$62.16B Market Cap.
COIN Market Cap. (MRY)
COIN Shares Outstanding (MRY)
COIN Assets (MRY)
Total Assets
$22.54B
Total Liabilities
$12.27B
Total Investments
$3.35B
COIN Income (MRY)
Revenue
$6.56B
Net Income
$2.58B
Operating Expense
$3.36B
COIN Cash Flow (MRY)
CF Operations
$2.56B
CF Investing
-$282.38M
CF Financing
$2.83B
COIN Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0 | 0% | 0% | 0% | - |
2023 | $0 | 0% | 0% | 0% | - |
2022 | $0 | 0% | 0% | 0% | - |
2021 | $0 | 0% | 0% | 0% | - |
2020 | $0 | - | - | 0% | - |
COIN Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $22,541,951,000 (-89.11%) | $206,982,953,000 (130.69%) | $89,724,873,000 (321.75%) | $21,274,425,000 (263.33%) |
Assets Current | $18,112,653,000 (-91.10%) | $203,466,531,000 (135.36%) | $86,448,215,000 (370.50%) | $18,373,863,000 (257.89%) |
Assets Non-Current | $4,429,298,000 (25.96%) | $3,516,422,000 (7.32%) | $3,276,658,000 (12.97%) | $2,900,562,000 (302.04%) |
Goodwill & Intangible Assets | $1,186,474,000 (-3.23%) | $1,226,092,000 (1.39%) | $1,209,335,000 (50.71%) | $802,447,000 (481.33%) |
Shareholders Equity | $10,276,842,000 (63.60%) | $6,281,649,000 (15.16%) | $5,454,557,000 (-14.53%) | $6,381,689,000 (562.29%) |
Property Plant & Equipment Net | $200,080,000 (-2.54%) | $205,287,000 (-14.89%) | $241,210,000 (53.04%) | $157,615,000 (5.01%) |
Cash & Equivalents | $8,582,422,000 (66.25%) | $5,162,343,000 (15.98%) | $4,450,894,000 (-37.79%) | $7,154,429,000 (554.79%) |
Accumulated Other Comprehensive Income | -$50,051,000 (-65.35%) | -$30,270,000 (21.59%) | -$38,606,000 (-1037.14%) | -$3,395,000 (-154.27%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $3,352,954,000 (226.81%) | $1,025,953,000 (-20.19%) | $1,285,542,000 (18.13%) | $1,088,289,000 (198.14%) |
Investments Current | $1,799,959,000 (212.48%) | $576,028,000 (-33.11%) | $861,149,000 (760.32%) | $100,096,000 (104.54%) |
Investments Non-Current | $1,552,995,000 (245.17%) | $449,925,000 (6.02%) | $424,393,000 (-57.05%) | $988,193,000 (212.63%) |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $265,251,000 (-26.67%) | $361,715,000 (-10.55%) | $404,376,000 (32.71%) | $304,706,000 (60.82%) |
Trade & Non-Trade Payables | $63,316,000 (61.13%) | $39,294,000 (-29.89%) | $56,043,000 (40.69%) | $39,833,000 (231.09%) |
Accumulated Retained Earnings (Deficit) | $4,960,901,000 (172.53%) | $1,820,346,000 (5.50%) | $1,725,475,000 (-60.34%) | $4,350,424,000 (498.98%) |
Tax Assets | $941,298,000 (-29.54%) | $1,335,959,000 (2110.35%) | $60,441,000 (-1.29%) | $61,231,000 (0%) |
Tax Liabilities | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $4,534,191,000 (48.29%) | $3,057,660,000 (-15.55%) | $3,620,731,000 (-7.58%) | $3,917,904,000 (933.53%) |
Debt Current | $300,110,000 (306.20%) | $73,882,000 (-60.12%) | $185,239,000 (-59.65%) | $459,031,000 (54.78%) |
Debt Non-Current | $4,234,081,000 (41.90%) | $2,983,778,000 (-13.15%) | $3,435,492,000 (-0.68%) | $3,458,873,000 (4092.17%) |
Total Liabilities | $12,265,109,000 (-93.89%) | $200,701,304,000 (138.16%) | $84,270,316,000 (465.85%) | $14,892,736,000 (243.99%) |
Liabilities Current | $7,941,320,000 (-95.98%) | $197,714,131,000 (144.65%) | $80,815,293,000 (607.72%) | $11,419,035,000 (168.88%) |
Liabilities Non-Current | $4,323,789,000 (44.75%) | $2,987,173,000 (-13.54%) | $3,455,023,000 (-0.54%) | $3,473,701,000 (4110.14%) |
COIN Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $6,564,028,000 (111.17%) | $3,108,383,000 (-2.69%) | $3,194,208,000 (-59.25%) | $7,839,444,000 (513.66%) |
Cost of Revenue | $897,707,000 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Selling General & Administrative Expense | $1,954,701,000 (42.30%) | $1,373,620,000 (-34.92%) | $2,110,675,000 (34.17%) | $1,573,081,000 (367.26%) |
