0.07	-1.43	-0.89
EBITDA to Interest Expense	- -	43.46	38.23	3.01	-2.04
EBITDA-CapEx/Interest Expense	- -	39.05	18.36	-4.45	-3.08
EBIT to Interest Expense	- -	23.03	21.44	-11.24	-3.56
Interest Expense	- -	- -	- -	- -	2
Common Equity/Total Assets	7.65	14.48	23.4	29.17	59.14
Long-Term Debt/Equity (%)	634.47	394.03	212.33	113.61	30.09
Long-Term Debt/Capital (%)	74.52	67.47	57.03	38.64	18.59
Long-Term Debt/Total Assets (%)	48.54	57.07	49.69	33.14	17.79
Total Debt/Equity (%)	751.47	483.97	272.28	194.05	61.83
Total Debt/Capital (%)	88.26	82.88	73.14	65.99	38.21
Total Debt/Total Assets (%)	57.5	70.09	63.73	56.61	36.57
Net Debt to Equity	-35.21	37.06	3.28	66.27	32.74
Net Debt/Capital (%)	-4.31	6.51	0.93	23.21	20.42
EBITDA	2	4	6	1	-4
EBITDA-CapEx	1	4	3	-2	-6
Operating Income (Loss)	1	2	3	-5	-6

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.06	0.07	0.18	0.07	0.04
Current Ratio	0.81	1.12	1.04	1.1	2.47
Quick Ratio	0.08	0.18	0.28	0.17	1.71
CFO/Avg Current Liab	- -	0.31	0.68	-0.98	-1.42
Common Equity/Total Assets	7.65	14.48	23.4	29.17	59.14
Long-Term Debt/Equity (%)	634.47	394.03	212.33	113.61	30.09
Long-Term Debt/Capital (%)	74.52	67.47	57.03	38.64	18.59
Long-Term Debt/Total Assets (%)	48.54	57.07	49.69	33.14	17.79
Total Debt/Equity (%)	751.47	483.97	272.28	194.05	61.83
Total Debt/Capital (%)	88.26	82.88	73.14	65.99	38.21
Total Debt/Total Assets (%)	57.5	70.09	63.73	56.61	36.57
CFO/Total Liabilities	0.09	11.9	19.41	-42.14	-114.93
CFO/CapEx	0.04	3.97	1.43	-3.32	-7.33
Altman's Z-Score	1.32	1.95	1.79	5.69	0.01

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	- -	75.09	60.46	48.74	5.03
Days Sales Outstanding	- -	4.86	6.04	7.49	72.62
Inventory Turnover	- -	3.19	4.15	2.55	3.3
Days Inventory Outstanding	- -	114.28	87.94	143.32	110.63
Accounts Payable Turnover	- -	12.22	18.87	13.05	12.13
Accounts Payable Turnover Days	- -	29.87	19.35	27.96	30.1
Cash Conversion Cycle	- -	89.27	74.63	122.85	153.15
Inventory to Cash Days	- -	-109.42	-81.9	-135.83	-38.01
Inventories	5	4	5	6	2
Raw Materials	3	2	2	3	2
Work In Process	- -	- -	- -	- -	- -
Finished Goods	2	2	3	3	1
Other Inventory	- -	- -	2	2	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	213	3
- Cash & Cash Equivalents	- -	- -	1	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	8	12	18	19	11
Enterprise Value	8	12	17	232	14
Total Capital	10	15	25	29	28
Total Debt/Capital (%)	88.26	82.88	73.14	65.99	38.21
Total Debt / EV	1.05	1.03	1.08	0.08	0.77
EV/Sales	0.47	0.54	0.53	9.11	0.73
EV/EBITDA	4.92	2.69	2.94	189.74	- -
EV/EBIT	12.8	5.08	5.23	- -	- -
EV/Cash Flow to Firm	687.49	6.45	3.88	- -	- -
EV/Free Cash Flow to Firm	23.97	5.19	2.3	- -	- -
Diluted Market Cap	- -	- -	- -	10	2
Diluted Enterprise Value	8	12	17	29	13
EV per Share	1.66	2.42	3.52	47.11	8.54
TTM Sales	17	22	32	25	19
TTM EBITDA	2	4	6	1	-4
TTM Operating Income	1	2	3	-5	-6
TTM Cash Flow to Firm	- -	2	4	-10	-12
TTM Free Cash Flow to Firm	- -	2	7	-7	-10

