Arcimoto, Inc. Financial Ratios — FUVV Stock

Profitability (USD)

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -	-92.68	-195.72	-65.54	-93.97	-148.1
Return on Assets (%)	- -	-246.55	-244.36	-37.63	-70.87	-100.5	-52	-80.86	-104.1
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	- -	38.24	-34.25	-194.73	-279.13	-290.97	-254.62
EBITDA Margin (%)	-1,072.68	-11,084.18	- -	-2,577.85	-11,123.92	-1,391.38	-757.5	-968.25	-844.83
Operating Margin (%)	-1,118.48	-11,131.19	- -	-2,593.68	-11,602.35	-1,463.3	-800.25	-1,021.78	-902.24
Incremental Operating Margin (%)	- -	- -	4,443	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1,130.91	-11,020.03	- -	-2,610.16	-11,633.14	-1,553.04	-832.63	-1,151.28	-958.83
Profit Margin (%)	-1,130.91	-11,020.03	- -	-2,610.16	-11,633.14	-1,553.04	-832.63	-1,084.39	-958.89
Net Income to Common Margin (%)	-1,130.91	-11,020.03	- -	-2,610.16	-11,633.14	-1,553.04	-832.63	-1,084.39	-958.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-92.68	-195.72	-65.54	-93.97	-148.1

Credit (USD)

Credit Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	- -	- -	1	- -	5	7	4	5	15
ST Debt	- -	- -	- -	- -	3	5	1	3	7
LT Debt	- -	- -	- -	- -	2	1	3	2	7
Total Debt/EBITDA	-0.25	- -	-0.3	- -	-0.43	-0.48	-0.24	-0.11	-0.26
Net Debt/EBITDA	-0.21	0.74	-0.08	2.39	0.21	0.01	2.2	0.31	-0.21
Total Debt/EBIT	-0.24	- -	-0.3	- -	-0.42	-0.46	-0.23	-0.11	-0.25
Net Debt/EBIT	-0.2	0.73	-0.08	2.37	0.2	0.01	2.09	0.3	-0.19
EBITDA to Interest Expense	-81.91	-407.43	-148.17	-95.9	-104.68	-15.42	-22.85	-196.19	-51.14
EBITDA-CapEx/Interest Expense	-84.59	-413.58	-148.17	-153.32	-121.69	-15.8	-26.79	-276.36	-58.58
EBIT to Interest Expense	-85.41	-409.16	-148.79	-96.49	-109.18	-16.21	-24.14	-207.03	-54.61
Interest Expense	- -	- -	- -	- -	- -	1	1	- -	1
Common Equity/Total Assets	-3,059.18	-245.95	-120.66	92.28	57.27	46.27	89.55	83.15	55.61
Long-Term Debt/Equity (%)	- -	- -	- -	- -	18.76	15.5	5.32	3.54	23.76
Long-Term Debt/Capital (%)	-11.6	- -	-636.87	- -	11.97	8.28	4.91	3.25	16.22
Long-Term Debt/Total Assets (%)	59.02	- -	62.64	- -	10.75	7.17	4.76	2.95	13.21
Total Debt/Equity (%)	-43.09	- -	-91.85	- -	56.71	87.18	8.22	8.93	46.51
Total Debt/Capital (%)	-75.73	- -	-1,126.77	- -	36.19	46.58	7.59	8.2	31.75
Total Debt/Total Assets (%)	385.31	- -	110.83	- -	32.48	40.34	7.36	7.43	25.86
Net Debt to Equity	-36.33	-128.76	-25.65	-49.58	-27.59	-2.7	-76.16	-24.75	36.39
Net Debt/Capital (%)	-57.06	447.65	-34.5	-98.32	-28.76	-2.45	-298.84	-32.05	25.09
EBITDA	-1	-1	-2	-3	-11	-14	-16	-42	-55
EBITDA-CapEx	-1	-1	-2	-5	-12	-14	-19	-60	-63
Operating Income (Loss)	-1	-1	-2	-3	-11	-14	-17	-45	-59

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.06	3.64	0.51	10.66	1.09	0.78	13.54	1.97	0.03
Current Ratio	0.1	3.76	0.57	11.12	1.84	1.55	15.96	3.49	0.93
Quick Ratio	0.1	3.67	0.51	10.66	1.09	0.81	13.54	1.98	0.04
CFO/Avg Current Liab	- -	-3.88	-2.96	-3.13	-4.37	-2.38	-3.12	-6.82	-3.66
Common Equity/Total Assets	-3,059.18	-245.95	-120.66	92.28	57.27	46.27	89.55	83.15	55.61
Long-Term Debt/Equity (%)	- -	- -	- -	- -	18.76	15.5	5.32	3.54	23.76
Long-Term Debt/Capital (%)	-11.6	- -	-636.87	- -	11.97	8.28	4.91	3.25	16.22
Long-Term Debt/Total Assets (%)	59.02	- -	62.64	- -	10.75	7.17	4.76	2.95	13.21
Total Debt/Equity (%)	-43.09	- -	-91.85	- -	56.71	87.18	8.22	8.93	46.51
Total Debt/Capital (%)	-75.73	- -	-1,126.77	- -	36.19	46.58	7.59	8.2	31.75
Total Debt/Total Assets (%)	385.31	- -	110.83	- -	32.48	40.34	7.36	7.43	25.86
CFO/Total Liabilities	-157.11	-473.39	-141.43	-253.46	-210.57	-161.74	-292.74	-362.1	-189.76
CFO/CapEx	-31.37	-63.55	- -	-1.71	-7.38	-41.61	-5.73	-2.26	-5.89
Altman's Z-Score	-237.34	-12.28	-36.14	578.16	75.8	47.63	973.61	319.04	-8.69

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	1.07	- -	234.56	379.98	8.08	16.64	60.51	33.59
Days Sales Outstanding	- -	341.33	- -	1.56	0.96	45.16	21.93	6.03	10.87
Inventory Turnover	- -	- -	- -	0.71	0.13	1.07	1.87	2.65	2.3
Days Inventory Outstanding	- -	- -	- -	515	2,716.22	340.87	195.5	137.92	158.37
Accounts Payable Turnover	- -	- -	0.59	0.66	2.37	9.35	35.31	17.92	5.72
Accounts Payable Turnover Days	- -	- -	614.17	552.25	153.99	39.03	10.34	20.37	63.76
Cash Conversion Cycle	- -	- -	- -	-35.69	2,563.19	347.01	207.09	123.58	105.49
Inventory to Cash Days	- -	- -	- -	-513.45	-2,715.26	-295.71	-173.56	-131.89	-147.51
Inventories	- -	- -	- -	- -	2	4	5	8	12
Raw Materials	- -	- -	- -	- -	2	4	5	7	11
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	- -	1,273	806	787	9,046	5,857	11
- Cash & Cash Equivalents	- -	1	- -	8	5	6	39	17	- -
+ Preferred Equity and Hybrid Capital	1	3	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	- -	5	7	4	5	15
Enterprise Value	1	2	- -	1,259	805	788	9,010	5,845	25
Total Capital	- -	1	- -	16	13	14	52	58	46
Total Debt/Capital (%)	-75.73	- -	-1,126.77	- -	36.19	46.58	7.59	8.2	31.75
Total Debt / EV	0.15	- -	3.58	- -	0.01	0.01	- -	- -	0.59
EV/Sales	17.52	193.1	- -	9,911.06	8,478.3	797.34	4,140.29	1,332.62	3.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	1,087	844	584	7,561	5,711	7
Diluted Enterprise Value	1	2	- -	1,079	844	585	7,525	5,699	21
EV per Share	1.21	2.71	0.18	1,586.27	1,071.56	644.66	5,271.21	3,105.52	7.7
TTM Sales	- -	- -	- -	- -	- -	1	2	4	7
TTM EBITDA	-1	-1	-2	-3	-11	-14	-16	-42	-55
TTM Operating Income	-1	-1	-2	-3	-11	-14	-17	-45	-59
TTM Cash Flow to Firm	-1	-1	-2	-3	-13	-13	-16	-39	-46
TTM Free Cash Flow to Firm	-1	-1	-2	-1	-11	-13	-13	-22	-38

Multiples (USD)

Valuation Multiples API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	- -	-785.44	-77.08	-41.86	-562.13	-260.36	-0.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1	2	- -	1,259	805	788	9,010	5,845	25
Low Price	- -	- -	- -	1,016	621.2	612	386.44	2,928	2.55
EV/Sales	17.52	193.1	- -	9,911.06	8,478.3	797.34	4,140.29	1,332.62	3.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-340.24	-95.09	-73.74	-160.34	-212.27	-46.92
Price/Earnings High	- -	- -	- -	-519.22	-151.69	-173.72	-637.08	-567.95	-116.26
Price/Earnings Low	- -	- -	- -	-207.69	-44.28	-36.16	-30.47	-112.97	-0.09
Price/Book Value	- -	- -	- -	80.66	99.88	103.4	189.71	109.38	0.34
Price/Book Value Average	- -	- -	- -	83.7	124.28	200.35	72.9	193.38	136.62
Price/Book Value High	- -	- -	- -	127.73	198.27	472.02	289.65	517.4	338.52
Price/Book Value Low	- -	- -	- -	51.09	57.88	98.26	13.85	102.92	0.26
Price/Tangible Book Value	- -	- -	- -	80.66	99.88	103.4	189.71	134.15	0.47
Price/Tangible Book Value Average	- -	- -	- -	83.7	124.28	200.35	72.9	237.16	191.99
Price/Tangible Book Value High	- -	- -	- -	127.73	198.27	472.02	289.65	634.54	475.71
Price/Tangible Book Value Low	- -	- -	- -	51.09	57.88	98.26	13.85	126.22	0.37
Price/Sales	- -	- -	- -	8,558.4	8,889.34	590.97	3,474.2	1,302.05	1.11
Price/Sales Average	- -	- -	- -	8,880.88	11,061.5	1,145.15	1,335.02	2,301.84	449.92
Price/Sales High	- -	- -	- -	13,552.57	17,646.01	2,697.92	5,304.52	6,158.81	1,114.8
Price/Sales Low	- -	- -	- -	5,421.03	5,151.17	561.61	253.7	1,225.07	0.86
Price/Cash Flow	- -	- -	- -	-325.03	-66.64	-40.85	-464.04	-145.35	-0.15
Price/Cash Flow Average	- -	- -	- -	-337.28	-82.92	-79.16	-178.32	-256.96	-62.09
Price/Cash Flow High	- -	- -	- -	-514.7	-132.28	-186.49	-708.51	-687.53	-153.83
Price/Cash Flow Low	- -	- -	- -	-205.88	-38.62	-38.82	-33.89	-136.76	-0.12
Price/Free Cash Flow Average	- -	- -	- -	-815.04	-95.92	-81.11	-216.01	-460.28	-74.77
Price/Free Cash Flow High	- -	- -	- -	-1,243.78	-153.02	-191.08	-858.28	-1,231.52	-185.27
Price/Free Cash Flow Low	- -	- -	- -	-497.51	-44.67	-39.78	-41.05	-244.96	-0.14
EV/Sales Average	17.52	193.1	- -	10,337.87	10,550.87	1,544.28	1,580.92	2,358	655.66
EV/Sales High	17.52	193.1	- -	15,808.4	16,833.47	3,637.14	6,330.14	6,313.74	1,621.38
EV/Sales Low	17.52	193.1	- -	6,286.4	4,911.53	757.76	287.2	1,253.66	3.4
EV/EBITDA Average	-1.63	-1.74	-0.08	-401.03	-94.85	-110.99	-208.7	-243.53	-77.61
EV/EBITDA High	-1.63	-1.74	-0.08	-613.24	-151.33	-261.4	-835.66	-652.08	-191.92
EV/EBITDA Low	-1.63	-1.74	-0.08	-243.86	-44.15	-54.46	-37.91	-129.48	-0.4
EV/EBIT Average	-1.57	-1.73	-0.08	-398.58	-90.94	-105.53	-197.55	-230.77	-72.67
EV/EBIT High	-1.57	-1.73	-0.08	-609.5	-145.09	-248.56	-791.02	-617.92	-179.71
EV/EBIT Low	-1.57	-1.73	-0.08	-242.37	-42.33	-51.78	-35.89	-122.69	-0.38
Last Price	- -	- -	- -	1,604	1,072	644	5,292	3,112	3.3
High Price	- -	- -	- -	2,540	2,128	2,940	8,080	14,720	3,308
Enterprise Value Average	1	2	- -	1,313	1,002	1,526	3,441	10,343	4,299
Enterprise Value High	1	2	- -	2,008	1,599	3,593	13,776	27,693	10,632
Enterprise Value Low	1	2	- -	798	467	749	625	5,499	22

Shares Outstanding	1	1	1	1	1	1	2	2	3
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	2	2
Basic Weighted Avg Shares	1	1	1	1	1	1	1	2	2
Revenue per Share	0.1	0.01	- -	0.19	0.12	1.09	1.52	2.39	2.97
EBITDA per Share	-1.04	-1.56	-3.07	-4.83	-13.41	-15.16	-11.54	-23.14	-25.07
Operating Income per Share	-1.09	-1.56	-3.08	-4.86	-13.99	-15.95	-12.19	-24.42	-26.77
Basic EPS, GAAP	-1.1	-1.55	-3.1	-4.89	-14.03	-16.92	-12.68	-25.92	-28.45
Basic EPS from Cont Ops	-1.1	-1.55	-3.1	-4.89	-14.03	-16.92	-12.68	-25.92	-28.45
Diluted EPS, GAAP	-1.1	-1.55	-3.1	-4.89	-14.03	-16.92	-12.68	-25.92	-28.45
Diluted EPS from Cont Ops	-1.1	-1.55	-3.1	-4.89	-14.03	-16.92	-12.68	-25.92	-28.45
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.07	-1.49	-2.62	-4.93	-16.09	-15.76	-11.4	-21.41	-21.5
Free Cash Flow per Basic Share	-1.1	-1.52	-2.62	-7.83	-18.27	-16.14	-13.39	-30.87	-25.15
Cash & Equivalents per Share	0.03	1.15	0.48	17.73	6.52	4.77	23.08	9.02	0.14
Book Value per Share	-1.49	-2.97	-0.72	19.89	10.73	6.23	27.9	28.45	9.77
Tangible Book Value per Share	-1.49	-2.97	-0.72	19.89	10.73	6.23	27.9	23.2	6.95

Arcimoto, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)