Faraday Future Intelligent Electric Inc.

USD

1.65

	Dec '19	Dec '20	Dec '21	Dec '22
revenue
cost of revenue		3.52M -	64.19M 1,725.16%	2.69M 95.80%
gross profit		-3.52M -	-64.19M 1,725.16%	-2.69M 95.80%
selling and marketing expenses	5.30M -	3.67M 30.68%	17.12M 366.18%	20.77M 21.35%
general and administrative expenses	71.17M -	41.07M 42.29%	97.91M 138.38%	116.44M 18.93%
selling general and administrative expenses	76.46M -	44.74M 41.48%	115.02M 157.07%	137.21M 19.29%
research and development expenses	28.28M -	20.19M 28.62%	174.94M 766.62%	311.08M 77.83%
other expenses		-3.35M -	-92.57M 2,664.99%	-20.23M 78.14%
cost and expenses	82.20M -	64.93M 21.01%	289.96M 346.58%	448.29M 54.61%
operating expenses	82.20M -	64.93M 21.01%	289.96M 346.58%	448.29M 54.61%
interest expense		73.72M -	46.84M 36.46%	11.12M 76.27%
ebitda	-99.55M -	-64.76M 34.95%	-374.37M 478.09%	-463.03M 23.68%
operating income	-104.74M -	-64.94M 38.00%	-354.15M 445.36%	-450.99M 27.34%
depreciation and amortization	5.19M -	179K 96.55%	-20.22M 11,397.77%	-12.04M 40.44%
total other income expenses net	-37.45M -	-82.14M 119.34%	-162.12M 97.36%	-101.02M 37.69%
income before tax	-142.19M -	-147.08M 3.44%	-516.26M 251.00%	-552.01M 6.92%
income tax expense	3K -	3K 0%	240K 7,900%	61K 74.58%
net income	-143.19M -	-147.09M 2.72%	-516.50M 251.16%	-552.07M 6.89%
weighted average shs out	508.83K -	654.58K 28.64%	702.89K 7.38%	1.53M 117.71%
weighted average shs out dil	508.83K -	654.58K 28.64%	702.89K 7.38%	1.53M 117.71%
eps	-281.41 -	-224.70 20.15%	-734.83 227.03%	-360.78 50.90%
epsdiluted	-281.41 -	-224.70 20.15%	-734.83 227.03%	-360.78 50.90%

All numbers in USD (except ratios and percentages)