
Coinbase Global (COIN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.0B
Gross Profit
1.5B
75.29%
Operating Income
740.2M
36.38%
Net Income
65.6M
3.23%
EPS (Diluted)
$0.24
Balance Sheet Metrics
Total Assets
21.7B
Total Liabilities
11.3B
Shareholders Equity
10.5B
Debt to Equity
1.08
Cash Flow Metrics
Operating Cash Flow
-779.4M
Free Cash Flow
-182.7M
Revenue & Profitability Trend
Coinbase Global Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.6B | 3.1B | 3.2B | 7.8B | 1.3B |
Cost of Goods Sold | 1.7B | 1.1B | 1.4B | 1.7B | 135.5M |
Gross Profit | 4.9B | 2.0B | 1.8B | 6.1B | 1.1B |
Gross Margin % | 74.7% | 65.8% | 56.5% | 77.8% | 89.4% |
Operating Expenses | |||||
Research & Development | 1.5B | 1.3B | 2.3B | 1.3B | 271.7M |
Selling, General & Administrative | 1.2B | 731.2M | 1.3B | 1.1B | 336.7M |
Other Operating Expenses | 7.9M | 60.4M | 87.2M | 498.5M | 124.6M |
Total Operating Expenses | 2.7B | 2.1B | 3.8B | 2.9B | 733.0M |
Operating Income | 2.2B | -70.9M | -2.0B | 3.2B | 409.0M |
Operating Margin % | 34.1% | -2.3% | -61.4% | 40.9% | 32.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 80.6M | 82.8M | 88.9M | 29.2M | - |
Other Non-Operating Income | 787.9M | 76.8M | -1.0B | -152.3M | 248.0K |
Pre-tax Income | 2.9B | -76.8M | -3.1B | 3.0B | 409.2M |
Income Tax | 363.6M | -171.7M | -439.6M | -597.2M | 86.9M |
Effective Tax Rate % | 12.4% | 0.0% | 0.0% | -19.7% | 21.2% |
Net Income | 2.6B | 94.9M | -2.6B | 3.6B | 322.3M |
Net Margin % | 39.3% | 3.1% | -82.2% | 46.2% | 25.2% |
Key Metrics | |||||
EBITDA | 2.4B | 105.2M | -1.8B | 3.3B | 439.9M |
EPS (Basic) | $10.42 | $0.40 | $-11.81 | $17.47 | $0.58 |
EPS (Diluted) | $9.48 | $0.37 | $-11.83 | $14.50 | $0.58 |
Basic Shares Outstanding | 247374000 | 235796000 | 222314000 | 177319000 | 185986111 |
Diluted Shares Outstanding | 247374000 | 235796000 | 222314000 | 177319000 | 185986111 |
Income Statement Trend
Coinbase Global Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 8.5B | 5.1B | 4.4B | 7.1B | 1.1B |
Short-term Investments | 1.0B | 5.1B | 5.9B | 10.7B | 3.8B |
Accounts Receivable | 125.3M | 168.3M | 220.3M | 25.6M | 161.5M |
Inventory | - | - | - | - | - |
Other Current Assets | 266.3M | 192.6B | 75.4B | 2.9M | 717.0K |
Total Current Assets | 18.1B | 203.5B | 86.4B | 18.4B | 5.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 104.1M | 12.7M | 69.4M | 98.4M | 100.8M |
Goodwill | 2.3B | 2.4B | 2.3B | 1.4B | 531.3M |
Intangible Assets | 46.8M | 86.4M | 135.4M | 176.7M | 376.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.0B | 1.3B | 1.1B | 575.0M | 336.9M |
Total Non-Current Assets | 4.4B | 3.5B | 3.3B | 2.9B | 721.5M |
Total Assets | 22.5B | 207.0B | 89.7B | 21.3B | 5.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 63.3M | 39.3M | 56.0M | 39.8M | 12.0M |
Short-term Debt | - | 10.9M | 54.3M | 52.4M | 25.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 7.3B | 197.2B | 80.4B | 10.9B | 4.1B |
Total Current Liabilities | 7.9B | 197.7B | 80.8B | 11.4B | 4.2B |
Non-Current Liabilities | |||||
Long-term Debt | 4.3B | 3.0B | 3.4B | 3.5B | 82.5M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 3.9M | 3.4M | 19.5M | 14.8M | - |
Total Non-Current Liabilities | 4.3B | 3.0B | 3.5B | 3.5B | 645.0M |
Total Liabilities | 12.3B | 200.7B | 84.3B | 14.9B | 4.9B |
Equity | |||||
Common Stock | 2.0K | 2.0K | 2.0K | 2.0K | 0 |
Retained Earnings | 5.0B | 1.8B | 1.7B | 4.4B | 726.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.3B | 6.3B | 5.5B | 6.4B | 963.6M |
Key Metrics | |||||
Total Debt | 4.3B | 3.0B | 3.5B | 3.5B | 107.8M |
Working Capital | 10.2B | 5.8B | 5.6B | 7.0B | 887.1M |
Balance Sheet Composition
Coinbase Global Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.6B | 94.9M | -2.6B | 3.6B | 322.3M |
Depreciation & Amortization | 127.5M | 139.6M | 154.1M | 63.7M | 31.0M |
Stock-Based Compensation | 912.8M | 864.7M | 1.6B | 820.7M | 70.5M |
Working Capital Changes | -478.0M | 326.2M | -2.1B | 345.0M | 2.6B |
Operating Cash Flow | 3.2B | 1.1B | -3.5B | 4.1B | 3.0B |
Investing Activities | |||||
Capital Expenditures | - | - | -2.8M | -2.9M | -9.9M |
Acquisitions | 0 | -30.7M | -186.2M | -70.9M | 33.6M |
Investment Purchases | 0 | -332.5M | -1.5B | -3.3B | -538.4M |
Investment Sales | 0 | 461.3M | 969.2M | 2.6B | 574.4M |
Investing Cash Flow | -282.4M | 68.6M | -605.6M | -1.0B | 105.7M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 1.2B | 0 | 0 | 3.4B | 0 |
Debt Repayment | 0 | -355.7M | -191.1M | 0 | - |
Financing Cash Flow | 2.7B | -927.7M | -6.1B | 9.7B | -1.9M |
Free Cash Flow | 2.6B | 859.7M | -1.6B | 4.0B | 3.0B |
Net Change in Cash | 5.6B | 244.8M | -10.2B | 12.8B | 3.1B |
Cash Flow Trend
Coinbase Global Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
30.19
Forward P/E
87.77
Price to Book
6.64
Price to Sales
12.01
PEG Ratio
87.77
Profitability Ratios
Profit Margin
42.67%
Operating Margin
14.43%
Return on Equity
27.96%
Return on Assets
0.76%
Financial Health
Current Ratio
2.12
Debt to Equity
38.83
Beta
3.71
Per Share Data
EPS (TTM)
$10.38
Book Value per Share
$47.17
Revenue per Share
$26.57
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
coin | 80.5B | 30.19 | 6.64 | 27.96% | 42.67% | 38.83 |
S&P Global | 168.3B | 42.37 | 5.04 | 11.29% | 27.29% | 31.65 |
Intercontinental | 101.9B | 34.15 | 3.58 | 11.06% | 31.00% | 68.94 |
CME | 98.7B | 26.52 | 3.55 | 13.61% | 58.59% | 13.60 |
Moody's | 91.4B | 43.24 | 23.14 | 53.02% | 29.18% | 179.87 |
Nasdaq | 54.3B | 36.42 | 4.60 | 13.25% | 18.59% | 81.98 |
Financial data is updated regularly. All figures are in the company's reporting currency.