MVST: Microvast Holdings Inc Financial Statements

Balance sheet, income statement, and cash flow statements for Microvast Holdings Inc (MVST).

OverviewDividends

$670.30M Market Cap.

As of 04/01/2025 5:00 PM ET (MRY) • Disclaimer

MVST Market Cap. (MRY)


MVST Shares Outstanding (MRY)


MVST Assets (MRY)


Total Assets

$951.87M

Total Liabilities

$563.97M

Total Investments

$7.60M

MVST Income (MRY)


Revenue

$379.80M

Net Income

-$195.46M

Operating Expense

$235.64M

MVST Cash Flow (MRY)


CF Operations

$2.81M

CF Investing

-$12.15M

CF Financing

$37.59M

MVST Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$951,867,000 (-13.21%)

$1,096,732,000 (11.35%)

$984,957,000 (-1.04%)

$995,291,000 (146.05%)

Assets Current

$428,026,000 (0.57%)

$425,606,000 (-21.92%)

$545,067,000 (-22.86%)

$706,606,000 (273.23%)

Assets Non-Current

$523,841,000 (-21.95%)

$671,126,000 (52.57%)

$439,890,000 (52.38%)

$288,685,000 (34.16%)

Goodwill & Intangible Assets

$13,978,000 (-7.55%)

$15,120,000 (5.92%)

$14,275,000 (-10.16%)

$15,890,000 (-2.40%)

Shareholders Equity

$387,895,000 (-31.25%)

$564,190,000 (-7.96%)

$612,977,000 (-10.74%)

$686,698,000 (278.55%)

Property Plant & Equipment Net

$495,817,000 (-22.55%)

$640,174,000 (82.12%)

$351,508,000 (38.90%)

$253,057,000 (27.80%)

Cash & Equivalents

$109,579,000 (33.60%)

$82,018,000 (-72.86%)

$302,152,000 (-43.64%)

$536,109,000 (1201.36%)

Accumulated Other Comprehensive Income

-$38,194,000 (-49.11%)

-$25,614,000 (-41.66%)

-$18,081,000 (-369.83%)

$6,701,000 (-8.90%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Investments

$7,601,000 (-78.61%)

$35,541,000 (28.16%)

$27,731,000 (148.84%)

$11,144,000 (-46.52%)

Investments Current

$7,579,000 (-74.19%)

$29,370,000 (7.72%)

$27,266,000 (144.67%)

$11,144,000 (-46.52%)

Investments Non-Current

$22,000 (-99.64%)

$6,171,000 (1227.10%)

$465,000 (0%)

$0 (0%)

Inventory

$143,327,000 (-4.29%)

$149,749,000 (77.74%)

$84,252,000 (57.70%)

$53,424,000 (18.80%)

Trade & Non-Trade Receivables

$120,626,000 (-13.04%)

$138,717,000 (16.27%)

$119,304,000 (34.35%)

$88,802,000 (16.39%)

Trade & Non-Trade Payables

$64,940,000 (-42.34%)

$112,618,000 (150.35%)

$44,985,000 (11.33%)

$40,408,000 (-3.81%)

Accumulated Retained Earnings (Deficit)

-$1,092,958,000 (-21.78%)

-$897,501,000 (-13.44%)

-$791,165,000 (-25.16%)

-$632,099,000 (-58.82%)

Tax Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Tax Liabilities

$652,000 (-0.46%)

$655,000 (-0.46%)

$658,000 (-1.20%)

$666,000 (0.30%)

Total Debt

$325,850,000 (60.70%)

$202,771,000 (17.16%)

$173,071,000 (17.42%)

$147,401,000 (-2.40%)

Debt Current

$122,422,000 (23.95%)

$98,766,000 (15.06%)

$85,839,000 (15.60%)

$74,254,000 (-4.66%)

Debt Non-Current

$203,428,000 (95.59%)

$104,005,000 (19.23%)

$87,232,000 (19.26%)

$73,147,000 (0.00%)

Total Liabilities

$563,972,000 (5.90%)

$532,542,000 (43.16%)

$371,980,000 (20.54%)

$308,593,000 (-20.70%)

Liabilities Current

$330,153,000 (-18.16%)

$403,410,000 (59.82%)

$252,409,000 (43.75%)

$175,594,000 (-4.37%)

Liabilities Non-Current

$233,819,000 (81.07%)

$129,132,000 (8.00%)

$119,571,000 (-10.10%)

$132,999,000 (-35.29%)

MVST Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$379,801,000 (23.87%)

$306,617,000 (49.94%)

$204,495,000 (34.56%)

$151,976,000 (41.35%)

Cost of Revenue

$260,249,000 (4.35%)

$249,390,000 (27.62%)

$195,422,000 (0.36%)

$194,719,000 (115.45%)

Selling General & Administrative Expense

$104,062,000 (-13.93%)