Multiples (USD)

Valuation Multiples API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	-1.49	-0.19
EV/EBIT	12.8	5.08	5.23	- -	- -
Enterprise Value	8	12	17	232	14
Low Price	- -	- -	- -	38.2	1.68
EV/Sales	0.47	0.54	0.53	9.11	0.73
EV/EBITDA	4.92	2.69	2.94	189.74	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-6.06	-3.92
Price/Earnings High	- -	- -	- -	-34.71	-19.3
Price/Earnings Low	- -	- -	- -	-1.74	-0.2
Price/Book Value	- -	- -	- -	21.7	0.2
Price/Book Value Average	- -	- -	- -	66.56	3.08
Price/Book Value High	- -	- -	- -	381.06	15.14
Price/Book Value Low	- -	- -	- -	19.1	0.16
Price/Tangible Book Value	- -	- -	- -	23.27	0.23
Price/Tangible Book Value Average	- -	- -	- -	71.37	3.53
Price/Tangible Book Value High	- -	- -	- -	408.59	17.36
Price/Tangible Book Value Low	- -	- -	- -	20.48	0.18
Price/Sales	- -	- -	- -	0.41	0.12
Price/Sales Average	- -	- -	- -	1.26	1.9
Price/Sales High	- -	- -	- -	7.22	9.37
Price/Sales Low	- -	- -	- -	0.36	0.1
Price/Cash Flow	- -	- -	- -	-1.04	-0.17
Price/Cash Flow Average	- -	- -	- -	-3.19	-2.62
Price/Cash Flow High	- -	- -	- -	-18.26	-12.9
Price/Cash Flow Low	- -	- -	- -	-0.92	-0.13
Price/Free Cash Flow Average	- -	- -	- -	-4.56	-3.03
Price/Free Cash Flow High	- -	- -	- -	-26.12	-14.94
Price/Free Cash Flow Low	- -	- -	- -	-1.31	-0.16
EV/Sales Average	0.47	0.54	0.53	26.46	3.37
EV/Sales High	0.47	0.54	0.53	148.08	14.41
EV/Sales Low	0.47	0.54	0.53	8.11	0.7
EV/EBITDA Average	4.92	2.69	2.94	551.04	-17.45
EV/EBITDA High	4.92	2.69	2.94	3,084	-74.71
EV/EBITDA Low	4.92	2.69	2.94	168.8	-3.61
EV/EBIT Average	12.8	5.08	5.23	-147.54	-9.97
EV/EBIT High	12.8	5.08	5.23	-825.75	-42.66
EV/EBIT Low	12.8	5.08	5.23	-45.2	-2.06
Last Price	- -	- -	- -	43.4	2.1
High Price	- -	- -	- -	762	161.8
Enterprise Value Average	8	12	17	673	64
Enterprise Value High	8	12	17	3,765	275
Enterprise Value Low	8	12	17	206	13

Profitability (USD)

Profitability Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	76.12	40.84	-63.69	-67.88
Return on Assets (%)	- -	8.64	8.2	-16.88	-29.3
Return on Capital (%)	- -	11.94	9.98	- -	- -
Return on Invested Capital (%)	- -	11.09	9.39	- -	- -
Gross Margin (%)	18.86	38.07	40.7	41.1	24.44
EBITDA Margin (%)	9.49	20.04	18.05	4.8	-19.28
Operating Margin (%)	3.65	10.62	10.12	-17.93	-33.77
Incremental Operating Margin (%)	- -	36.76	9.09	- -	- -
Pretax Margin (%)	3.37	10.11	9.56	-19.49	-46.84
Profit Margin (%)	2.37	6.33	5.88	-20.81	-48.56
Net Income to Common Margin (%)	2.37	6.33	5.88	-20.81	-48.56
Effective Tax Rate (%)	29.56	37.35	38.43	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	76.12	40.84	-63.69	-67.88

Credit (USD)

