Phoenix Motor Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	26.12	3.12	4.33	2.98	4.51	3.99
Revenue Growth (YoY)	424.69%	-27.90%	45.45%	-33.98%	13.01%	-
Cost of Revenue	21.05	3.4	3.51	3.54	4.93	4.29
Gross Profit	5.07	-0.28	0.82	-0.56	-0.42	-0.3
Selling, General & Admin	32.48	14.9	13.97	13.75	4.83	5.38
Operating Expenses	32.84	15.26	13.97	13.75	4.83	5.38
Operating Income	-27.77	-15.54	-13.15	-14.31	-5.25	-5.68
Interest Expense	-4.61	-0.61	-0.01	-0	-0.01	-0.3
Other Non Operating Income (Expenses)	6.72	-0.11	-0.32	-0.01	0.05	0.01
EBT Excluding Unusual Items	-25.66	-16.25	-13.48	-14.33	-5.21	-5.97
Gain (Loss) on Sale of Assets	-0.2	-0.1	-	-0.28	-	-
Asset Writedown	-4.97	-4.97	-	-	-	-
Other Unusual Items	32.77	0.7	0.78	-	0.55	-
Pretax Income	-2.33	-20.62	-12.7	-14.6	-4.66	-5.97
Income Tax Expense	-4.49	0.02	0.01	0.01	0	0
Net Income	2.16	-20.65	-12.71	-14.61	-4.67	-5.97
Preferred Dividends & Other Adjustments	-	-	-	-	-3.42	-
Net Income to Common	2.16	-20.65	-12.71	-14.61	-1.24	-5.97
Shares Outstanding (Basic)	31	21	20	18	18	-
Shares Outstanding (Diluted)	33	21	20	18	18	-
Shares Change (YoY)	53.68%	7.80%	12.37%	-	-	-
EPS (Basic)	0.07	-0.97	-0.65	-0.84	-0.07	-
EPS (Diluted)	0.06	-0.97	-0.65	-0.84	-0.07	-
Free Cash Flow	-3.97	-3.75	-16.15	-13.58	-2.06	-6.2
Free Cash Flow Per Share	-0.12	-0.18	-0.82	-0.78	-0.12	-
Gross Margin	19.40%	-8.84%	18.94%	-18.91%	-9.34%	-7.47%
Operating Margin	-106.33%	-497.69%	-303.69%	-480.79%	-116.52%	-142.33%
Profit Margin	8.26%	-661.27%	-293.42%	-490.90%	-27.57%	-149.70%
Free Cash Flow Margin	-15.19%	-119.95%	-372.98%	-456.06%	-45.66%	-155.36%
EBITDA	-24.88	-14.35	-11.57	-12.63	-4.05	-5.1
EBITDA Margin	-95.26%	-	-267.16%	-	-89.80%	-127.74%
D&A For EBITDA	2.89	1.19	1.58	1.69	1.21	0.58
EBIT	-27.77	-15.54	-13.15	-14.31	-5.25	-5.68
EBIT Margin	-106.33%	-	-	-	-116.52%	-142.33%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.