Financhill
Sell
44

MARA Quote, Financials, Valuation and Earnings

Last price:
$19.98
Seasonality move :
38.16%
Day range:
$19.75 - $20.68
52-week range:
$13.17 - $34.09
Dividend yield:
0%
P/E ratio:
22.19x
P/S ratio:
9.07x
P/B ratio:
2.37x
Volume:
53M
Avg. volume:
80.4M
1-year change:
-9.64%
Market cap:
$6.8B
Revenue:
$387.5M
EPS (TTM):
$0.90
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2M $4.4M $159.2M $117.8M $387.5M
Revenue Growth (YoY) -24.14% 267.61% 3553.04% -26.02% 229.09%
 
Cost of Revenues $4M $6.9M $42.4M $151.4M $402.9M
Gross Profit -$2.8M -$2.6M $116.8M -$33.7M -$15.3M
Gross Profit Margin -233.91% -58.71% 73.36% -28.6% -3.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1M $6.4M $174.4M $82.9M $95.2M
Other Inc / (Exp) $292.5K -$1.5M $54.3M -$586.7M $398.5M
Operating Expenses $1M $6.4M $174.4M $82.9M $95.2M
Operating Income -$3.8M -$9M -$57.6M -$116.5M -$110.6M
 
Net Interest Expenses $18.3K $21K $1.6M $15M $10.4M
EBT. Incl. Unusual Items -$3.5M -$10.4M -$4.8M -$718.3M $277.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2K $25M -$24.2M $16.4M
Net Income to Company -$3.5M -$10.4M -$29.8M -$694M $261.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5M -$10.4M -$29.8M -$694M $261.2M
 
Basic EPS (Cont. Ops) -$0.53 -$0.13 -$0.30 -$6.12 $1.41
Diluted EPS (Cont. Ops) -$0.53 -$0.13 -$0.30 -$6.12 $1.06
Weighted Average Basic Share $6.7M $81.4M $99.3M $113.5M $183.9M
Weighted Average Diluted Share $6.7M $81.4M $99.3M $113.5M $192.3M
 
EBITDA -$2.4M -$7.4M $11.6M -$624.6M $467.5M
EBIT -$3.5M -$10.4M -$3.3M -$703.3M $287.9M
 
Revenue (Reported) $1.2M $4.4M $159.2M $117.8M $387.5M
Operating Income (Reported) -$3.8M -$9M -$57.6M -$116.5M -$110.6M
Operating Income (Adjusted) -$3.5M -$10.4M -$3.3M -$703.3M $287.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $835.2K $51.7M $12.7M $97.8M $131.6M
Revenue Growth (YoY) 159.6% 6091.15% -75.46% 671.07% 34.54%
 
Cost of Revenues $2.3M $10.3M $40.1M $113.2M $198.7M
Gross Profit -$1.4M $41.4M -$27.4M -$15.3M -$67M
Gross Profit Margin -169.48% 80.15% -215.75% -15.66% -50.91%
 
R&D Expenses -- -- -- $713K $2.8M
Selling, General & Admin $578.7K $99.2M $37.1M $19.4M $63.7M
Other Inc / (Exp) -$2.7K $35.6M -$10.3M $37.3M -$41.7M
Operating Expenses $578.7K $99.2M $37.1M $20.1M $66.8M
Operating Income -$2M -$57.8M -$64.5M -$35.5M -$133.8M
 
Net Interest Expenses -- $300 $3.8M $2.1M --
EBT. Incl. Unusual Items -$2M -$22.2M -$78.6M -$317K -$174M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.9K -$6.1M $73K -$49.2M
Net Income to Company -$2M -$22.2M -$72.7M -$390K -$124.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2M -$22.2M -$72.5M -$390K -$124.8M
 
Basic EPS (Cont. Ops) -$0.06 -$0.22 -$0.62 -$0.00 -$0.42
Diluted EPS (Cont. Ops) -$0.06 -$0.22 -$0.62 -$0.34 -$0.42
Weighted Average Basic Share $31.5M $100.8M $116.5M $179.6M $294.9M
Weighted Average Diluted Share $31.5M $100.8M $116.5M $183.7M $294.9M
 