$120,905,000 (-4.94%)

$127,183,000 (3.35%)

$123,063,000 (277.38%)

Research & Development Expense

$41,065,000 (-8.75%)

$45,004,000 (3.44%)

$43,508,000 (26.53%)

$34,385,000 (106.68%)

Operating Expenses

$235,642,000 (43.72%)

$163,956,000 (-3.00%)

$169,019,000 (11.70%)

$151,321,000 (227.20%)

Interest Expense

$9,711,000 (269.52%)

$2,628,000 (-20.91%)

$3,323,000 (-38.59%)

$5,411,000 (-5.70%)

Income Tax Expense

$0 (0%)

$10,000 (-69.70%)

$33,000 (0%)

$0 (0%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

-$195,457,000 (-83.68%)

-$106,412,000 (32.74%)

-$158,200,000 (23.38%)

-$206,483,000 (-514.08%)

Net Income to Non-Controlling Interests

$0 (0%)

-$76,000 (0%)

$0 (0%)

$9,523,000 (-40.21%)

Net Income

-$195,457,000 (-83.81%)

-$106,336,000 (32.78%)

-$158,200,000 (26.76%)

-$216,006,000 (-335.92%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$18,097,000 (-42.39%)

Net Income Common Stock

-$195,457,000 (-83.81%)

-$106,336,000 (32.78%)

-$158,200,000 (32.42%)

-$234,103,000 (-189.15%)

Weighted Average Shares

$318,462,843 (2.43%)

$310,909,379 (2.52%)

$303,279,188 (63.14%)

$185,896,482 (87.72%)

Weighted Average Shares Diluted

$318,462,843 (2.43%)

$310,909,379 (2.52%)

$303,279,188 (63.14%)

$185,896,482 (87.72%)

Earning Before Interest & Taxes (EBIT)

-$185,746,000 (-79.12%)

-$103,698,000 (33.03%)

-$154,844,000 (26.47%)

-$210,595,000 (-380.67%)

Gross Profit

$119,552,000 (108.91%)

$57,227,000 (530.74%)

$9,073,000 (121.23%)

-$42,743,000 (-349.38%)

Operating Income

-$116,090,000 (-8.77%)

-$106,729,000 (33.27%)

-$159,946,000 (17.58%)

-$194,064,000 (-566.73%)

MVST Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$12,152,000 (92.66%)

-$165,605,000 (5.88%)

-$175,945,000 (-100.25%)

-$87,862,000 (-397.13%)

Net Cash Flow from Financing

$37,589,000 (13.76%)

$33,041,000 (565.21%)

$4,967,000 (-99.21%)

$624,949,000 (123364.10%)

Net Cash Flow from Operations

$2,814,000 (103.74%)

-$75,303,000 (-39.64%)

-$53,928,000 (-19.74%)

-$45,039,000 (-389.53%)

Net Cash Flow / Change in Cash & Cash Equivalents

$21,412,000 (109.99%)

-$214,428,000 (8.16%)

-$233,492,000 (-147.18%)

$494,913,000 (84268.88%)

Net Cash Flow - Business Acquisitions and Disposals

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Cash Flow - Investment Acquisitions and Disposals

$5,564,000 (-71.52%)

$19,534,000 (177.92%)

-$25,070,000 (0%)

$0 (0%)

Capital Expenditure

-$17,716,000 (90.43%)

-$185,139,000 (-22.71%)

-$150,875,000 (-71.72%)

-$87,862,000 (-371.57%)

Issuance (Repayment) of Debt Securities

$60,269,000 (82.41%)

$33,041,000 (565.21%)

$4,967,000 (-91.56%)

$58,858,000 (11709.07%)

Issuance (Purchase) of Equity Shares

$0 (0%)

$0 (0%)

$0 (0%)

$705,129,000 (0%)

Payment of Dividends & Other Cash Distributions

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Effect of Exchange Rate Changes on Cash

-$6,839,000 (-4.24%)

-$6,561,000 (23.58%)

-$8,586,000 (-399.69%)

$2,865,000 (40.65%)

Share Based Compensation

$30,840,000 (-52.53%)

$64,971,000 (-28.45%)

$90,808,000 (9.55%)

$82,894,000 (0%)

Depreciation Amortization & Accretion

$33,518,000 (30.46%)

$25,692,000 (13.79%)

$22,579,000 (9.01%)

$20,713,000 (23.35%)

MVST Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

31.50% (68.45%)

18.70% (325.00%)

4.40% (115.66%)

-28.10% (-276.73%)

Profit Margin

-51.50% (-48.41%)

-34.70% (55.17%)

-77.40% (49.74%)

-154.00% (-104.52%)

EBITDA Margin

-40.10% (-57.87%)

-25.40% (60.74%)

-64.70% (48.20%)

-124.90% (-397.61%)

Return on Average Equity (ROAE)

-41.70% (-126.63%)

-18.40% (26.10%)

-24.90% (85.74%)

-174.60% (-299.32%)

Return on Average Assets (ROAA)

-19.80% (-92.23%)

-10.30% (36.02%)

-16.10% (51.65%)

-33.30% (-28.57%)

Return on Sales (ROS)

-48.90% (-44.67%)

-33.80% (55.35%)

-75.70% (45.38%)

-138.60% (-240.54%)

Return on Invested Capital (ROIC)

-24.00% (-64.38%)

-14.60% (49.31%)

-28.80% (44.51%)

-51.90% (-243.71%)

Dividend Yield

0% (0%)

0% (0%)

0% (0%)

0% (0%)

Price to Earnings Ratio (P/E)

-3.39 (17.61%)

-4.12 (-39.97%)

-2.94 (34.51%)

-4.49 (78.46%)

Price to Sales Ratio (P/S)

1.74 (22.25%)

1.42 (-37.42%)

2.27 (-67.23%)

6.92 (-56.04%)

Price to Book Ratio (P/B)

1.73 (120.13%)

0.79 (1.68%)

0.77 (-68.83%)

2.48 (256.97%)

Debt to Equity Ratio (D/E)

1.45 (54.03%)

0.94 (55.52%)

0.61 (35.19%)

0.45 (144.37%)

Earnings Per Share (EPS)

-0.61 (-79.41%)

-0.34 (34.62%)

-0.52 (58.73%)

-1.26 (-53.66%)

Sales Per Share (SPS)

1.19 (20.99%)

0.99 (46.29%)

0.67 (-17.60%)

0.82 (-24.68%)

Free Cash Flow Per Share (FCFPS)

-0.05 (94.39%)

-0.84 (-24.15%)

-0.68 (5.59%)

-0.71 (-2206.45%)

Book Value Per Share (BVPS)

1.22 (-32.89%)

1.81 (-10.19%)

2.02 (-45.29%)

3.69 (195.11%)

Tangible Assets Book Value Per Share (TABVPS)

2.94 (-15.35%)

3.48 (8.68%)

3.2 (-39.25%)

5.27 (34.41%)

Enterprise Value Over EBIT (EV/EBIT)

-4 (20.00%)

-5 (-150.00%)

-2 (66.67%)

-6 (57.14%)

Enterprise Value Over EBITDA (EV/EBITDA)

-5.43 (16.95%)

-6.54 (-189.42%)

-2.26 (65.07%)

-6.46 (71.21%)

Asset Turnover

0.38 (28.86%)

0.3 (43.27%)

0.21 (-3.70%)

0.22 (-37.03%)

Current Ratio

1.3 (22.84%)

1.05 (-51.13%)

2.16 (-46.35%)

4.02 (290.30%)

Dividends

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Free Cash Flow (FCF)

-$14,902,000 (94.28%)

-$260,442,000 (-27.17%)

-$204,803,000 (-54.10%)

-$132,901,000 (-4220.58%)

Enterprise Value (EV)

$826,145,667 (62.06%)

$509,772,755 (70.67%)

$298,694,863 (-75.67%)

$1,227,576,750 (102.31%)

Earnings Before Tax (EBT)

-$195,457,000 (-83.83%)

-$106,326,000 (32.78%)

-$158,167,000 (26.78%)

-$216,006,000 (-335.93%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

-$152,228,000 (-95.15%)

-$78,006,000 (41.02%)

-$132,265,000 (30.34%)

-$189,882,000 (-602.72%)

Invested Capital

$824,007,000 (3.14%)

$798,955,000 (35.60%)

$589,192,000 (41.94%)

$415,099,000 (32.01%)

Working Capital

$97,873,000 (340.95%)

$22,196,000 (-92.42%)

$292,658,000 (-44.89%)

$531,012,000 (9220.91%)

Tangible Asset Value

$937,889,000 (-13.29%)

$1,081,612,000 (11.43%)

$970,682,000 (-0.89%)

$979,401,000 (152.27%)

Market Capitalization

$670,297,667 (51.26%)

$443,148,755 (-6.35%)

$473,216,863 (-72.18%)

$1,700,956,750 (180.30%)

Average Equity

$468,779,250 (-18.86%)

$577,721,500 (-9.03%)

$635,053,000 (373.61%)

$134,087,000 (245.12%)

Average Assets

$987,961,000 (-3.96%)

$1,028,736,750 (4.75%)

$982,061,000 (39.62%)

$703,385,250 (124.65%)

Invested Capital Average

$774,043,500 (9.05%)

$709,830,250 (31.89%)

$538,208,250 (32.57%)

$405,988,250 (39.93%)

Shares

323,815,298 (2.30%)

316,534,825 (2.34%)

309,292,067 (2.92%)

300,522,394 (746.85%)