Research & Development Expense | $1,468,252,000 (10.85%) | $1,324,541,000 (-43.06%) | $2,326,354,000 (80.12%) | $1,291,561,000 (375.31%) |
Operating Expenses | $3,359,161,000 (2.73%) | $3,270,045,000 (-44.62%) | $5,904,416,000 (23.97%) | $4,762,874,000 (448.38%) |
Interest Expense | $80,645,000 (-2.56%) | $82,766,000 (-6.90%) | $88,901,000 (204.87%) | $29,160,000 (0%) |
Income Tax Expense | $363,578,000 (311.73%) | -$171,716,000 (60.94%) | -$439,633,000 (26.38%) | -$597,173,000 (-787.34%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $2,579,066,000 (2618.50%) | $94,871,000 (103.61%) | -$2,624,949,000 (-172.43%) | $3,624,120,000 (1024.40%) |
Net Income to Non-Controlling Interests | $1,311,000 (1001.68%) | $119,000 (0%) | $0 (0%) | $527,162,000 (146.27%) |
Net Income | $2,577,755,000 (2620.53%) | $94,752,000 (103.61%) | -$2,624,949,000 (-184.76%) | $3,096,958,000 (2760.77%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income Common Stock | $2,577,755,000 (2620.53%) | $94,752,000 (103.61%) | -$2,624,949,000 (-184.76%) | $3,096,958,000 (2760.77%) |
Weighted Average Shares | $247,374,000 (4.91%) | $235,796,000 (6.06%) | $222,314,000 (25.38%) | $177,319,000 (158.22%) |
Weighted Average Shares Diluted | $273,377,000 (7.46%) | $254,391,000 (14.42%) | $222,338,000 (1.08%) | $219,965,000 (141.17%) |
Earning Before Interest & Taxes (EBIT) | $3,021,978,000 (51985.11%) | $5,802,000 (100.19%) | -$2,975,681,000 (-217.66%) | $2,528,945,000 (1195.98%) |
Gross Profit | $5,666,321,000 (82.29%) | $3,108,383,000 (-2.69%) | $3,194,208,000 (-59.25%) | $7,839,444,000 (513.66%) |
Operating Income | $2,307,160,000 (1527.15%) | -$161,662,000 (94.04%) | -$2,710,208,000 (-188.09%) | $3,076,570,000 (652.31%) |
COIN Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$282,385,000 (-5337.11%) | $5,392,000 (100.81%) | -$663,822,000 (40.98%) | -$1,124,740,000 (-2313.10%) |
Net Cash Flow from Financing | $2,828,921,000 (448.68%) | -$811,332,000 (86.10%) | -$5,838,518,000 (-158.53%) | $9,976,084,000 (265.51%) |
Net Cash Flow from Operations | $2,556,844,000 (177.03%) | $922,951,000 (158.21%) | -$1,585,419,000 (-139.26%) | $4,038,172,000 (1275.64%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $5,103,380,000 (4261.45%) | $117,011,000 (101.45%) | -$8,087,759,000 (-162.75%) | $12,889,516,000 (319.35%) |
Net Cash Flow - Business Acquisitions and Disposals | $0 (0%) | -$30,730,000 (83.49%) | -$186,150,000 (-162.51%) | -$70,911,000 (-310.95%) |
Net Cash Flow - Investment Acquisitions and Disposals | -$211,555,000 (-313.38%) | $99,143,000 (126.64%) | -$372,154,000 (61.56%) | -$968,077,000 (-2788.43%) |
Capital Expenditure | $0 (0%) | -$63,202,000 (1.07%) | -$63,888,000 (-156.04%) | -$24,952,000 (-32.71%) |
Issuance (Repayment) of Debt Securities | $1,246,025,000 (484.56%) | -$324,015,000 (-276835.90%) | -$117,000 (-100.00%) | $3,399,764,000 (0%) |
Issuance (Purchase) of Equity Shares | $126,140,000 (96.35%) | $64,241,000 (-11.20%) | $72,345,000 (-69.52%) | $237,386,000 (1162.62%) |
Payment of Dividends & Other Cash Distributions | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Effect of Exchange Rate Changes on Cash | -$48,367,000 (-651.38%) | $8,772,000 (105.37%) | -$163,257,000 (-151.62%) | -$64,883,000 (-3017.88%) |
Share Based Compensation | $912,838,000 (5.57%) | $864,710,000 (-44.78%) | $1,565,823,000 (90.79%) | $820,685,000 (1063.30%) |
Depreciation Amortization & Accretion | $127,518,000 (-29.18%) | $180,071,000 (-2.77%) | $185,192,000 (88.60%) | $98,193,000 (75.43%) |
COIN Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 86.30% (-13.70%) | 100.00% (0.00%) | 100.00% (0.00%) | 100.00% (0.00%) |
Profit Margin | 39.30% (1210.00%) | 3.00% (103.65%) | -82.20% (-308.10%) | 39.50% (364.71%) |
EBITDA Margin | 48.00% (700.00%) | 6.00% (106.86%) | -87.40% (-360.90%) | 33.50% (70.05%) |
Return on Average Equity (ROAE) | 29.10% (1718.75%) | 1.60% (103.56%) | -44.90% (-167.62%) | 66.40% (348.65%) |
Return on Average Assets (ROAA) | 1.10% (1000.00%) | 0.10% (103.13%) | -3.20% (-117.02%) | 18.80% (623.08%) |
Return on Sales (ROS) | 46.00% (22900.00%) | 0.20% (100.21%) | -93.20% (-388.54%) | 32.30% (111.11%) |
Return on Invested Capital (ROIC) | 34.00% (33900.00%) | 0.10% (100.22%) | -46.10% (-170.71%) | 65.20% (124.83%) |
Dividend Yield | 0% (0%) | 0% (0%) | 0% (0%) | 0% |
Price to Earnings Ratio (P/E) | 23.83 (-94.52%) | 434.8 (14607.84%) | -3 (-120.75%) | 14.45 |
Price to Sales Ratio (P/S) | 9.36 (-29.07%) | 13.19 (435.65%) | 2.46 (-56.85%) | 5.71 |
Price to Book Ratio (P/B) | 6.05 (-8.68%) | 6.62 (349.69%) | 1.47 (-82.69%) | 8.51 |
Debt to Equity Ratio (D/E) | 1.19 (-96.27%) | 31.95 (106.80%) | 15.45 (561.95%) | 2.33 (-48.05%) |
Earnings Per Share (EPS) | 10.42 (2505.00%) | 0.4 (103.39%) | -11.81 (-167.60%) | 17.47 (1005.70%) |
Sales Per Share (SPS) | 26.54 (101.28%) | 13.18 (-8.25%) | 14.37 (-67.50%) | 44.21 (137.66%) |
Free Cash Flow Per Share (FCFPS) | 10.34 (183.49%) | 3.65 (149.14%) | -7.42 (-132.78%) | 22.63 (465.68%) |
Book Value Per Share (BVPS) | 41.54 (55.95%) | 26.64 (8.58%) | 24.54 (-31.83%) | 35.99 (156.49%) |
Tangible Assets Book Value Per Share (TABVPS) | 86.33 (-90.11%) | 872.61 (119.16%) | 398.15 (244.86%) | 115.45 (38.67%) |
Enterprise Value Over EBIT (EV/EBIT) | 19 (-99.72%) | 6,840 (342100.00%) | -2 (-109.52%) | 21 |
Enterprise Value Over EBITDA (EV/EBITDA) | 18.7 (-91.24%) | 213.51 (9011.19%) | -2.4 (-112.14%) | 19.74 |
Asset Turnover | 0.03 (40.00%) | 0.02 (-48.72%) | 0.04 (-91.82%) | 0.48 (53.87%) |
Current Ratio | 2.28 (121.67%) | 1.03 (-3.83%) | 1.07 (-33.50%) | 1.61 (33.09%) |
Dividends | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Free Cash Flow (FCF) | $2,556,844,000 (197.39%) | $859,749,000 (152.13%) | -$1,649,307,000 (-141.10%) | $4,013,220,000 (1360.70%) |
Enterprise Value (EV) | $58,902,633,997 (48.42%) | $39,686,027,230 (493.50%) | $6,686,723,256 (-87.11%) | $51,868,343,697 |
Earnings Before Tax (EBT) | $2,941,333,000 (3921.70%) | -$76,964,000 (97.49%) | -$3,064,582,000 (-222.59%) | $2,499,785,000 (1181.03%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $3,149,496,000 (1594.43%) | $185,873,000 (106.66%) | -$2,790,489,000 (-206.22%) | $2,627,138,000 (946.20%) |
Invested Capital | $9,365,926,000 (57.73%) | $5,938,047,000 (-13.57%) | $6,870,082,000 (18.12%) | $5,816,418,000 (668.39%) |
Working Capital | $10,171,333,000 (76.82%) | $5,752,400,000 (2.12%) | $5,632,922,000 (-19.01%) | $6,954,828,000 (684.00%) |
Tangible Asset Value | $21,355,477,000 (-89.62%) | $205,756,861,000 (132.45%) | $88,515,538,000 (332.37%) | $20,471,978,000 (258.07%) |
Market Capitalization | $62,162,014,997 (49.39%) | $41,609,586,230 (418.03%) | $8,032,313,256 (-85.21%) | $54,311,189,697 |
Average Equity | $8,861,681,750 (49.99%) | $5,908,105,750 (1.03%) | $5,847,588,500 (25.28%) | $4,667,504,750 (539.09%) |
Average Assets | $237,024,052,250 (55.11%) | $152,810,245,500 (86.78%) | $81,814,168,250 (397.96%) | $16,430,004,000 (298.44%) |
Invested Capital Average | $8,880,908,250 (45.98%) | $6,083,764,000 (-5.70%) | $6,451,216,500 (66.45%) | $3,875,831,000 (475.17%) |
Shares | 250,350,443 (4.64%) | 239,245,551 (5.41%) | 226,965,619 (5.47%) | 215,204,619 (8.03%) |
