Faraday Future Intelligent Electric Inc. (FFAI)

FFAI Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-478.4	-355.85	-431.74	-602.24	-516.51	-147.09
Depreciation & Amortization	77.32	74.03	45.47	5.5	3.35	3.52
Loss (Gain) From Sale of Assets	0.87	1.67	4.45	2.7	64.19	0.01
Asset Writedown & Restructuring Costs	132.66	1.85	-	-	-	5.08
Stock-Based Compensation	8.62	8.38	9.17	17.66	29.96	9.51
Other Operating Activities	161.32	179.26	143.63	160.82	148.28	68.23
Change in Inventory	0.79	6.27	-29.77	-4.46	-	-
Change in Accounts Payable	-17.91	-8.8	13.79	60.37	-36.63	11.5
Change in Other Net Operating Assets	17.76	23.01	-33.16	-23.4	-32.42	8.09
Operating Cash Flow	-97.56	-70.19	-278.18	-383.06	-339.77	-41.17
Capital Expenditures	-13.45	-7.58	-31.11	-123.22	-95.68	-0.61
Sale of Property, Plant & Equipment	0.11	0.2	-	-	-	-
Other Investing Activities	-1.98	-	-	-	-	3.6
Investing Cash Flow	-6.53	-7.38	-31.11	-123.22	-95.68	2.99
Short-Term Debt Issued	-	3.08	21.01	-	0.2	10.56
Long-Term Debt Issued	-	79.92	235.35	73.8	172.03	40.6
Total Debt Issued	167.83	83	256.36	73.8	172.23	51.15
Short-Term Debt Repaid	-	-	-	-0.52	-38.22	-3.59
Long-Term Debt Repaid	-	-0.43	-1.02	-89.17	-51.42	-1.96
Total Debt Repaid	-4.81	-0.43	-1.02	-89.68	-89.64	-5.55
Net Debt Issued (Repaid)	163.02	82.57	255.34	-15.88	82.59	45.6
Issuance of Common Stock	1.69	0.25	38.61	13.76	1,002	0.12
Repurchase of Common Stock	-	-	-	-0.77	-	-
Other Financing Activities	-3.88	-2.09	-2.5	-3.83	-117.59	-8.89
Financing Cash Flow	160.83	80.73	291.45	-6.72	966.57	36.83
Foreign Exchange Rate Adjustments	-1.15	-0.02	3.35	1.04	-2.47	-0.19
Net Cash Flow	55.59	3.15	-14.49	-511.96	528.65	-1.53
Free Cash Flow	-111.01	-77.77	-309.29	-506.28	-435.45	-41.77
Free Cash Flow Margin	-17290.81%	-14427.83%	-39449.87%	-	-	-
Free Cash Flow Per Share	-1.20	-4.20	-1284.05	-13234.00	-17910.74	-2553.14
Cash Interest Paid	6.07	4.87	0.47	13.58	6.32	3.14
Levered Free Cash Flow	21.27	18.03	-268.65	-237.81	-579.62	1.4
Unlevered Free Cash Flow	26.75	28.41	-266.75	-231.91	-550.34	47.47
Change in Working Capital	0.05	20.48	-49.14	32.51	-69.04	19.59

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q