Financhill
Sell
43

MARA Quote, Financials, Valuation and Earnings

Last price:
$15.67
Seasonality move :
44.99%
Day range:
$15.25 - $15.89
52-week range:
$9.81 - $30.28
Dividend yield:
0%
P/E ratio:
10.51x
P/S ratio:
7.41x
P/B ratio:
1.50x
Volume:
30.7M
Avg. volume:
40.9M
1-year change:
-12.17%
Market cap:
$5.6B
Revenue:
$656.4M
EPS (TTM):
-$1.45
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.2M $51.7M $51.1M $165.2M $213.9M
Revenue Growth (YoY) 1444.81% 465.11% -1.14% 223.08% 29.47%
 
Cost of Revenues $54.8M $26.4M $51.1M $6.1M $43.5M
Gross Profit -$45.7M $25.3M $22K $159.1M $170.4M
Gross Profit Margin -498.86% 48.96% 0.04% 96.32% 79.67%
 
R&D Expenses -- -- $209K $2.5M $9.3M
Selling, General & Admin $733.8K $15.5M $15.1M $68.9M $85.9M
Other Inc / (Exp) $129.6M -$24.1M $137.9M $455.7M -$480.9M
Operating Expenses $733.8K $15.5M $15.3M $240.9M $344.1M
Operating Income -$46.4M $9.8M -$15.3M -$81.8M -$173.7M
 
Net Interest Expenses -- $2.8M $3.8M $1.3M --
EBT. Incl. Unusual Items $83.4M -$17.1M $118.8M $375.2M -$652.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4.3M $75K $38.1M -$119.2M
Net Income to Company $83.4M -$12.9M $118.7M $337.2M -$533.4M
 
Minority Interest in Earnings -- -- -- -- $244K
Net Income to Common Excl Extra Items $83.4M -$12.9M $118.7M $337.2M -$533.2M
 
Basic EPS (Cont. Ops) $0.88 -$0.12 $0.75 $1.30 -$1.55
Diluted EPS (Cont. Ops) $0.87 -$0.12 $0.72 $1.26 -$1.55
Weighted Average Basic Share $94.4M $103.1M $159.2M $259.1M $344.1M
Weighted Average Diluted Share $96.3M $103.1M $169M $267.9M $344.1M
 
EBITDA $84.7M -$422K $140.3M $458.1M -$484.8M
EBIT $83.4M -$14.3M $122.5M $376.5M -$642.7M
 
Revenue (Reported) $9.2M $51.7M $51.1M $165.2M $213.9M
Operating Income (Reported) -$46.4M $9.8M -$15.3M -$81.8M -$173.7M
Operating Income (Adjusted) $83.4M -$14.3M $122.5M $376.5M -$642.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.9M $201.7M $117.2M $501.6M $705.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.3M $66.4M $176.1M $357.8M $691M
Gross Profit -$47.4M $135.3M -$59M $143.7M $14M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $5.1M $20.1M
Selling, General & Admin $6.8M $136.5M $82.4M $146.2M $284.6M
Other Inc / (Exp) $128.1M -$99.8M -$419.9M $714.3M $143.8M
Operating Expenses $6.8M $136.5M $82.7M $320.7M $573.6M
Operating Income -$54.3M -$1.2M -$141.7M -$177M -$559.6M
 
Net Interest Expenses -- $4.4M $14.9M $3.3M --
EBT. Incl. Unusual Items $74M -$105.3M -$576.5M $534M -$411.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2K $20.7M -$18.5M $54.4M -$81.7M
Net Income to Company $74M -$126M -$562.5M $479.6M -$329.6M
 
Minority Interest in Earnings -- -- -- -- $244K
Net Income to Common Excl Extra Items $74M -$126M -$558M $479.6M -$329.1M
 
Basic EPS (Cont. Ops) $0.63 -$1.24 -$5.17 $2.01 -$1.33
Diluted EPS (Cont. Ops) $0.62 -$1.24 -$5.20 $1.63 -$1.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $77.8M -$73.5M -$478M $785.3M $113.3M
EBIT $74M -$100.9M -$560.5M $541.9M -$389.7M
 
Revenue (Reported) $12.9M $201.7M $117.2M $501.6M $705.1M
Operating Income (Reported) -$54.3M -$1.2M -$141.7M -$177M -$559.6M
Operating Income (Adjusted) $74M -$100.9M -$560.5M $541.9M -$389.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.2M $51.7M $51.1M $165.2M $213.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $54.8M $26.4M $51.1M $6.1M $43.5M
Gross Profit -$45.7M $25.3M $22K $159.1M $170.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $209K $2.5M $9.3M
Selling, General & Admin $733.8K $15.5M $15.1M $68.9M $85.9M
Other Inc / (Exp) $129.6M -$24.1M $137.9M $455.7M -$480.9M
Operating Expenses $733.8K $15.5M $15.3M $240.9M $344.1M
Operating Income -$46.4M $9.8M -$15.3M -$81.8M -$173.7M
 
Net Interest Expenses -- $2.8M $3.8M $1.3M --
EBT. Incl. Unusual Items $83.4M -$17.1M $118.8M $375.2M -$652.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$4.3M $75K $38.1M -$119.2M
Net Income to Company $83.4M -$12.9M $118.7M $337.2M -$533.4M
 
Minority Interest in Earnings -- -- -- -- $244K
Net Income to Common Excl Extra Items $83.4M -$12.9M $118.7M $337.2M -$533.2M
 
Basic EPS (Cont. Ops) $0.88 -$0.12 $0.75 $1.30 -$1.55
Diluted EPS (Cont. Ops) $0.87 -$0.12 $0.72 $1.26 -$1.55
Weighted Average Basic Share $94.4M $103.1M $159.2M $259.1M $344.1M
Weighted Average Diluted Share $96.3M $103.1M $169M $267.9M $344.1M
 
EBITDA $84.7M -$422K $140.3M $458.1M -$484.8M
EBIT $83.4M -$14.3M $122.5M $376.5M -$642.7M
 
Revenue (Reported) $9.2M $51.7M $51.1M $165.2M $213.9M
Operating Income (Reported) -$46.4M $9.8M -$15.3M -$81.8M -$173.7M
Operating Income (Adjusted) $83.4M -$14.3M $122.5M $376.5M -$642.7M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $211.9M $118.5M $124.9M $324.3M $196.2M
Short Term Investments $281.8M $218.2M -- -- --
Accounts Receivable, Net -- -- -- $8.4M --
Inventory -- -- -- -- --
Prepaid Expenses $128.9M $40.8M $11.9M $40.9M $22.7M
Other Current Assets $13.3M $180.3M $249.3M $1.3B $31.2M
Total Current Assets $635.9M $592.6M $386.3M $1.6B $291.8M
 
Property Plant And Equipment $42M $334.6M $716.1M $810.1M $1.6B
Long-Term Investments -- $13.5M $80.2M $112.2M $2.9B
Goodwill -- -- -- $30.9M $82.8M
Other Intangibles $984.6K -- -- $21.7M $2.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $686.7M $1.5B $1.3B $3B $6.4B
 
Accounts Payable -- $7.7M $3.2M $33.3M $6.5M
Accrued Expenses -- $6.8M $20.2M $32.2M $45.8M
Current Portion Of Long-Term Debt -- -- -- -- $300M
Current Portion Of Capital Lease Obligations -- $264.5K $336K $1.4M $1M
Other Current Liabilities $1.9M -- -- $4.3M $15.1M
Total Current Liabilities $2.9M $14.8M $23.8M $71.1M $368.4M
 
Long-Term Debt $62.5K $729.4M $733.3M $326.1M $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $3M $764M $758.1M $480.1M $2.7B
 
Common Stock $9.9K $10.6K $17K $27K $34K
Other Common Equity Adj -$450.7K -$450.7K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $4M
Total Equity $683.7M $774.1M $545.9M $2.5B $3.7B
 
Total Liabilities and Equity $686.7M $1.5B $1.3B $3B $6.4B
Cash and Short Terms $493.8M $336.7M $124.9M $324.3M $196.2M
Total Debt $62.5K $729.4M $733.3M $326.1M $2.6B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $83.4M -$12.9M $118.7M $337.2M -$533.4M
Depreciation & Amoritzation $1.3M $13.9M $17.7M $81.6M $157.9M
Stock-Based Compensation $51M $9.3M $3.9M $51.9M $49.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$26.1M -$91.5M -$88.3M -$215.5M
 
Capital Expenditures $25.5M $6.5M $17.3M $9.1M $38.9M
Cash Acquisitions -- -$10.5M -$43.2M -$194.8M -$58.6M
Cash From Investing -$238.7M -$209.4M -$9.4M -$416.6M -$209.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $150M
Long-Term Debt Repaid -- -- -$50M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.9M -- -$77K -$17.4M -$20.4M
Cash From Financing $312.4M $85.5M $113.2M $471.9M $229.8M
 
Beginning Cash (CF) $141.3M $268.6M $112.5M $357.3M $403.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.6M -$150M $12.4M -$33M -$195.6M
Ending Cash (CF) $211.9M $118.5M $124.9M $324.3M $208.2M
 
Levered Free Cash Flow -$28.5M -$32.6M -$108.7M -$97.4M -$254.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74M -$126M -$562.5M $479.6M -$329.6M
Depreciation & Amoritzation $3.8M $27.5M $82.6M $243.4M $502.9M
Stock-Based Compensation $52.2M $119M $19.3M $80.6M $154.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.8M -$41.9M -$241.9M -$312.5M -$804.2M
 
Capital Expenditures $43.2M $254.9M $51.8M $19.4M $283.2M
Cash Acquisitions -- -$13.5M -$76.7M -$223.4M -$231M
Cash From Investing -$320.4M -$861.9M -$190.2M -$402.6M -$3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.9M -- -$158K -$17.7M -$33.2M
Cash From Financing $541.7M $810.4M $438.4M $914.5M $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211.5M -$93.4M $6.3M $199.4M -$116.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$53M -$296.9M -$293.7M -$332M -$1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $83.4M -$12.9M $118.7M $337.2M -$533.4M
Depreciation & Amoritzation $1.3M $13.9M $17.7M $81.6M $157.9M
Stock-Based Compensation $51M $9.3M $3.9M $51.9M $49.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.1M -$26.1M -$91.5M -$88.3M -$215.5M
 
Capital Expenditures $25.5M $6.5M $17.3M $9.1M $38.9M
Cash Acquisitions -- -$10.5M -$43.2M -$194.8M -$58.6M
Cash From Investing -$238.7M -$209.4M -$9.4M -$416.6M -$209.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $150M
Long-Term Debt Repaid -- -- -$50M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.9M -- -$77K -$17.4M -$20.4M
Cash From Financing $312.4M $85.5M $113.2M $471.9M $229.8M
 
Beginning Cash (CF) $141.3M $268.6M $112.5M $357.3M $403.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.6M -$150M $12.4M -$33M -$195.6M
Ending Cash (CF) $211.9M $118.5M $124.9M $324.3M $208.2M
 
Levered Free Cash Flow -$28.5M -$32.6M -$108.7M -$97.4M -$254.3M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 16

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 16

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock