Financhill
Sell
31

MARA Quote, Financials, Valuation and Earnings

Last price:
$13.18
Seasonality move :
-12.55%
Day range:
$12.39 - $13.34
52-week range:
$12.05 - $30.28
Dividend yield:
0%
P/E ratio:
9.69x
P/S ratio:
6.23x
P/B ratio:
1.10x
Volume:
42M
Avg. volume:
39.2M
1-year change:
-27.7%
Market cap:
$4.6B
Revenue:
$656.4M
EPS (TTM):
$1.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4M $159.2M $117.8M $387.5M $656.4M
Revenue Growth (YoY) 267.61% 3553.04% -26.02% 229.09% 69.38%
 
Cost of Revenues $6.9M $42.4M $151.4M $402.9M $815.8M
Gross Profit -$2.6M $116.8M -$33.7M -$15.3M -$159.4M
Gross Profit Margin -58.71% 73.36% -28.6% -3.96% -24.28%
 
R&D Expenses -- -- $98K $2.8M $13.2M
Selling, General & Admin $6.4M $174.4M $82.8M $92.4M $272.1M
Other Inc / (Exp) -$1.5M $54.3M -$587.8M $395.7M $1.1B
Operating Expenses $6.4M $174.4M $82.9M $95.2M $308.2M
Operating Income -$9M -$57.6M -$116.5M -$110.6M -$467.6M
 
Net Interest Expenses $21K $1.6M $14M $7.5M --
EBT. Incl. Unusual Items -$10.4M -$4.8M -$718.3M $277.6M $616.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $25M -$24.2M $16.4M $75.5M
Net Income to Company -$10.4M -$29.8M -$694M $261.2M $541M
 
Minority Interest in Earnings -- -- -- -- $245K
Net Income to Common Excl Extra Items -$10.4M -$29.8M -$694M $261.2M $541.3M
 
Basic EPS (Cont. Ops) -$0.13 -$0.30 -$6.12 $1.41 $1.87
Diluted EPS (Cont. Ops) -$0.13 -$0.30 -$6.12 $1.06 $1.72
Weighted Average Basic Share $81.4M $99.3M $113.5M $183.9M $290M
Weighted Average Diluted Share $81.4M $99.3M $113.5M $192.3M $311.8M
 
EBITDA -$7.4M $11.6M -$624.6M $467.5M $1.1B
EBIT -$10.4M -$3.3M -$703.3M $287.9M $629.5M
 
Revenue (Reported) $4.4M $159.2M $117.8M $387.5M $656.4M
Operating Income (Reported) -$9M -$57.6M -$116.5M -$110.6M -$467.6M
Operating Income (Adjusted) -$10.4M -$3.3M -$703.3M $287.9M $629.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6M $69M $28.4M $156.8M $214.4M
Revenue Growth (YoY) 854.03% 2509.78% -58.81% 451.67% 36.76%
 
Cost of Revenues $1.5M $22.7M $43.6M $146.1M $267.2M
Gross Profit $1.2M $46.2M -$15.1M $10.7M -$52.8M
Gross Profit Margin 44.14% 67.05% -53.29% 6.83% -24.62%
 
R&D Expenses -- -- -- $1.2M $4.1M
Selling, General & Admin $5.3M $14.9M $19.7M $38M $77.9M
Other Inc / (Exp) -$1.1M $13.1M -$376.4M $196.2M $781.6M
Operating Expenses $5.3M $14.9M $19.8M $39.3M $82.3M
Operating Income -$4.1M $31.3M -$34.9M -$28.6M -$135.1M
 
Net Interest Expenses $4.9K $1.6M $3.6M -- --
EBT. Incl. Unusual Items -$5.2M $42.9M -$414.9M $167.9M $646.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $25M -$23.3M $16.1M $118.3M
Net Income to Company -$5.2M $17.9M -$391.6M $151.8M $528.3M
 
Minority Interest in Earnings -- -- -- -- $245K
Net Income to Common Excl Extra Items -$5.2M $17.9M -$391.6M $151.8M $528.5M
 
Basic EPS (Cont. Ops) -$0.06 $0.19 -$3.36 $0.78 $1.36
Diluted EPS (Cont. Ops) -$0.06 $0.19 -$3.36 $0.78 $1.24
Weighted Average Basic Share $82M $102.7M $125.4M $227.9M $326.9M
Weighted Average Diluted Share $82M $102.7M $125.4M $246M $399.4M
 
EBITDA -$4.1M $51.3M -$396.4M $240.1M $791.6M
EBIT -$5.2M $44.4M -$410.3M $169.1M $654.6M
 
Revenue (Reported) $2.6M $69M $28.4M $156.8M $214.4M
Operating Income (Reported) -$4.1M $31.3M -$34.9M -$28.6M -$135.1M
Operating Income (Adjusted) -$5.2M $44.4M -$410.3M $169.1M $654.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4M $159.2M $117.8M $387.5M $656.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9M $94.8M $151.4M $402.9M $815.8M
Gross Profit -$2.6M $64.4M -$33.7M -$15.3M -$159.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $2.8M $13.2M
Selling, General & Admin $6.4M $121.7M $82.8M $92.4M $272.1M
Other Inc / (Exp) -$1.5M $53.9M -$581.9M $396.5M $1.1B
Operating Expenses $6.4M $121.7M $82.9M $95.2M $308.2M
Operating Income -$9M -$57.4M -$116.5M -$110.6M -$467.6M
 
Net Interest Expenses $21K $1.4M $14M $8.4M --
EBT. Incl. Unusual Items -$10.4M -$4.8M -$712.4M $277.6M $616.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $25M -$22.8M $16.4M $75.5M
Net Income to Company -$10.4M -$29.8M -$694M $261.2M $541M
 
Minority Interest in Earnings -- -- -- -- $245K
Net Income to Common Excl Extra Items -$10.4M -$29.8M -$689.5M $261.2M $541.3M
 
Basic EPS (Cont. Ops) -$0.37 -$0.24 -$6.04 $1.46 $1.52
Diluted EPS (Cont. Ops) -$0.37 -$0.25 -$6.04 $1.09 $1.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$7.4M $11.6M -$618.7M $467.5M $1.1B
EBIT -$10.4M -$3.3M -$697.4M $287.9M $629.5M
 
Revenue (Reported) $4.4M $159.2M $117.8M $387.5M $656.4M
Operating Income (Reported) -$9M -$57.4M -$116.5M -$110.6M -$467.6M
Operating Income (Adjusted) -$10.4M -$3.3M -$697.4M $287.9M $629.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $159.2M $117.8M $387.5M $656.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $94.8M $151.4M $402.9M $815.8M --
Gross Profit $64.4M -$33.7M -$15.3M -$159.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $2.8M $13.2M --
Selling, General & Admin $121.7M $82.8M $92.4M $272.1M --
Other Inc / (Exp) $53.9M -$581.9M $396.5M $1.1B --
Operating Expenses $121.7M $82.9M $95.2M $308.2M --
Operating Income -$57.4M -$116.5M -$110.6M -$467.6M --
 
Net Interest Expenses $1.6M $14M $8.6M $1.3M --
EBT. Incl. Unusual Items -$4.8M -$712.4M $277.6M $616.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25M -$22.8M $16.4M $75.5M --
Net Income to Company -$29.8M -$694M $261.2M $541M --
 
Minority Interest in Earnings -- -- -- $245K --
Net Income to Common Excl Extra Items -$29.8M -$689.5M $261.2M $541.3M --
 
Basic EPS (Cont. Ops) -$0.24 -$6.04 $1.46 $1.52 --
Diluted EPS (Cont. Ops) -$0.25 -$6.04 $1.09 $1.36 --
Weighted Average Basic Share $397.3M $454.5M $735.2M $1.2B --
Weighted Average Diluted Share $399.2M $454.5M $767.2M $1.2B --
 
EBITDA $11.6M -$618.7M $467.5M $1.1B --
EBIT -$3.3M -$697.4M $287.9M $629.5M --
 
Revenue (Reported) $159.2M $117.8M $387.5M $656.4M --
Operating Income (Reported) -$57.4M -$116.5M -$110.6M -$467.6M --
Operating Income (Adjusted) -$3.3M -$697.4M $287.9M $629.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $141.3M $268.6M $103.7M $357.3M $391.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $65.6M $34.5M $2.4M $7.2M $18.8M
Other Current Assets $4.7M $354.3M $162.7M $665.3M $39.9M
Total Current Assets $286.4M $684.2M $277.5M $1B $470.4M
 
Property Plant And Equipment $17.4M $276.1M $274.3M $672.2M $1.6B
Long-Term Investments -- $3M $37M $106.3M $3.3B
Goodwill -- -- -- -- $82.8M
Other Intangibles $1M $1M -- -- $2.7M
Other Long-Term Assets -- -$20 $68.9M -- --
Total Assets $313.3M $1.4B $1.2B $2B $6.8B
 
Accounts Payable $999.7K $7.8M $1.3M $11.3M $12.6M
Accrued Expenses -- $3.5M $23.3M $9.3M $53.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $121.6K -- $326K $124K $407K
Other Current Liabilities $322.4K -- -- -- $5.3M
Total Current Liabilities $1.4M $11.3M $26.1M $33.8M $95.2M
 
Long-Term Debt $62.5K $728.4M $782.2M $325.7M $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.5M $762.2M $809.3M $375.1M $2.7B
 
Common Stock $8.2K $10K $15K $24K $34K
Other Common Equity Adj -$450.7K -- -- -- --
Common Equity $311.7M $682.1M $385.9M $1.6B $4.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $6.9M
Total Equity $311.7M $682.1M $385.9M $1.6B $4.1B
 
Total Liabilities and Equity $313.3M $1.4B $1.2B $2B $6.8B
Cash and Short Terms $141.3M $268.6M $103.7M $357.3M $391.8M
Total Debt $62.5K $728.4M $782.2M $325.7M $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $141.3M $268.6M $103.7M $357.3M $391.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $65.6M $34.5M $2.4M $7.2M $18.8M
Other Current Assets $4.7M $354.3M $162.7M $665.3M $39.9M
Total Current Assets $286.4M $684.2M $277.5M $1B $470.4M
 
Property Plant And Equipment $17.4M $276.1M $274.3M $672.2M $1.6B
Long-Term Investments -- $3M $37M $106.3M $3.3B
Goodwill -- -- -- -- $82.8M
Other Intangibles $1M $1M -- -- $2.7M
Other Long-Term Assets -- -$20 $68.9M -- --
Total Assets $313.3M $1.4B $1.2B $2B $6.8B
 
Accounts Payable $999.7K $7.8M $1.3M $11.3M $12.6M
Accrued Expenses -- $3.5M $23.3M $9.3M $53.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $121.6K -- $326K $124K $407K
Other Current Liabilities $322.4K -- -- -- $5.3M
Total Current Liabilities $1.4M $11.3M $26.1M $33.8M $95.2M
 
Long-Term Debt $62.5K $728.4M $782.2M $325.7M $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.5M $762.2M $809.3M $375.1M $2.7B
 
Common Stock $8.2K $10K $15K $24K $34K
Other Common Equity Adj -$450.7K -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $6.9M
Total Equity $311.7M $682.1M $385.9M $1.6B $4.1B
 
Total Liabilities and Equity $313.3M $1.4B $1.2B $2B $6.8B
Cash and Short Terms $141.3M $268.6M $103.7M $357.3M $391.8M
Total Debt $62.5K $728.4M $782.2M $325.7M $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.4M -$29.8M -$694M $261.2M $541M
Depreciation & Amoritzation $3.1M $14.9M $78.7M $179.5M $426.6M
Stock-Based Compensation $1.2M $160.8M $24.6M $32.6M $157.6M
Change in Accounts Receivable -- -- -- -- -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.8M -$19M -$176.5M -$315.7M -$677M
 
