Workhorse Group Inc. (NASDAQ: WKHS)

Sector: Consumer Cyclical Industry: Auto Manufacturers CIK: 0001425287
Market Cap 3.34 Mn
P/B 0.10
P/E -0.05
P/S 0.31
ROIC (Qtr) -59.51
Div Yield % 0.00
Rev 1y % (Qtr) -4.97
Total Debt (Qtr) 54.06 Mn
Debt/Equity (Qtr) 1.69

About

Workhorse Group Inc., a technology company that operates under the WKHS ticker symbol, is dedicated to leading the transition to zero-emission commercial vehicles. The company's operations are centered in the commercial transportation sector, with a strong emphasis on providing sustainable and cost-effective solutions. Workhorse specializes in the design and manufacture of all-electric delivery trucks and drone systems, along with the optimization technology for these vehicles. The company's commercial vehicles are developed to meet government...

Read more

Price action

Investment thesis

Bull case

  • Tangible assets of 116.74M provide exceptional 110.44x coverage of deferred revenue 1.06M, showing strong service capability backing.
  • Operating cash flow of (32.49M) fully covers other non-current liabilities (1.06M) by 30.74x, showing strong long-term stability.
  • Robust tangible asset base of 116.74M provides 9.31x coverage of working capital 12.53M, indicating strong operational backing.
  • Operating cash flow of (32.49M) provides strong 2.35x coverage of operating expenses (13.81M), showing operational efficiency.
  • Tangible assets of 116.74M provide robust 6.02x coverage of other current liabilities 19.38M, indicating strong asset backing.

Bear case

  • Operating cash flow of (32.49M) barely covers its investment activities of 19.43M, with a coverage ratio of -1.67, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of (32.49M) provides insufficient coverage of deferred revenue obligations of 1.06M, which is -30.74x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (32.49M) shows concerning coverage of stock compensation expenses of 3.42M, with a -9.49 ratio indicating potential earnings quality issues.
  • Operating earnings of (51.41M) show weak coverage of depreciation charges of 8.29M, with a -6.20 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of (13.06M) represents just -0.29x of debt issuance 44.63M, suggesting concerning reliance on leverage rather than internal cash generation for growth.

Peer comparison

Companies in the Auto Manufacturers
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TSLA Tesla, Inc. 1,386.72 Bn 263.09 14.50 7.70 Bn
2 TM Toyota Motor Corp/ 286.80 Bn 9.26 0.87 287.20 Bn
3 GM General Motors Co 81.08 Bn 25.50 0.44 130.28 Bn
4 RACE Ferrari N.V. 59.53 Bn 31.60 7.15 3.38 Bn
5 F Ford Motor Co 55.12 Bn 17.49 0.30 161.94 Bn
6 HMC Honda Motor Co Ltd 42.13 Bn 9.65 0.29 88.09 Bn
7 STLA Stellantis N.V. 29.73 Bn -10.57 0.17 -
8 XPEV Xpeng Inc. 17.74 Bn -44.29 1.79 4.87 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.20 1.20
EV to Cash from Ops. EV/CFO -0.71 5.88
EV to Debt EV to Debt 0.43 28.94
EV to EBIT EV/EBIT -0.45 11.38
EV to EBITDA EV/EBITDA -0.62 7.73
EV to Free Cash Flow [EV/FCF] EV/FCF -1.77 8.79
EV to Market Cap EV to Market Cap 6.93 304,683.06
EV to Revenue EV/Rev 2.18 16.98
Price to Book Value [P/B] P/B 0.10 3.04
Price to Earnings [P/E] P/E -0.05 9.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.59
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 6.04
Dividend per Basic Share Div per Share (Qtr) 0.00 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.58
Interest Coverage Int. cover (Qtr) -3.91 8.74
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 414.06 -59.34
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 1,077.32 62.23
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 53.13 -1,057.18
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 55.94 -19.82
EBIT Growth (1y) % EBIT 1y % (Qtr) 53.08 -1,011.94
EBT Growth (1y) % EBT 1y % (Qtr) 48.76 -216.80
EPS Growth (1y) % EPS 1y % (Qtr) 92.71 -59.11
FCF Growth (1y) % FCF 1y % (Qtr) 82.30 -21.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.09 -10.92
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.09 0.33
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.03
Cash Ratio Cash Ratio (Qtr) 0.63 0.40
Current Ratio Curr Ratio (Qtr) 1.21 1.21
Debt to Equity Ratio Debt/Equity (Qtr) 1.69 0.99
Interest Cover Ratio Int Coverage (Qtr) -3.91 8.74
Times Interest Earned Times Interest Earned (Qtr) -3.91 8.74
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -406.00 -2,589.89
EBIT Margin % EBIT Margin % (Qtr) -484.11 -104,371.67
EBT Margin % EBT Margin % (Qtr) -607.79 -3,156.67
Gross Margin % Gross Margin % (Qtr) -236.80 -649.09
Net Profit Margin % Net Margin % (Qtr) -606.70 -3,158.82