EBITDA -$1.2M -$17.8M -$48.5M $55.8M -$70.3M
EBIT -$2M -$22.2M -$74.8M $2.2M -$171.6M
 
Revenue (Reported) $835.2K $51.7M $12.7M $97.8M $131.6M
Operating Income (Reported) -$2M -$57.8M -$64.5M -$35.5M -$133.8M
Operating Income (Adjusted) -$2M -$22.2M -$74.8M $2.2M -$171.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2M $92.8M $158.3M $259.2M $598.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7M $73.5M $130.6M $300.3M $694.6M
Gross Profit -$4.7M $19.3M $27.7M -$41.2M -$95.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4M $112.1M $78M $74.2M $235M
Other Inc / (Exp) -$202.4K $39.7M -$192.4M -$175M $500.4M
Operating Expenses $1.4M $112.1M $78M $75.8M $265.2M
Operating Income -$6.1M -$92.8M -$50.3M -$116.9M -$361.1M
 
Net Interest Expenses $27.8K -- $11.9M $13.3M $1.5M
EBT. Incl. Unusual Items -$6.4M -$52.9M -$254.6M -$305.2M $137.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$2.9K $25.5M -$23M -$26.7M
Net Income to Company -$6.4M -$52.9M -$284.5M -$282.3M $164.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.4M -$52.9M -$280.1M -$282.3M $164.6M
 
Basic EPS (Cont. Ops) -$0.47 -$0.49 -$2.49 -$2.68 $0.94
Diluted EPS (Cont. Ops) -$0.47 -$0.50 -$2.49 -$3.05 $0.90
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$3.9M -$43.8M -$170.9M -$169M $504.6M
EBIT -$6.3M -$52.9M -$242.7M -$291.4M $144M
 
Revenue (Reported) $2M $92.8M $158.3M $259.2M $598.8M
Operating Income (Reported) -$6.1M -$92.8M -$50.3M -$116.9M -$361.1M
Operating Income (Adjusted) -$6.3M -$52.9M -$242.7M -$291.4M $144M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7M $90.2M $89.3M $230.7M $442M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4M $72.1M $107.9M $256.8M $548.6M
Gross Profit -$3.7M $18.1M -$18.5M -$26M -$106.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $1.6M $9.1M
Selling, General & Admin $1.2M $106.8M $63.1M $54.4M $194.2M
Other Inc / (Exp) -$320.2K $40.8M -$205.5M $200.3M $301.4M
Operating Expenses $1.2M $106.8M $63.1M $56M $225.9M
Operating Income -$4.9M -$88.7M -$81.6M -$82M -$332.5M
 
Net Interest Expenses $18.6K $1.5K $10.3M $8.6M $1.3M
EBT. Incl. Unusual Items -$5.2M -$47.7M -$297.4M $109.7M -$30M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4.9K $510K $351K -$42.8M
Net Income to Company -$5.2M -$47.7M -$302.4M $109.3M $12.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.2M -$47.7M -$297.9M $109.3M $12.7M
 
Basic EPS (Cont. Ops) -$0.31 -$0.43 -$2.68 $0.68 $0.16
Diluted EPS (Cont. Ops) -$0.31 -$0.44 -$2.68 $0.31 $0.12
Weighted Average Basic Share $56.5M $294.6M $329.1M $507.3M $832.7M
Weighted Average Diluted Share $56.5M $296.5M $329.1M $521.2M $841.5M
 
EBITDA -$3.3M -$39.7M -$222.2M $227.4M $264.5M
EBIT -$5.2M -$47.7M -$287.1M $118.8M -$25.1M
 
Revenue (Reported) $1.7M $90.2M $89.3M $230.7M $442M
Operating Income (Reported) -$4.9M -$88.7M -$81.6M -$82M -$332.5M
Operating Income (Adjusted) -$5.2M -$47.7M -$287.1M $118.8M -$25.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $693K $141.3M $268.6M $103.7M $357.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- $65.6M $34.5M $2.4M $7.2M
Other Current Assets $801.2K $4.7M $354.3M $162.7M $663.2M
Total Current Assets $1.5M $286.4M $684.2M $277.5M $1B
 
Property Plant And Equipment $4.1M $17.4M $276.1M $274.1M $672M
Long-Term Investments -- -- $3M $37M $106.3M
Goodwill -- -- -- -- --
Other Intangibles $1.1M $1M $1M $206K $242K
Other Long-Term Assets -- -- -$20 $68.9M --
Total Assets $6.6M $313.3M $1.4B $1.2B $2B
 
Accounts Payable $1.2M $999.7K $7.8M $1.3M $11.3M
Accrued Expenses -- -- $3.5M $23.3M $22.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88K $121.6K -- $326K $124K
Other Current Liabilities $12.9K $322.4K -- -- --
Total Current Liabilities $1.9M $1.4M $11.3M $26.1M $33.8M
 
Long-Term Debt $999.1K $62.5K $728.4M $782.2M $325.7M
Capital Leases -- -- -- -- --
Total Liabilities $3M $1.5M $762.2M $809.3M $375.1M
 
Common Stock $850 $8.2K $10K $15K $24K
Other Common Equity Adj -$450.7K -$450.7K -- -- --
Common Equity $3.6M $311.7M $682.1M $385.9M $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6M $311.7M $682.1M $385.9M $1.6B
 
Total Liabilities and Equity $6.6M $313.3M $1.4B $1.2B $2B
Cash and Short Terms $693K $141.3M $268.6M $103.7M $357.3M
Total Debt $999.1K $62.5K $728.4M $782.2M $325.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $17.3M $32.9M $55.3M $101.2M $164.3M
Short Term Investments -- $208.8M -- -- --
Accounts Receivable, Net -- -- -- -- $2.8M
Inventory -- -- -- -- --
Prepaid Expenses $13.3M $203.3M $22.5M $7.1M $26.5M
Other Current Assets $1.1M $109.7M $152.4M $323.1M $33.8M
Total Current Assets $31.6M $554.6M $240.1M $432.6M $239.4M
 
Property Plant And Equipment $4.9M $93.9M $404.9M $742.2M $1.1B
Long-Term Investments -- -- $37M $103M $1.8B
Goodwill -- -- -- -- $45.4M
Other Intangibles $1M $949K -- -- $2M
Other Long-Term Assets -- -- $70.7M -- --
Total Assets $37.5M $664.3M $1.5B $1.4B $3.6B
 
Accounts Payable $1M -- $19.1M $15.2M $12.6M
Accrued Expenses -- -- $5M $22.8M $36.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $93.2K -- $306.4K $150K $546K
Other Current Liabilities $31.5K $549.7K -- -- $9.8M
Total Current Liabilities $1.1M $3.9M $45.5M $38.2M $59.8M
 
Long-Term Debt $62.5K -- $781.2M $325.3M $618.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2M $3.9M $850.7M $363.8M $724.6M
 
Common Stock $3.9K $10.3K $11.7K $21K $30K
Other Common Equity Adj -$450.7K -$450.7K -$450.7K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$15.8M --
Minority Interest, Total -- -- -- -- --
Total Equity $36.3M $660.4M $625.1M $1B $2.9B
 
Total Liabilities and Equity $37.5M $664.3M $1.5B $1.4B $3.6B
Cash and Short Terms $17.3M $241.6M $55.3M $101.2M $164.3M
Total Debt $62.5K -- $781.2M $325.3M $618.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$3.5M -$10.4M -$29.8M -$694M $261.2M
Depreciation & Amoritzation $1.1M $3.1M $14.9M $78.7M $179.5M
Stock-Based Compensation $933.7K $1.2M $160.8M $24.6M $32.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.3M -$7.8M -$19M -$176.5M -$315.7M
 
Capital Expenditures $5.2K $17.7M $273.9M $41.1M $27.6M
Cash Acquisitions -- -- -$3M -$44M -$71.8M
Cash From Investing $1.2M -$81.3M -$891.1M -$390.2M $4.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $63K $805.9M $169.3M --
Long-Term Debt Repaid -- -- -$77.5M -$120M -$50M
Repurchase of Common Stock -- -- -- -- -$15.8M
Other Financing Activities -$10.4K -- -$4.7M -$81K -$380K
Cash From Financing $245.5K $229.7M $1B $410.7M $555.9M
 
Beginning Cash (CF) $2.6M $693K $141.3M $268.6M $112.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9M $140.6M $127.2M -$156.1M $244.8M
Ending Cash (CF) $693K $141.3M $268.6M $112.5M $357.3M
 
Levered Free Cash Flow -$3.3M -$25.5M -$292.8M -$217.6M -$343.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2M -$22.2M -$72.7M -$390K -$124.8M
Depreciation & Amoritzation $825.7K $4.3M $26.3M $53.5M $101.4M
Stock-Based Compensation $360.2K $96.6M $3.4M $5.5M $23.3M
Change in Accounts Receivable -- -- -- -- $2.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$37.6M -$42.9M -$81.6M -$160.1M
 
Capital Expenditures $12.2M -$35.8M $6.1M $2.5M $38M
Cash Acquisitions -- -- -$30M -$4M -$10.3M
Cash From Investing -$10.4M -$99.3M -$34.1M $33.6M -$537.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $49.3M -- $291.6M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$15.8M --
Other Financing Activities -$709.2K -$878.1K -$8K $87K -$6.4M
Cash From Financing $28.3M -$878.1K $51.9M $21.3M $606M
 
Beginning Cash (CF) $775.1K $170.6M $89.2M $128M $268M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.5M -$137.8M -$25M -$26.8M -$91.8M
Ending Cash (CF) $17.3M $32.9M $64.1M $101.2M $176.3M
 
Levered Free Cash Flow -$13.6M -$1.8M -$48.9M -$84.1M -$198.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.4M -$52.9M -$284.5M -$282.3M $164.6M
Depreciation & Amoritzation $2.5M $9.2M $71.8M $122.4M $360.6M
Stock-Based Compensation $1.3M $152.5M $27.3M $19.6M $122.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$4.6M -$48.7M -$58.3M -$317.2M -$454.8M
 
Capital Expenditures $16.4M $32.1M $262.9M $47.1M $66.1M
Cash Acquisitions -- -- -$47M -$66.8M -$313M
Cash From Investing -$14.8M -$437.9M -$887.9M -$22M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$170M -$163K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$970.5K -$3.7M -- -$129K -$31.9M
Cash From Financing $35.3M $502.2M $977.6M $376.3M $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M $15.6M $31.3M $37.1M $75M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$21M -$80.8M -$321.3M -$364.3M -$520.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$5.2M -$47.7M -$302.4M $109.3M $12.7M
Depreciation & Amoritzation $1.9M $8M $64.9M $108.6M $289.6M
Stock-Based Compensation $1M $152.3M $18.9M $13.9M $103.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.4M -$44.4M -$83.7M -$224.5M -$363.6M
 
Capital Expenditures $16.4M $30.7M $19.8M $25.8M $64.3M
Cash Acquisitions -- -- -$44M -$66.8M -$307.9M
Cash From Investing -$15.1M -$371.8M -$368.6M -$373K -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $62.5K -- $49.3M -- $291.6M
Long-Term Debt Repaid -- -- -- -$50M -$163K
Repurchase of Common Stock -- -- -- -$15.8M --
Other Financing Activities -$963.8K -$4.7M -$52K -$100K -$31.6M
Cash From Financing $35.1M $307.7M $247.9M $213.6M $1.4B
 
Beginning Cash (CF) $1.9M $523.9M $476.3M $365.3M $949.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.6M -$108.5M -$204.4M -$11.3M -$181.1M
Ending Cash (CF) $18.5M $415.4M $271.8M $354.1M $768.6M
 
Levered Free Cash Flow -$19.9M -$75.1M -$103.6M -$250.3M -$427.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.47% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.24% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock