Financhill
Buy
70

COIN Quote, Financials, Valuation and Earnings

Last price:
$199.22
Seasonality move :
5.26%
Day range:
$198.77 - $214.13
52-week range:
$142.58 - $349.75
Dividend yield:
0%
P/E ratio:
37.33x
P/S ratio:
7.75x
P/B ratio:
4.85x
Volume:
16.4M
Avg. volume:
8.4M
1-year change:
-5.29%
Market cap:
$50.8B
Revenue:
$6.6B
EPS (TTM):
$5.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $7.8B $3.2B $3.1B $6.6B
Revenue Growth (YoY) 139.35% 513.66% -59.26% -2.69% 111.17%
 
Cost of Revenues $135.5M $1.7B $629.9M $1.1B $1.7B
Gross Profit $1.1B $6.1B $2.6B $2B $4.9B
Gross Profit Margin 89.39% 77.82% 80.28% 63.47% 74.75%
 
R&D Expenses $271.7M $1.3B $2.3B $1.3B $1.5B
Selling, General & Admin $336.7M $1.1B $2.1B $691.8M $1.2B
Other Inc / (Exp) $248K -$152.3M -$1B $59.7M $787.9M
Operating Expenses $733M $2.9B $4.5B $2B $2.7B
Operating Income $409M $3.2B -$1.9B -$53.7M $2.2B
 
Net Interest Expenses -- $29.2M $88.9M $82.8M $80.6M
EBT. Incl. Unusual Items $409.2M $3B -$3.1B -$76.8M $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86.9M -$597.2M -$439.6M -$171.7M $363.6M
Net Income to Company $322.3M $3.6B -$2.6B $94.9M $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $322.3M $3.6B -$2.6B $94.9M $2.6B
 
Basic EPS (Cont. Ops) $0.58 $17.47 -$11.81 $0.40 $10.42
Diluted EPS (Cont. Ops) $0.58 $14.50 -$11.83 $0.37 $9.48
Weighted Average Basic Share $186M $177.3M $222.3M $235.8M $247.4M
Weighted Average Diluted Share $186M $220M $222.3M $254.4M $273.4M
 
EBITDA $439.9M $3.1B -$2.8B $145.6M $3.2B
EBIT $409M $3.1B -$3B $5.9M $3B
 
Revenue (Reported) $1.3B $7.8B $3.2B $3.1B $6.6B
Operating Income (Reported) $409M $3.2B -$1.9B -$53.7M $2.2B
Operating Income (Adjusted) $409M $3.1B -$3B $5.9M $3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $1.2B $772.5M $1.6B $2B
Revenue Growth (YoY) 844.82% -35.24% -33.77% 111.98% 24.23%
 
Cost of Revenues $234.1M $277.8M $254.7M $409.2M $502.6M
Gross Profit $1.6B $888.6M $517.8M $1.2B $1.5B
Gross Profit Margin 87% 76.18% 67.03% 75.01% 75.29%
 
R&D Expenses $184.2M $570.7M $358M $357.9M $355.4M
Selling, General & Admin $239.2M $613.8M $154.4M $194M $442M
Other Inc / (Exp) $9M -$32.8M -$145.6M $782.4M -$637.2M
Operating Expenses $579.3M $1.4B $516.4M $554.3M $791.5M
Operating Income $987.7M -$554.5M $1.5M $674.1M $740.2M
 
Net Interest Expenses -- $22.1M $21.5M $19.1M $20.5M
EBT. Incl. Unusual Items $996.7M -$609.4M -$165.7M $1.4B $82.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225.2M -$179.8M -$86.8M $261.2M $16.8M
Net Income to Company $771.5M -$429.7M -$78.9M $1.2B $65.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $771.5M -$429.7M -$78.9M $1.2B $65.6M
 
Basic EPS (Cont. Ops) $1.53 -$1.98 -$0.34 $4.84 $0.26
Diluted EPS (Cont. Ops) $1.53 -$1.98 -$0.34 $4.40 $0.24
Weighted Average Basic Share $199.2M $217.5M $231.5M $242.8M $253.9M
Weighted Average Diluted Share $199.2M $217.5M $231.5M $267.9M $271.3M
 
EBITDA $1B -$555.7M -$102.9M $1.5B $136.3M
EBIT $996.7M -$587.3M -$144.1M $1.5B $103M
 
Revenue (Reported) $1.8B $1.2B $772.5M $1.6B $2B
Operating Income (Reported) $987.7M -$554.5M $1.5M $674.1M $740.2M
Operating Income (Adjusted) $996.7M -$587.3M -$144.1M $1.5B $103M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $7.2B $2.8B $4B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $344.2M $1.8B $232M $1.3B $1.8B
Gross Profit $2.5B $5.4B $2.6B $2.7B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $408.8M $1.7B $2.1B $1.3B $1.5B
Selling, General & Admin $507M $1.5B $2B $731.4M $1.4B
Other Inc / (Exp) $13.1M -$194.1M -$496.2M $987.7M -$630.2M
Operating Expenses $1.2B $3.8B $4.6B $2.1B $2.9B
Operating Income $1.4B $1.7B -$2B $618.9M $2.3B
 
Net Interest Expenses -- $51.3M $88.3M $80.3M $82.1M
EBT. Incl. Unusual Items $1.4B $1.4B -$2.6B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $309.1M -$1B -$346.6M $176.2M $119.2M
Net Income to Company $1.1B $2.4B -$2.3B $1.4B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $2.4B -$2.3B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $1.99 $11.60 -$10.16 $5.57 $5.84
Diluted EPS (Cont. Ops) $1.99 $9.37 -$10.19 $5.10 $5.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.6B -$2.4B $1.7B $1.8B
EBIT $1.4B $1.5B -$2.5B $1.6B $1.7B
 
Revenue (Reported) $2.9B $7.2B $2.8B $4B $7B
Operating Income (Reported) $1.4B $1.7B -$2B $618.9M $2.3B
Operating Income (Adjusted) $1.4B $1.5B -$2.5B $1.6B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.8B $1.2B $772.5M $1.6B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $234.1M $277.8M $254.7M $409.2M $502.6M
Gross Profit $1.6B $888.6M $517.8M $1.2B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $184.2M $570.7M $358M $357.9M $355.4M
Selling, General & Admin $239.2M $613.8M $154.4M $194M $442M
Other Inc / (Exp) $9M -$32.8M -$145.6M $782.4M -$637.2M
Operating Expenses $579.3M $1.4B $516.4M $554.3M $791.5M
Operating Income $987.7M -$554.5M $1.5M $674.1M $740.2M
 
Net Interest Expenses -- $22.1M $21.5M $19.1M $20.5M
EBT. Incl. Unusual Items $996.7M -$609.4M -$165.7M $1.4B $82.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225.2M -$179.8M -$86.8M $261.2M $16.8M
Net Income to Company $771.5M -$429.7M -$78.9M $1.2B $65.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $771.5M -$429.7M -$78.9M $1.2B $65.6M
 
Basic EPS (Cont. Ops) $1.53 -$1.98 -$0.34 $4.84 $0.26
Diluted EPS (Cont. Ops) $1.53 -$1.98 -$0.34 $4.40 $0.24
Weighted Average Basic Share $199.2M $217.5M $231.5M $242.8M $253.9M
Weighted Average Diluted Share $199.2M $217.5M $231.5M $267.9M $271.3M
 
EBITDA $1B -$555.7M -$102.9M $1.5B $136.3M
EBIT $996.7M -$587.3M -$144.1M $1.5B $103M
 
Revenue (Reported) $1.8B $1.2B $772.5M $1.6B $2B
Operating Income (Reported) $987.7M -$554.5M $1.5M $674.1M $740.2M
Operating Income (Adjusted) $996.7M -$587.3M -$144.1M $1.5B $103M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $7.1B $4.4B $5.1B $8.5B
Short Term Investments $48.9M $100.1M $861.1M $386M $1B
Accounts Receivable, Net $161.5M $25.6M $203M $81.5M $125.3M
Inventory -- -- -- -- --
Prepaid Expenses $36.2M $132.9M $98.2M $79.6M $88.5M
Other Current Assets $717K $2.9M $75.4B $143.4M $266.3M
Total Current Assets $5.1B $18.4B $86.4B $11.4B $18.1B
 
Property Plant And Equipment $150.1M $157.6M $241.2M $205.3M $281.2M
Long-Term Investments $28.1M $1.4B $751.1M $673.7M $1.9B
Goodwill $77.2M $625.8M $1.1B $1.1B $1.1B
Other Intangibles $376.9M $176.7M $135.4M $86.4M $46.8M
Other Long-Term Assets -- $1.5M $17.3M $19.8M $33.1M
Total Assets $5.9B $21.3B $89.7B $14.8B $22.5B
 
Accounts Payable $12M $39.8M $56M $39.3M $63.3M
Accrued Expenses $57.4M $342.1M $192.7M $313.5M $331.5M
Current Portion Of Long-Term Debt -- $20.1M $20.5M -- --
Current Portion Of Capital Lease Obligations $25.3M $32.4M $33.7M $10.9M --
Other Current Liabilities $4.1B $10.9B $80.4B $5B $7.3B
Total Current Liabilities $4.2B $11.4B $80.8B $5.5B $7.9B
 
Long-Term Debt -- $3.4B $3.4B $3B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $14.9B $84.3B $8.5B $12.3B
 
Common Stock -- $2K $2K $2K $2K
Other Common Equity Adj $6.3M -$3.4M -$38.6M -$30.3M -$50.1M
Common Equity $963.6M $6.4B $5.5B $6.3B $10.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $963.6M $6.4B $5.5B $6.3B $10.3B
 
Total Liabilities and Equity $5.9B $21.3B $89.7B $14.8B $22.5B
Cash and Short Terms $1.1B $7.2B $5.3B $5.5B $9.5B
Total Debt -- $3.4B $3.4B $3B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2B $6.1B $5B $6.7B $8.1B
Short Term Investments $102.1M $179.9M $302.9M $601.8M $2.1B
Accounts Receivable, Net $134M $87.5M $216.4M $196M $146.9M
Inventory -- -- -- -- --
Prepaid Expenses $33.1M $188.5M $108.2M $98M $109.6M
Other Current Assets $3.8M $2.6M $124.4B $329.7B $104.1M
Total Current Assets $8.7B $16.9B $135.8B $343.8B $17.5B
 
Property Plant And Equipment $161.1M $157.3M $211.7M $203.2M $302.1M
Long-Term Investments $36M $401.1M $828.9M $1.9B $1.7B
Goodwill $481.4M $1.1B $1.1B $1.1B $1.2B
Other Intangibles $93M $219.1M $129.7M $79.8M $46.6M
Other Long-Term Assets $651.4M $1.3B -- $24M $33.6M
Total Assets $10.2B $20.9B $139.3B $348B $21.7B
 
Accounts Payable $15.9M $12.7M $23.7M $26.8M $62.5M
Accrued Expenses $100.9M $407M $202.9M $244.2M $321.7M
Current Portion Of Long-Term Debt -- $149.4M -- -- --
Current Portion Of Capital Lease Obligations $29.7M $32.7M $12.8M $8.8M --
Other Current Liabilities $6.9B $10.2B $129.9B $335.3B $6.3B
Total Current Liabilities $7.3B $10.9B $130.2B $335.7B $6.9B
 
Long-Term Debt -- $3.4B $3.4B $4.2B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $14.4B $133.6B $340B $11.3B
 
Common Stock -- $2K $2K $2K $2K
Other Common Equity Adj $2.1M -$3.9M -$28.4M -$37.5M -$42.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $6.5B $5.7B $8.1B $10.5B
 
Total Liabilities and Equity $10.2B $20.9B $139.3B $348B $21.7B
Cash and Short Terms $2.1B $6.3B $5.3B $7.3B $10.1B
Total Debt -- $3.5B $3.4B $4.2B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $322.3M $3.6B -$2.6B $94.9M $2.6B
Depreciation & Amoritzation $31M $63.7M $154.1M $139.6M $127.5M
Stock-Based Compensation $70.5M $820.7M $1.6B $780.7M $912.8M
Change in Accounts Receivable -$157.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3B $4B -$1.6B $923M $2.6B
 
Capital Expenditures $18.8M $82.9M $61M $63.2M --
Cash Acquisitions $33.6M -$70.9M -$186.2M -$30.7M --
Cash From Investing $50.8M -$1.1B -$663.8M $5.4M -$282.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.4B $191M $31.6M $1.2B
Long-Term Debt Repaid -- -- -$191.1M -$355.7M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M $6.3B -$5.9B -$551.6M $1.4B
Cash From Financing $18.8M $10B -$5.8B -$811.3M $2.8B
 
Beginning Cash (CF) $1.8B $4.9B $17.7B $9.4B $9.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B $12.9B -$8.1B $117M $5.1B
Ending Cash (CF) $4.9B $17.7B $9.4B $9.6B $14.6B
 
Levered Free Cash Flow $3B $4B -$1.6B $923M $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $771.5M -$429.7M -$78.9M $1.2B $65.6M
Depreciation & Amoritzation $10.9M $31.6M $41.2M $29.3M $33.3M
Stock-Based Compensation $104.6M $352.1M $282.9M $224.5M $190.7M
Change in Accounts Receivable -$12M $8.4M -$67.1M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B -$91.4M $463.1M $411.5M -$182.7M
 
Capital Expenditures $4.4M $10.3M -- -- --
Cash Acquisitions -$16.5M -$186.2M -- -- --
Cash From Investing -$37.9M -$691.6M -$26.1M -$125.7M -$231.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $149.4M -- $1.2B --
Long-Term Debt Repaid -- -$20M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$880.6M $446.7M $632M -$912.1M
Cash From Financing $59.8M -$725.3M $460.1M $1.9B -$893.8M
 
Beginning Cash (CF) $4.9B $17.7B $9.4B $9.6B $14.6B
Foreign Exchange Rate Adjustment $16.2M -$5.5M $11.4M -$21.2M $1.7M
Additions / Reductions $3.4B -$1.5B $897.1M $2.2B -$1.3B
Ending Cash (CF) $8.3B $16.2B $10.3B $11.7B $13.3B
 
Levered Free Cash Flow $3.4B -$101.6M $463.1M $411.5M -$182.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1B $2.4B -$2.3B $1.4B $1.5B
Depreciation & Amoritzation $35M $84.3M $163.7M $127.8M $131.5M
Stock-Based Compensation $166.4M $1.1B $1.5B $722.3M $879.1M
Change in Accounts Receivable -$156.3M $20.3M -$75.5M -$41.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $5.9B $535.1M -$1B $871.4M $2B
 
Capital Expenditures $18.9M $88.7M -$10.3M -- --
Cash Acquisitions $17.1M -$240.5M -- -- --
Cash From Investing $18.5M -$1.8B $1.7M -$94.2M -$388.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.5B $41.6M $1.3B --
Long-Term Debt Repaid -- -$20M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $5.5B -$4.6B -$366.2M -$103.8M
Cash From Financing $78.2M $9.2B -$4.7B $656.3M $7.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6B $7.9B -$5.7B $1.4B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.9B $446.3M -$1B $871.4M $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $771.5M -$429.7M -$78.9M $1.2B $65.6M
Depreciation & Amoritzation $10.9M $31.6M $41.2M $29.3M $33.3M
Stock-Based Compensation $104.6M $352.1M $282.9M $224.5M $190.7M
Change in Accounts Receivable -$12M $8.4M -$67.1M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.4B -$91.4M $463.1M $411.5M -$182.7M
 
Capital Expenditures $4.4M $10.3M -- -- --
Cash Acquisitions -$16.5M -$186.2M -- -- --
Cash From Investing -$37.9M -$691.6M -$26.1M -$125.7M -$231.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $149.4M -- $1.2B --
Long-Term Debt Repaid -- -$20M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$880.6M $446.7M $632M -$912.1M
Cash From Financing $59.8M -$725.3M $460.1M $1.9B -$893.8M
 
Beginning Cash (CF) $4.9B $17.7B $9.4B $9.6B $14.6B
Foreign Exchange Rate Adjustment $16.2M -$5.5M $11.4M -$21.2M $1.7M
Additions / Reductions $3.4B -$1.5B $897.1M $2.2B -$1.3B
Ending Cash (CF) $8.3B $16.2B $10.3B $11.7B $13.3B
 
Levered Free Cash Flow $3.4B -$101.6M $463.1M $411.5M -$182.7M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock