
Marqeta (MQ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
139.1M
Gross Profit
98.7M
70.95%
Operating Income
-18.5M
-13.33%
Net Income
-8.3M
-5.94%
EPS (Diluted)
$-0.02
Balance Sheet Metrics
Total Assets
1.3B
Total Liabilities
362.4M
Shareholders Equity
987.3M
Debt to Equity
0.37
Cash Flow Metrics
Operating Cash Flow
28.7M
Free Cash Flow
2.7M
Revenue & Profitability Trend
Marqeta Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 507.0M | 676.2M | 748.2M | 517.2M | 290.3M |
Cost of Goods Sold | 155.1M | 346.7M | 428.2M | 285.5M | 172.4M |
Gross Profit | 351.8M | 329.5M | 320.0M | 231.7M | 117.9M |
Gross Margin % | 69.4% | 48.7% | 42.8% | 44.8% | 40.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 282.0M | 528.2M | 447.1M | 343.0M | 143.0M |
Other Operating Expenses | 76.8M | 73.6M | 78.9M | 47.2M | 18.5M |
Total Operating Expenses | 358.9M | 601.8M | 526.0M | 390.2M | 161.5M |
Operating Income | -24.5M | -283.0M | -209.8M | -162.0M | -47.1M |
Operating Margin % | -4.8% | -41.9% | -28.0% | -31.3% | -16.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 52.5M | 52.4M | 24.9M | -2.6M | -521.0K |
Pre-tax Income | 28.1M | -230.6M | -184.9M | -164.6M | -47.6M |
Income Tax | 793.0K | -7.6M | -102.0K | -640.0K | 87.0K |
Effective Tax Rate % | 2.8% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 27.3M | -223.0M | -184.8M | -163.9M | -47.7M |
Net Margin % | 5.4% | -33.0% | -24.7% | -31.7% | -16.4% |
Key Metrics | |||||
EBITDA | -7.0M | -272.3M | -206.0M | -158.5M | -43.6M |
EPS (Basic) | $0.05 | $-0.42 | $-0.34 | $-0.45 | $-0.10 |
EPS (Diluted) | $0.05 | $-0.42 | $-0.34 | $-0.45 | $-0.10 |
Basic Shares Outstanding | 511065000 | 532540175 | 545397254 | 362756466 | 483415366 |
Diluted Shares Outstanding | 511065000 | 532540175 | 545397254 | 362756466 | 483415366 |
Income Statement Trend
Marqeta Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 923.0M | 981.0M | 1.2B | 1.2B | 220.4M |
Short-term Investments | 179.4M | 268.7M | 440.9M | 464.5M | 149.9M |
Accounts Receivable | 30.0M | 19.5M | 15.6M | 13.2M | 8.4M |
Inventory | 3.7M | 4.3M | 5.2M | 3.9M | 781.0K |
Other Current Assets | 2.8M | 2.0M | 6.9M | 4.1M | 2.2M |
Total Current Assets | 1.2B | 1.4B | 1.7B | 1.8B | 430.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.7M | 6.5M | 9.0M | 11.3M | 13.4M |
Goodwill | 276.8M | 282.7M | 0 | - | - |
Intangible Assets | 29.8M | 35.6M | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 20.4M | 16.6M | 7.1M | 2.3M | 3.9M |
Total Non-Current Assets | 213.9M | 201.0M | 23.6M | 31.7M | 26.8M |
Total Assets | 1.5B | 1.6B | 1.8B | 1.8B | 457.7M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 193.9M | 175.1M | 146.0M | 123.9M | 80.6M |
Short-term Debt | 12.3M | 11.8M | 3.4M | 3.0M | 2.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 371.0M | 336.6M | 282.9M | 238.0M | 141.1M |
Non-Current Liabilities | |||||
Long-term Debt | 870.0K | 5.1M | 9.0M | 12.4M | 15.4M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 1.6M | 520.0K | 1.3M | 450.0K | 1.6M |
Total Non-Current Liabilities | 7.2M | 9.7M | 14.5M | 19.0M | 28.4M |
Total Liabilities | 378.2M | 346.3M | 297.4M | 257.0M | 169.5M |
Equity | |||||
Common Stock | 50.0K | 52.0K | 53.0K | 54.0K | 13.0K |
Retained Earnings | -797.9M | -825.2M | -602.2M | -417.5M | -253.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 1.2B | 1.5B | 1.6B | 288.2M |
Key Metrics | |||||
Total Debt | 13.2M | 16.9M | 12.4M | 15.4M | 18.2M |
Working Capital | 878.3M | 1.1B | 1.5B | 1.6B | 289.8M |
Balance Sheet Composition
Marqeta Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 27.3M | -223.0M | -184.8M | -163.9M | -47.7M |
Depreciation & Amortization | 17.5M | 10.7M | 3.9M | 3.5M | 3.5M |
Stock-Based Compensation | 136.6M | 180.7M | 160.7M | 142.7M | 28.2M |
Working Capital Changes | -14.0M | -32.9M | -24.4M | -16.3M | -19.2M |
Operating Cash Flow | 170.7M | -61.2M | -41.6M | -28.8M | -31.2M |
Investing Activities | |||||
Capital Expenditures | -2.4M | -762.0K | -2.3M | -2.7M | -2.4M |
Acquisitions | 0 | -135.8M | 25.7M | -20.0M | 0 |
Investment Purchases | 0 | -892.5M | -70.5M | -455.3M | -216.2M |
Investment Sales | 92.0M | 1.1B | 77.4M | 148.9M | 161.0M |
Investing Cash Flow | 89.6M | 50.4M | 30.3M | -329.1M | -57.6M |
Financing Activities | |||||
Share Repurchases | -154.4M | -190.4M | -78.1M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | 0 | 0 |
Financing Cash Flow | -189.8M | -270.1M | -93.5M | 1.3B | 164.2M |
Free Cash Flow | 37.0M | 8.5M | -16.9M | 54.2M | 47.9M |
Net Change in Cash | 70.4M | -280.9M | -104.8M | 933.6M | 75.4M |
Cash Flow Trend
Marqeta Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
56.80
Forward P/E
-33.72
Price to Book
3.23
Price to Sales
4.92
PEG Ratio
-0.57
Profitability Ratios
Profit Margin
-11.69%
Operating Margin
-4.82%
Return on Equity
-6.51%
Return on Assets
-4.77%
Financial Health
Current Ratio
2.74
Debt to Equity
0.80
Beta
1.54
Per Share Data
EPS (TTM)
$-0.13
Book Value per Share
$1.88
Revenue per Share
$1.12
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mq | 2.7B | 56.80 | 3.23 | -6.51% | -11.69% | 0.80 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 659.0B | 54.06 | 32.20 | 82.38% | 21.68% | 519.59 |
Amdocs | 9.5B | 17.53 | 2.72 | 15.73% | 11.94% | 23.65 |
Klaviyo | 9.6B | -179.00 | 8.75 | -6.42% | -6.19% | 9.04 |
Shift4 Payments | 8.0B | 33.82 | 9.84 | 18.28% | 6.11% | 186.68 |
Financial data is updated regularly. All figures are in the company's reporting currency.