
Lyft (LYFT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.5B
Gross Profit
587.3M
40.50%
Operating Income
-28.8M
-1.99%
Net Income
2.6M
0.18%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
5.7B
Total Liabilities
4.8B
Shareholders Equity
838.1M
Debt to Equity
5.76
Cash Flow Metrics
Operating Cash Flow
250.6M
Free Cash Flow
280.7M
Revenue & Profitability Trend
Lyft Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.8B | 4.4B | 4.1B | 3.2B | 2.4B |
Cost of Goods Sold | 3.3B | 2.5B | 2.4B | 1.7B | 1.4B |
Gross Profit | 2.4B | 1.9B | 1.7B | 1.5B | 917.2M |
Gross Margin % | 42.3% | 42.2% | 40.5% | 46.9% | 38.8% |
Operating Expenses | |||||
Research & Development | 397.1M | 555.9M | 856.8M | 911.9M | 909.1M |
Selling, General & Administrative | 1.7B | 1.4B | 1.8B | 1.3B | 1.4B |
Other Operating Expenses | 443.8M | 427.2M | 443.8M | 402.2M | 454.0M |
Total Operating Expenses | 2.6B | 2.3B | 3.1B | 2.6B | 2.7B |
Operating Income | -118.9M | -475.6M | -1.5B | -1.1B | -1.8B |
Operating Margin % | -2.1% | -10.8% | -35.6% | -35.4% | -76.5% |
Non-Operating Items | |||||
Interest Income | 166.3M | 145.7M | 47.1M | 9.1M | 43.7M |
Interest Expense | 28.9M | 26.2M | 19.7M | 51.6M | 32.7M |
Other Non-Operating Income | 6.9M | 24.4M | -147.1M | 126.9M | 15.0K |
Pre-tax Income | 25.4M | -331.7M | -1.6B | -1.1B | -1.8B |
Income Tax | 2.6M | 8.6M | 5.9M | 11.2M | -44.5M |
Effective Tax Rate % | 10.1% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 22.8M | -340.3M | -1.6B | -1.1B | -1.8B |
Net Margin % | 0.4% | -7.7% | -38.7% | -33.1% | -74.1% |
Key Metrics | |||||
EBITDA | 210.5M | -192.4M | -1.3B | -980.7M | -1.6B |
EPS (Basic) | $0.06 | $-0.88 | $-4.47 | $-3.02 | $-5.61 |
EPS (Diluted) | $0.06 | $-0.88 | $-4.47 | $-3.02 | $-5.61 |
Basic Shares Outstanding | 409181000 | 385335000 | 354731000 | 334724000 | 312175000 |
Diluted Shares Outstanding | 409181000 | 385335000 | 354731000 | 334724000 | 312175000 |
Income Statement Trend
Lyft Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 759.3M | 558.6M | 281.1M | 457.3M | 319.7M |
Short-term Investments | 1.2B | 1.1B | 1.5B | 1.8B | 1.9B |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | 966.1M | 892.2M | 786.1M | 522.2M | - |
Total Current Assets | 3.0B | 2.6B | 2.6B | 2.8B | 2.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 228.1M | 179.1M | 168.1M | 250.2M | 303.9M |
Goodwill | 545.5M | 575.1M | 599.4M | 411.8M | 431.2M |
Intangible Assets | 42.8M | 59.5M | 76.2M | 50.8M | 65.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.6B | 1.1B | 1.2B | 1.2B | 1.2B |
Total Non-Current Assets | 2.5B | 2.0B | 2.0B | 2.0B | 2.1B |
Total Assets | 5.4B | 4.6B | 4.6B | 4.8B | 4.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 97.7M | 72.3M | 107.8M | 129.5M | 84.1M |
Short-term Debt | 454.3M | 68.4M | 82.1M | 110.0M | 85.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 293.3M | 278.9M | 263.5M | 239.1M | 197.2M |
Total Current Liabilities | 3.9B | 3.0B | 3.1B | 2.5B | 2.1B |
Non-Current Liabilities | |||||
Long-term Debt | 718.0M | 973.5M | 979.6M | 865.4M | 910.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 69.3M | 87.9M | 55.6M | 50.9M | 18.3M |
Total Non-Current Liabilities | 787.3M | 1.1B | 1.0B | 916.3M | 928.3M |
Total Liabilities | 4.7B | 4.0B | 4.2B | 3.4B | 3.0B |
Equity | |||||
Common Stock | 4.0K | 4.0K | 4.0K | 3.0K | 3.0K |
Retained Earnings | -10.3B | -10.3B | -9.9B | -8.4B | -7.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 767.0M | 541.5M | 388.7M | 1.3B | 1.7B |
Key Metrics | |||||
Total Debt | 1.2B | 1.0B | 1.1B | 975.4M | 995.1M |
Working Capital | -930.2M | -384.1M | -549.7M | 259.7M | 519.7M |
Balance Sheet Composition
Lyft Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 22.8M | -340.3M | -1.6B | -1.1B | -1.8B |
Depreciation & Amortization | 148.9M | 116.5M | 154.8M | 139.3M | 157.4M |
Stock-Based Compensation | 330.9M | 484.5M | 750.8M | 724.6M | 565.8M |
Working Capital Changes | 364.2M | -115.8M | 374.1M | 141.6M | -338.9M |
Operating Cash Flow | 873.0M | 143.5M | -278.5M | -17.7M | -1.4B |
Investing Activities | |||||
Capital Expenditures | 8.6M | -57.2M | 14.9M | -36.6M | -62.7M |
Acquisitions | 0 | 1.6M | -146.3M | 122.7M | -12.3M |
Investment Purchases | -4.2B | -3.3B | -4.1B | -4.3B | -5.2B |
Investment Sales | 3.7B | 3.9B | 4.4B | 4.4B | 6.0B |
Investing Cash Flow | -518.0M | 599.8M | 186.0M | 267.0M | 740.4M |
Financing Activities | |||||
Share Repurchases | -50.0M | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 734.1M |
Debt Repayment | -480.8M | -116.0M | -102.4M | -80.0M | -92.3M |
Financing Cash Flow | -520.9M | -133.1M | -109.2M | -106.3M | 486.5M |
Free Cash Flow | 766.3M | -248.1M | -352.3M | -180.9M | -1.5B |
Net Change in Cash | -165.9M | 610.2M | -201.6M | 143.0M | -162.5M |
Cash Flow Trend
Lyft Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
68.74
Forward P/E
15.97
Price to Book
8.87
Price to Sales
1.05
PEG Ratio
0.08
Profitability Ratios
Profit Margin
1.51%
Operating Margin
0.15%
Return on Equity
14.07%
Return on Assets
-0.57%
Financial Health
Current Ratio
0.70
Debt to Equity
110.45
Beta
2.27
Per Share Data
EPS (TTM)
$0.23
Book Value per Share
$1.78
Revenue per Share
$14.67
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
lyft | 6.4B | 68.74 | 8.87 | 14.07% | 1.51% | 110.45 |
Salesforce | 235.0B | 38.47 | 3.88 | 10.31% | 16.08% | 19.81 |
Uber Technologies | 201.8B | 16.49 | 8.94 | 67.49% | 26.68% | 52.23 |
Paylocity Holding | 9.8B | 44.28 | 7.99 | 20.04% | 14.24% | 14.09 |
Appfolio | 9.7B | 48.73 | 21.24 | 49.12% | 23.54% | 8.70 |
Altair Engineering | 9.6B | 699.06 | 11.17 | 1.81% | 2.13% | 30.23 |
Financial data is updated regularly. All figures are in the company's reporting currency.