Transportation

A leaked 2016 business plan reveals that Nikola is likely to fall $277 million short of the 2020 revenues it predicted four years ago

Nikola Badger
The Nikola Badger pickup truck. Nikola
Read in app

Nikola appears unlikely to meet financial projections it made in 2016, according to a business plan viewed by Business Insider and a 2020 presentation published in March as the electric-truck maker prepared to go public. 

The financial projections in the 2020 presentation are limited to Nikola's truck and hydrogen fueling-station businesses in North America and do not include European sales, the company's recreational-vehicle division, or the potential impact of government incentives.

The 2016 business plan does not specify whether it accounts for business outside North America, but makes no reference to plans beyond the United States and Canada. Nikola did not announce a truck designed for the European market until 2018 and said in a 2019 press release describing the formation of a partnership with CNH Industrial that the joint venture would make it possible to sell trucks in Europe. Nikola did not say recreational vehicles were part of its core business in the 2020 presentation.

In the 2016 document, Nikola projected it would become profitable in 2019, the year it expected to begin delivering its Nikola One semi truck. The company didn't deliver any trucks in 2019 and lost $89 million that year. CNH Industrial's Iveco plans to begin production of Nikola's first truck in Europe during the fourth quarter of next year.

Nikola's 2016 business plan predicted the following annual revenues between 2020 and 2023:

  • 2020: $277 million
  • 2021: $912 million
  • 2022: $3.7 billion
  • 2023: $4.6 billion

In the 2020 presentation, the company gave the following revenue projections for North America. Though Nikola predicted it would earn $0 in revenue from its core business in North America this year, it reported $95,000 in revenue from solar-panel installations during the first half of the year.

  • 2020: $0 
  • 2021: $150 million
  • 2022: $300 million
  • 2023: $1.4 billion

Nikola's projected earnings before interest payments, taxes, depreciation, and amortization (EBITDA) and EBITDA margins had a similar split. Here's what the company predicted in 2016:

  • 2020: $72 million, 26.1% margin
  • 2021: $309 million, 33.9% margin
  • 2022: $1.4 billion, 37.4% margin
  • 2023: $1.8 billion, 38.9% margin

Earlier this year, Nikola projected EBITDA losses in North America through 2023:

  • 2020: -$211 million, margin N/A since $0 in projected revenue
  • 2021: -$245 million, -163.3% margin
  • 2022: -$175 million, -58.4% margin
  • 2023: -$66 million, -4.6% margin

In the 2020 presentation, Nikola said it expected its North America EBITDA to turn positive in 2024, when it would earn $213 million at a margin of 6.6%.

The only way Nikola could approach the 2020-2023 revenue and EBITDA goals set in 2016 would be if government incentives, European sales, and recreational-vehicle sales made up the vast majority of the company's business through 2023 and quickly produced significant profits. 

It doesn't appear the disparity between the 2016 and 2020 projections can be explained entirely by a delayed production timeline either. In 2016, Nikola predicted it would earn $173 million in revenue and $46 million in EBITDA three years later. Three years from now, Nikola expects to make $1.4 billion in revenue in North America while posting a $66 million EBITDA loss. In 2016, Nikola expected to make $277 million in revenue and $72 million in EBITDA, good for a 26.1% EBITDA margin, four years after the business plan's publication. Four years from now, Nikola expects to make $3.2 billion in revenue in North America and $145 million in EBITDA, but a much smaller EBITDA margin of 6.6%. 

"At Nikola, we are focused on moving forward and executing on our strategic initiatives," a Nikola spokesperson told Business Insider. "Today, we have a clearly articulated roadmap to enable our customers to integrate next-generation truck technology, hydrogen-fueling infrastructure, and maintenance. With this ecosystem, Nikola and its strategic business partners can lead the way as global leaders in zero-emission transportation."

Nikola has been the subject of intense scrutiny since Hindenburg Research, a firm that placed bets on Nikola's share price falling, alleged in a September report that the company and its founder, Trevor Milton, had misled investors about the capabilities of Nikola's vehicles, the amount of technology the company had developed in-house, and its progress on key goals, like significantly reducing the cost of hydrogen. Milton and Nikola denied many of Hindenburg's allegations, but conceded some of them, like two instances in which the company created the impression that non-operational prototypes of the Nikola One could drive under their own power.

Milton later stepped down from his role as executive chairman, saying he didn't want the allegations against him to become a distraction to the company. Since the Hindenburg Report's release, Nikola's stock price has tumbled as the company has sought to reassure investors about its future.

Are you a current or former Nikola employee? Do you have an opinion about what it's like to work there? Contact this reporter at mmatousek@bjinnox.com, on Signal at 646-768-4712, or via his encrypted email address mmatousek@protonmail.com.

Read next

I'm a senior transportation reporter at Insider covering electric vehicles, automated-driving technology, and ride-hailing. I joined Insider in October 2017 and previously worked as an intern at the St. Louis Post-Dispatch. I graduated from Washington University in St. Louis with degrees in film and media studies and business economics. You can follow me on Twitter @matousekmark and email me at mmatousek@bjinnox.com If you have sensitive information you'd like to share and don't feel comfortable sending it to my work email or via a direct-message on Twitter, you can contact me on the encrypted messaging app Signal at 646-768-4712 or email my encrypted address at mmatousek@protonmail.com. Here's some of my work: Uber insiders are divided over Dara Khosrowshahi's leadership, with some worried the company has become 'boring' and 'confused' about its future Nikola founder Trevor Milton convinced the world he was the next Elon Musk. Insiders say a history of lies brought the billionaire down. 17 hours a day, 7 days a week: Cruise-ship workers describe the grueling conditions they face on the job We talked to 42 insiders about Tesla's factory of the future. They revealed the corners cut to hit ambitious production targets. 70-hour weeks and 'WTF' emails: 42 employees reveal the frenzy of working at Tesla under the 'cult' of Elon Musk Tesla is transforming how cars are sold. But 27 insiders say the company's methods mean slashed pay and living under the constant threat of getting laid off. Uber insiders reveal how DoorDash stole its delivery crown and left Eats in the dust Uber's trying no-meeting Mondays to give employees a break from 'tiring' back-to-back meetings, a leaked email reveals Leaked email reveals a Tesla VP expressed concern about employees coming to work with COVID-19 symptoms Leaked document reveals Nikola flip-flopped on whether it would spend any of its $17 million of customer deposits to fund the Nikola One Insiders reveal Alibaba's Jack Ma sought a partnership with Canoo to build electric delivery vans, but the deal fell flat because the startup couldn't meet his aggressive timeline Leaked email from Elon Musk reveals the Model Y is experiencing production 'challenges' while passing the Model 3 as the top priority at Tesla's US car factory Leaked email and audio reveal Carnival-owned Holland America has struggled to give refunds to some customers Leaked documents reveal the severance packages laid off Carnival UK workers will receive Inside Tesla's overhaul plan for its sales and delivery teams to solve one of its toughest customer challenges