Capital Expenditures $17.7M $273.9M $41.1M $27.6M $253.5M
Cash Acquisitions -- -$3M -$44M -$71.8M -$367.2M
Cash From Investing -$81.3M -$891.1M -$390.2M $4.6M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $63K $805.9M $169.3M -- $2.4B
Long-Term Debt Repaid -- -$77.5M -$120M -$50M -$247.5M
Repurchase of Common Stock -- -- -- -$15.8M --
Other Financing Activities -- -$4.7M -$81K -$380K -$30.3M
Cash From Financing $229.7M $1B $410.7M $555.9M $4B
 
Beginning Cash (CF) $693K $141.3M $268.6M $112.5M $357.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.6M $127.2M -$156.1M $244.8M $46.5M
Ending Cash (CF) $141.3M $268.6M $112.5M $357.3M $403.8M
 
Levered Free Cash Flow -$25.5M -$292.8M -$217.6M -$343.3M -$930.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.2M $17.9M -$391.6M $151.8M $528.3M
Depreciation & Amoritzation $1.1M $6.9M $13.8M $71M $137M
Stock-Based Compensation $145.8K $8.5M $5.7M $18.7M $54.1M
Change in Accounts Receivable -- -- -- -- -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.3M $25.4M -$92.7M -$91.2M -$313.4M
 
Capital Expenditures $1.3M $243.1M $21.3M $1.8M $189.2M
Cash Acquisitions -- -$3M -- -$5M -$59.3M
Cash From Investing -$66.2M -$519.4M -$21.7M $5M -$2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500 $805.9M $120M -- $2.1B
Long-Term Debt Repaid -- -- -$120M -- -$247.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $963.8K -$25.9K -$29K -$280K $1.4M
Cash From Financing $194.6M $729.7M $162.8M $342.3M $2.5B
 
Beginning Cash (CF) $17.3M $32.9M $64.1M $101.2M $176.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $124.1M $235.7M $48.4M $256.1M $227.5M
Ending Cash (CF) $141.3M $268.6M $112.5M $357.3M $403.8M
 
Levered Free Cash Flow -$5.7M -$217.7M -$114M -$93M -$502.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.4M -$29.8M -$694M $261.2M $541M
Depreciation & Amoritzation $3.1M $14.9M $78.7M $179.5M $426.6M
Stock-Based Compensation $1.2M $160.8M $24.6M $32.6M $157.6M
Change in Accounts Receivable -- -- -- -- -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.8M -$19M -$176.5M -$315.7M -$677M
 
Capital Expenditures $17.7M $273.9M $41.1M $27.6M $253.5M
Cash Acquisitions -- -$3M -$44M -$71.8M -$367.2M
Cash From Investing -$81.3M -$891.1M -$390.2M $4.6M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$50M -$247.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$4.7M -- -$380K -$30.3M
Cash From Financing $229.7M $1B $410.7M $555.9M $4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $140.6M $127.2M -$156.1M $244.8M $46.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$25.5M -$292.8M -$217.6M -$343.3M -$930.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$29.8M -$694M $261.2M $541M --
Depreciation & Amoritzation $14.9M $78.7M $179.5M $426.6M --
Stock-Based Compensation $160.8M $24.6M $32.6M $157.6M --
Change in Accounts Receivable -- -- -- -$9.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$19M -$176.5M -$315.7M -$677M --
 
Capital Expenditures $273.9M $41.1M $27.6M $253.5M --
Cash Acquisitions -$3M -$44M -$71.8M -$367.2M --
Cash From Investing -$891.1M -$390.2M $4.6M -$3.2B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $805.9M $169.3M -- $2.4B --
Long-Term Debt Repaid -- -$120M -$50M -$247.5M --
Repurchase of Common Stock -- -- -$15.8M -- --
Other Financing Activities -$4.7M -$81K -$380K -$30.3M --
Cash From Financing $1B $410.7M $555.9M $4B --
 
Beginning Cash (CF) $556.7M $540.4M $466.6M $1.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.2M -$156.1M $244.8M $46.5M --
Ending Cash (CF) $684M $384.3M $711.4M $1.2B --
 
Levered Free Cash Flow -$292.8M -$217.6M -$343.3M -$930.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock