Lucid Group Inc. logo

Lucid Group Inc.

LCID | NASDAQ
Chart Builder DCF Calculator
$3.15
+$0.13 (+4.30%)
Nov 2, 2026, 12:20 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-5.11B -3.58B -2.92B -2.28B -2.3B -2.4B -2.71B -2.97B -2.61B -2.73B -2.83B -2.65B -2.55B -2B -1.3B -1.88B -1.87B -1.91B -2.58B -1.85B -1.48B -1.34B
Depreciation & Amortization
509.31M 381.77M 354.02M 419.98M 369.36M 324.46M 295.34M 271.99M 263.35M 252.53M 233.53M 221.27M 211.09M 198.18M 186.58M 167.63M 131.86M 96.23M 62.91M 31.39M 18.66M 13.63M
Stock-Based Compensation
213.54M 105.9M 72.39M 104.58M 192.68M 249.69M 285.87M 272.65M 252.8M 267.16M 257.28M 264.69M 279.75M 302.77M 423.5M 502.8M 656.46M 586.51M 516.76M 367.56M 131.88M 108.44M
Other Working Capital
-130.77M -57.42M 110.18M 31.18M 82.04M 147.73M 36.73M 128.26M 33.91M -130.13M -129.73M -203.39M -101.41M 130.3M 200.25M 246.3M 165.05M 89.87M -8.9M 7.57M 39.35M 39.71M
Other Non-Cash Items
1.47B 990.27M 621.21M 109.4M 150.71M 191.93M 437.09M 697.46M 461.93M 426.91M 573.13M 400.07M 287.64M 39.25M -639.75M 22.97M -7.17M 242.57M 1.11B 600.55M 541.89M 529.14M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a 234.5M 234.5M 234.5M 234.5M n/a n/a n/a n/a 12.33M 12.33M 12.33M 12.33M n/a
Change in Working Capital
-2.36B -1.61B -1.09B -918.95M -689.67M -298.37M -324.04M -232.69M -381.03M -656.58M -959.77M -1.14B -1.19B -1.07B -892.13M -706.38M -521.96M -358.6M -182.53M -104.66M -38.33M -20.47M
Operating Cash Flow
-5.28B -3.72B -2.96B -2.57B -2.27B -1.93B -2.02B -1.96B -2.01B -2.21B -2.49B -2.66B -2.72B -2.53B -2.23B -1.89B -1.61B -1.33B -1.06B -938.19M -815.76M -707.01M
Capital Expenditures
-1.28B -960.08M -868.16M -834.36M -795.23M -846.89M -883.84M -864.85M -897.67M -867.07M -910.64M -927.89M -1.03B -1.13B -1.07B -906.87M -709.59M -511.52M -421.22M -403.04M -415.03M -452.26M
Cash Acquisitions
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 3K 3K 3K 3K n/a n/a n/a
Purchase of Investments
315.54M 264.5M -22.53M -2.56B -3.08B -4.4B -4.62B -2.79B -3.71B -3.67B -4B -4.71B -4.58B -4.7B -3.85B -2.73B -1.42B n/a n/a n/a n/a n/a
Sales Maturities Of Investments
1.89B 1.66B 1.59B 3.37B 3.88B 4.24B 4.21B 4.5B 4.03B 3.85B 3.87B 3.65B 3.28B 2.2B 1.15B 125.86M 505K 505K 505K n/a n/a n/a
Other Investing Acitivies
559.05M 616.08M 616.08M 1.97M n/a n/a n/a 97.5M 97.5M 91.48M 92.67M -4.5M 92.76M 98.79M 97.59M 97.27M n/a 19K 19K 19K 19K n/a
Investing Cash Flow
1.64B 1.74B 1.48B -21.29M 7.32M -997.98M -1.29B 942.12M -474.03M -600.71M -946.98M -1.99B -2.23B -3.53B -3.68B -3.41B -2.13B -511M -420.69M -403.02M -415.01M -452.26M
Debt Repayment
1.02B 571.88M 603.2M -786.17M 212.6M 118.01M 50.82M 1.8B 1.86B 1.87B 1.87B 33.03M 1.54M -4.62M -17.34M 1.96B 1.97B 1.98B 2B 23.01M 6.56M -632K
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a -3.24M -3.24M -3.24M -7.12M -10.38M -16.27M -37.93M -43.02M -218.79M -255.67M -237.02M -228.04M -48.78M -8.24M -15.1M -15.1M
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
-1.78M -10.74M -13.42M -5.89M -12.32M -7.72M -2.41M -1.18M 3.99M 3.02B 3.02B 3.01B 3.05B 33.88M 40.81M 6.76M 3.8B 3.8B 3.8B 3.83B -400.05M -199.76M
Financial Cash Flow
2.37B 887.2M 914.65M 2.37B 2.71B 2.62B 3.55B 1.75B 1.06B 4.07B 3.07B 4.56B 4.54B 1.53B 1.35B 1.73B 6.34B 6.44B 7.14B 5.63B 1.5B 1.6B
Net Cash Flow
-1.22B -1.06B -529.07M -194.24M 427.44M -314.32M 235.55M 727.72M -1.42B 1.27B -365.81M -99.74M -415.53M -4.53B -4.56B -3.57B 2.6B 4.59B 5.66B 4.29B 271.65M 442.37M
Free Cash Flow
-6.56B -4.68B -3.83B -3.4B -3.07B -2.78B -2.9B -2.83B -2.91B -3.07B -3.4B -3.59B -3.75B -3.66B -3.3B -2.8B -2.32B -1.85B -1.48B -1.34B -1.23B -1.16B
Adj. Free Cash Flow
-6.77B -4.78B -3.9B -3.51B -3.26B -3.03B -3.19B -3.1B -3.16B -3.34B -3.66B -3.86B -4.02B -3.97B -3.72B -3.3B -2.98B -2.43B -2B -1.71B -1.36B -1.27B
Maintenance CapEx
-364.34M -125.71M n/a n/a n/a n/a -71.93M -344.57M -537.09M -537.09M -465.16M -192.52M n/a n/a n/a n/a -92.78M -193.8M -269.77M -373.49M -385.48M -433.45M
Growth CapEx
-920.07M -834.38M -868.16M -834.36M -795.23M -846.89M -811.91M -520.28M -360.58M -329.98M -445.49M -735.37M -1.03B -1.13B -1.07B -906.87M -616.81M -317.72M -151.45M -29.54M -29.54M -18.81M
Owner Earnings
-5.64B -3.84B -2.96B -2.57B -2.27B -1.93B -2.09B -2.31B -2.55B -2.74B -2.95B -2.86B -2.72B -2.53B -2.23B -1.89B -1.71B -1.53B -1.33B -1.31B -1.2B -1.14B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.