Faraday Future Intelligent Electric Inc. logo

Faraday Future Intelligent Electric Inc.

FFAI | NASDAQ
Chart Builder DCF Calculator
$1.63
-$0.13 (-7.39%)
At close: Sep 21, 2026, 4:00 PM ET
$1.62
-$0.01 (-0.61%)
Pre-market: Sep 22, 2026, 5:32 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-339.95M -425.66M -397.08M -478.4M -333.9M -317.91M -355.85M -318.39M -318.75M -334.99M -431.74M -501.85M -543.67M -560.44M -568.56M -498.96M -683M -594.08M -516.51M -490.16M -219.59M -198.52M
Depreciation & Amortization
46.35M 58.85M 67.84M 77.32M 75.22M 73.63M 74.03M 73.24M 69.48M 64.66M 48.02M 20.4M -1.19M -10.31M -7.3M 6.42M 14.4M 10.46M 6.6M 3.18M 3.46M 3.6M
Stock-Based Compensation
2.45M 2.85M 3.15M 8.62M 8.92M 8.14M 8.38M 2.51M 919K 1.44M 9.53M 17.13M 19.8M 22.29M 17M 15.97M 13.3M 11.12M 10.29M 5.91M 5.91M 7.85M
Other Working Capital
-12.32M -11.19M 700K 17.76M 6.22M 18.08M 23.01M 34.4M 35.6M 5.37M -21.29M -12.21M -46.26M -30.47M -164K -13.96M -63.22M -49.58M -65.07M -65.69M 32.39M 24.64M
Other Non-Cash Items
200.13M 272.59M 233.21M 294.85M 169.03M 154.14M 182.77M 112.48M 82.66M 45.05M 107.75M 170.03M 199.49M 173.67M 117.99M 1.32M 116.81M 137.92M 188.96M 262.46M 102.51M 92.07M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a 19.97M 19.97M 19.97M 19.97M n/a n/a n/a n/a -3.59M -3.59M -2.7M -2.7M 884K
Change in Working Capital
-29.48M -27.38M -14.69M 49K -3.97M 6.23M 20.48M 40.55M 19.13M 13.96M -31.7M 6M -3.06M 11.12M 57.81M 18.26M -35.01M -54.59M -76.47M -81.15M 16.93M 23.75M
Operating Cash Flow
-120.5M -118.75M -107.58M -97.56M -84.7M -75.76M -70.19M -89.6M -146.56M -189.92M -278.18M -268.32M -308.66M -363.67M -383.06M -457M -573.5M -492.75M -390.71M -302.46M -93.48M -70.36M
Capital Expenditures
-4.3M -6.3M -7.64M -13.45M -12.23M -9.05M -7.58M -20.92M -5.62M -14.34M -31.11M -21.97M -58.84M -95.7M -123.22M -170.52M -185.91M -140.75M -97.07M -38.67M -1.99M -1.41M
Cash Acquisitions
-1.12M -1.12M -1.12M 8.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-338K -338K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
2.11M 2.11M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-14.32M -14.69M -14.69M -1.86M 111K 111K 198K 87K 87K 87K n/a n/a n/a n/a n/a n/a -134.66K -134.66K -134.66K -134.66K 3.6M 3.6M
Investing Cash Flow
-18.25M -20.62M -23.46M -6.53M -12.12M -8.94M -7.38M -20.84M -5.53M -14.25M -31.11M -21.97M -58.84M -95.7M -123.22M -170.52M -186.05M -140.89M -97.2M -38.8M 1.61M 2.2M
Debt Repayment
172.43M 136.89M 151.4M 149.72M 99.68M 81.54M 70.76M 84.92M 102.03M 115.84M 234.11M 238.92M 191.24M 161.91M -55.93M -89.19M -9.66M 28.86M 186.74M 199.92M 151.13M 121.3M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a -5K -5K -5K -772K -767K -767K -767K n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
399K -2.16M 108K 11.11M 9.39M 11.78M 9.98M -1.32M -203K 18.69M 18.71M 20.21M 66.35M 47.62M 47.63M 46.15M -113.17M -112.49M -109.84M -114M -2.83M -1.62M
Financial Cash Flow
182.72M 144.64M 161.4M 160.83M 109.07M 93.32M 80.73M 109.57M 136.32M 169.02M 291.45M 271.78M 260.96M 213.4M -6.72M -41.36M 880.03M 918.72M 1.08B 1.09B 148.32M 119.71M
Net Cash Flow
40.62M 2.77M 27.78M 55.59M 11.88M 8.19M 3.15M -1.22M -18.02M -31.97M -14.49M -25.36M -102.14M -244.11M -511.96M -657.22M 121.52M 282.37M 586.88M 743M 52.46M 49.05M
Free Cash Flow
-124.8M -125.05M -115.22M -111.01M -96.93M -84.81M -77.77M -110.53M -152.18M -204.25M -309.29M -290.29M -367.5M -459.37M -506.28M -627.51M -759.42M -633.51M -487.78M -341.12M -95.47M -71.76M
Adj. Free Cash Flow
-127.25M -127.9M -118.37M -119.63M -105.85M -92.95M -86.15M -113.04M -153.1M -205.69M -318.82M -307.42M -387.3M -481.66M -523.28M -643.48M -772.71M -644.62M -498.07M -347.03M -101.38M -79.61M
Maintenance CapEx
-2.79M -4.78M -4.56M -7.18M -7.48M -4.04M -4.04M -301K 30.01M 21.03M 4.16M -5.67M -42.99M -39.01M -26.99M -21.05M -14.4M -10.08M -5.94M -2.06M -1.99M -1.41M
Growth CapEx
-1.52M -1.52M -3.09M -6.26M -4.75M -5.01M -3.54M -20.62M -35.63M -35.37M -35.27M -16.3M -15.85M -56.69M -96.23M -149.47M -171.52M -130.68M -91.13M -36.6M n/a n/a
Owner Earnings
-123.28M -123.53M -112.13M -104.74M -92.19M -79.81M -74.23M -89.91M -116.55M -168.88M -274.02M -273.99M -351.66M -402.68M -410.05M -478.05M -587.9M -502.83M -396.64M -304.52M -95.47M -71.76M

© 2026 bestshares.com. All rights reserved.