XNAS
AUR
Market cap10bUSD
May 21, Last price
6.06USD
1D
-3.04%
1Q
-27.08%
IPO
-39.40%
Name
Aurora Innovation Inc
Chart & Performance
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
7.56%
Rev. gr., 5y
%
Revenues
0k
Net income
-748m
L-6.03%
CFO
-611m
L+2.17%
Earnings
May 23, 2025
Profile
Aurora Innovation, Inc. operates as a self-driving technology company in the United States. It focuses on developing Aurora Driver, a platform that brings a suite of self-driving hardware, software, and data services together to adapt and interoperate passenger vehicles, light commercial vehicles, and trucks. The company was founded in 2017 and is headquartered in Pittsburgh, Pennsylvania.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 68,000 -17.61% | |||||
Cost of revenue | 676,000 | 1,432,000 | 727,000 | |||
Unusual Expense (Income) | ||||||
NOPBT | (676,000) | (1,432,000) | (659,000) | |||
NOPBT Margin | ||||||
Operating Taxes | 985,000 | |||||
Tax Rate | ||||||
NOPAT | (676,000) | (1,432,000) | (1,644,000) | |||
Net income | (748,000) -6.03% | (796,000) -70.61% | (2,708,000) 258.46% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 497,000 | 840,000 | 13,000 | |||
BB yield | -4.88% | -14.49% | -0.94% | |||
| Debt | ||||||
Debt current | 16,000 | 30,000 | 13,000 | |||
Long-term debt | 226,000 | 229,000 | 259,000 | |||
Deferred revenue | ||||||
Other long-term liabilities | 53,000 | 32,000 | 11,000 | |||
Net debt | (981,000) | (1,089,000) | (844,000) | |||
| Cash flow | ||||||
Cash from operating activities | (611,000) | (598,000) | (508,000) | |||
CAPEX | (34,000) | (15,000) | (15,000) | |||
Cash from investing activities | (172,000) | 8,000 | (852,000) | |||
Cash from financing activities | 492,000 | 831,000 | 11,000 | |||
FCF | (684,000) | (1,419,000) | (1,628,205) | |||
| Balance | ||||||
Cash | 1,223,000 | 1,200,000 | 1,101,000 | |||
Long term investments | 148,000 | 15,000 | ||||
Excess cash | 1,223,000 | 1,348,000 | 1,112,600 | |||
Stockholders' equity | (4,357,000) | (3,609,000) | (2,816,000) | |||
Invested Capital | 6,406,000 | 5,763,000 | 4,747,000 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 1,618,000 | 1,327,000 | 1,143,000 | |||
Price | 6.30 44.16% | 4.37 261.16% | 1.21 -89.25% | |||
Market cap | 10,193,400 75.78% | 5,798,990 319.30% | 1,383,030 -89.06% | |||
EV | 9,212,400 | 4,709,990 | 539,030 | |||
EBITDA | (655,000) | (1,411,000) | (637,000) | |||
EV/EBITDA | ||||||
Interest | 1,000,000 | |||||
Interest/NOPBT | ||||||