Credit Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	8	12	18	19	11
ST Debt	1	2	4	8	6
LT Debt	7	10	14	11	5
Total Debt/EBITDA	5.17	2.77	3.18	15.63	-2.93
Net Debt/EBITDA	-0.24	0.21	0.04	5.34	-1.55
Total Debt/EBIT	13.43	5.23	5.66	-4.18	-1.68
Net Debt/EBIT	-0.63	0.4	0.07	-1.43	-0.89
EBITDA to Interest Expense	- -	43.46	38.23	3.01	-2.04
EBITDA-CapEx/Interest Expense	- -	39.05	18.36	-4.45	-3.08
EBIT to Interest Expense	- -	23.03	21.44	-11.24	-3.56
Interest Expense	- -	- -	- -	- -	2
Common Equity/Total Assets	7.65	14.48	23.4	29.17	59.14
Long-Term Debt/Equity (%)	634.47	394.03	212.33	113.61	30.09
Long-Term Debt/Capital (%)	74.52	67.47	57.03	38.64	18.59
Long-Term Debt/Total Assets (%)	48.54	57.07	49.69	33.14	17.79
Total Debt/Equity (%)	751.47	483.97	272.28	194.05	61.83
Total Debt/Capital (%)	88.26	82.88	73.14	65.99	38.21
Total Debt/Total Assets (%)	57.5	70.09	63.73	56.61	36.57
Net Debt to Equity	-35.21	37.06	3.28	66.27	32.74
Net Debt/Capital (%)	-4.31	6.51	0.93	23.21	20.42
EBITDA	2	4	6	1	-4
EBITDA-CapEx	1	4	3	-2	-6
Operating Income (Loss)	1	2	3	-5	-6

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.06	0.07	0.18	0.07	0.04
Current Ratio	0.81	1.12	1.04	1.1	2.47
Quick Ratio	0.08	0.18	0.28	0.17	1.71
CFO/Avg Current Liab	- -	0.31	0.68	-0.98	-1.42
Common Equity/Total Assets	7.65	14.48	23.4	29.17	59.14
Long-Term Debt/Equity (%)	634.47	394.03	212.33	113.61	30.09
Long-Term Debt/Capital (%)	74.52	67.47	57.03	38.64	18.59
Long-Term Debt/Total Assets (%)	48.54	57.07	49.69	33.14	17.79
Total Debt/Equity (%)	751.47	483.97	272.28	194.05	61.83
Total Debt/Capital (%)	88.26	82.88	73.14	65.99	38.21
Total Debt/Total Assets (%)	57.5	70.09	63.73	56.61	36.57
CFO/Total Liabilities	0.09	11.9	19.41	-42.14	-114.93
CFO/CapEx	0.04	3.97	1.43	-3.32	-7.33
Altman's Z-Score	1.32	1.95	1.79	5.69	0.01

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	- -	75.09	60.46	48.74	5.03
Days Sales Outstanding	- -	4.86	6.04	7.49	72.62
Inventory Turnover	- -	3.19	4.15	2.55	3.3
Days Inventory Outstanding	- -	114.28	87.94	143.32	110.63
Accounts Payable Turnover	- -	12.22	18.87	13.05	12.13
Accounts Payable Turnover Days	- -	29.87	19.35	27.96	30.1
Cash Conversion Cycle	- -	89.27	74.63	122.85	153.15
Inventory to Cash Days	- -	-109.42	-81.9	-135.83	-38.01
Inventories	5	4	5	6	2
Raw Materials	3	2	2	3	2
Work In Process	- -	- -	- -	- -	- -
Finished Goods	2	2	3	3	1
Other Inventory	- -	- -	2	2	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	213	3
- Cash & Cash Equivalents	- -	- -	1	1	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	8	12	18	19	11
Enterprise Value	8	12	17	232	14
Total Capital	10	15	25	29	28
Total Debt/Capital (%)	88.26	82.88	73.14	65.99	38.21
Total Debt / EV	1.05	1.03	1.08	0.08	0.77
EV/Sales	0.47	0.54	0.53	9.11	0.73
EV/EBITDA	4.92	2.69	2.94	189.74	- -
EV/EBIT	12.8	5.08	5.23	- -	- -
EV/Cash Flow to Firm	687.49	6.45	3.88	- -	- -
EV/Free Cash Flow to Firm	23.97	5.19	2.3	- -	- -
Diluted Market Cap	- -	- -	- -	10	2
Diluted Enterprise Value	8	12	17	29	13
EV per Share	1.66	2.42	3.52	47.11	8.54
TTM Sales	17	22	32	25	19
TTM EBITDA	2	4	6	1	-4
TTM Operating Income	1	2	3	-5	-6
TTM Cash Flow to Firm	- -	2	4	-10	-12
TTM Free Cash Flow to Firm	- -	2	7	-7	-10

Multiples (USD)

Valuation Multiples API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	-1.49	-0.19
EV/EBIT	12.8	5.08	5.23	- -	- -
Enterprise Value	8	12	17	232	14
Low Price	- -	- -	- -	38.2	1.68
EV/Sales	0.47	0.54	0.53	9.11	0.73
EV/EBITDA	4.92	2.69	2.94	189.74	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-6.06	-3.92
Price/Earnings High	- -	- -	- -	-34.71	-19.3
Price/Earnings Low	- -	- -	- -	-1.74	-0.2
Price/Book Value	- -	- -	- -	21.7	0.2
Price/Book Value Average	- -	- -	- -	66.56	3.08
Price/Book Value High	- -	- -	- -	381.06	15.14
Price/Book Value Low	- -	- -	- -	19.1	0.16
Price/Tangible Book Value	- -	- -	- -	23.27	0.23
Price/Tangible Book Value Average	- -	- -	- -	71.37	3.53
Price/Tangible Book Value High	- -	- -	- -	408.59	17.36
Price/Tangible Book Value Low	- -	- -	- -	20.48	0.18
Price/Sales	- -	- -	- -	0.41	0.12
Price/Sales Average	- -	- -	- -	1.26	1.9
Price/Sales High	- -	- -	- -	7.22	9.37
Price/Sales Low	- -	- -	- -	0.36	0.1
Price/Cash Flow	- -	- -	- -	-1.04	-0.17
Price/Cash Flow Average	- -	- -	- -	-3.19	-2.62
Price/Cash Flow High	- -	- -	- -	-18.26	-12.9
Price/Cash Flow Low	- -	- -	- -	-0.92	-0.13
Price/Free Cash Flow Average	- -	- -	- -	-4.56	-3.03
Price/Free Cash Flow High	- -	- -	- -	-26.12	-14.94
Price/Free Cash Flow Low	- -	- -	- -	-1.31	-0.16
EV/Sales Average	0.47	0.54	0.53	26.46	3.37
EV/Sales High	0.47	0.54	0.53	148.08	14.41
EV/Sales Low	0.47	0.54	0.53	8.11	0.7
EV/EBITDA Average	4.92	2.69	2.94	551.04	-17.45
EV/EBITDA High	4.92	2.69	2.94	3,084	-74.71
EV/EBITDA Low	4.92	2.69	2.94	168.8	-3.61
EV/EBIT Average	12.8	5.08	5.23	-147.54	-9.97
EV/EBIT High	12.8	5.08	5.23	-825.75	-42.66
EV/EBIT Low	12.8	5.08	5.23	-45.2	-2.06
Last Price	- -	- -	- -	43.4	2.1
High Price	- -	- -	- -	762	161.8
Enterprise Value Average	8	12	17	673	64
Enterprise Value High	8	12	17	3,765	275
Enterprise Value Low	8	12	17	206	13

Shares Outstanding	5	5	5	5	2
Diluted Weighted Avg Shares	- -	5	5	- -	1
Basic Weighted Avg Shares	- -	5	5	- -	1
Revenue per Share	70.9	4.49	6.64	105.49	17.26
EBITDA per Share	6.73	0.9	1.2	5.07	-3.33
Operating Income per Share	2.59	0.48	0.67	-18.92	-5.83
Basic EPS, GAAP	1.68	0.28	0.39	-21.95	-8.38
Basic EPS from Cont Ops	1.68	0.28	0.39	-21.95	-8.38
Diluted EPS, GAAP	1.68	0.28	0.39	-21.95	-8.38
Diluted EPS from Cont Ops	1.68	0.28	0.39	-21.95	-8.38
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	0.05	0.36	0.89	-41.73	-12.54
Free Cash Flow per Basic Share	-1.29	0.27	0.27	-54.29	-14.25
Cash & Equivalents per Share	0.08	0.07	0.29	0.17	0.16
Book Value per Share	0.23	0.52	1.4	2	10.69
Tangible Book Value per Share	0.23	0.52	1.13	1.86	9.32

Fly-E Group, Inc. Common Stock

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)