TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 43.8M
Gross Profit 22.2M 50.76%
Operating Income -43.9M -100.27%
Net Income -40.5M -92.44%
EPS (Diluted) $-0.12

Balance Sheet Metrics

Total Assets 543.7M
Total Liabilities 146.5M
Shareholders Equity 397.1M
Debt to Equity 0.37

Cash Flow Metrics

Operating Cash Flow -165.0K
Free Cash Flow -5.2M

Revenue & Profitability Trend

Matterport Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i169.7M157.7M136.1M111.2M85.9M
Cost of Goods Sold i86.8M87.3M84.3M51.2M37.9M
Gross Profit i82.9M70.5M51.8M60.0M47.9M
Gross Margin % i48.9%44.7%38.1%53.9%55.8%
Operating Expenses
Research & Development i60.9M67.3M85.0M55.4M17.7M
Selling, General & Administrative i200.8M217.4M242.3M152.4M41.8M
Other Operating Expenses i-----
Total Operating Expenses i261.8M284.7M327.3M207.7M59.5M
Operating Income i-178.9M-214.2M-275.5M-147.8M-11.6M
Operating Margin % i-105.4%-135.8%-202.4%-132.9%-13.5%
Non-Operating Items
Interest Income i11.6M6.4M6.3M1.8M19.0K
Interest Expense i-00676.0K1.5M
Other Non-Operating Income-89.3M8.9M159.1M-191.6M-900.0K
Pre-tax Income i-256.5M-198.9M-110.1M-338.3M-13.9M
Income Tax i107.0K184.0K1.2M-217.0K77.0K
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-256.6M-199.1M-111.3M-338.1M-14.0M
Net Margin % i-151.2%-126.2%-81.8%-304.1%-16.3%
Key Metrics
EBITDA i-59.8M-180.0M-259.9M-142.4M-7.7M
EPS (Basic) i$-0.80$-0.66$-0.39$-2.58$-0.06
EPS (Diluted) i$-0.80$-0.66$-0.39$-2.58$-0.06
Basic Shares Outstanding i319015000300697000283585000131278000241956549
Diluted Shares Outstanding i319015000300697000283585000131278000241956549

Income Statement Trend

Matterport Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i57.2M82.9M117.1M139.5M51.8M
Short-term Investments i189.4M305.3M355.8M264.9M0
Accounts Receivable i13.2M16.9M20.8M10.9M3.9M
Inventory i5.6M9.1M11.1M5.6M3.6M
Other Current Assets8.7M8.6M13.1M16.3M2.5M
Total Current Assets i370.4M422.8M517.9M437.7M62.3M
Non-Current Assets
Property, Plant & Equipment i91.0K625.0K2.5M00
Goodwill i146.5M148.3M150.1M0-
Intangible Assets i7.4M9.1M10.9M--
Long-term Investments-----
Other Non-Current Assets8.9M7.7M4.9M3.7M1.4M
Total Non-Current Assets i173.3M154.3M122.5M281.5M9.6M
Total Assets i543.7M577.2M640.4M719.2M71.9M
Liabilities
Current Liabilities
Accounts Payable i9.3M7.6M8.3M12.2M3.4M
Short-term Debt i206.0K1.3M1.3M-8.2M
Current Portion of Long-term Debt-----
Other Current Liabilities5.9M6.3M11.0M5.5M2.5M
Total Current Liabilities i143.7M44.2M49.0M33.3M23.2M
Non-Current Liabilities
Long-term Debt i----4.5M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-206.0K5.5M377.8M335.0K
Total Non-Current Liabilities i2.8M3.6M7.5M417.7M5.1M
Total Liabilities i146.5M47.9M56.5M451.0M28.4M
Equity
Common Stock i33.0K31.0K29.0K25.0K4.0K
Retained Earnings i-1.0B-778.5M-579.4M-468.1M-130.0M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i397.1M529.3M583.9M268.2M43.5M
Key Metrics
Total Debt i206.0K1.3M1.3M012.7M
Working Capital i226.7M378.6M469.0M404.4M39.0M

Balance Sheet Composition

Matterport Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-256.6M-199.1M-111.3M-338.1M-14.0M
Depreciation & Amortization i23.2M19.4M13.3M5.8M4.8M
Stock-Based Compensation i113.1M118.8M148.5M100.6M2.5M
Working Capital Changes i11.3M7.2M-15.3M7.3M-1.9M
Operating Cash Flow i-108.6M-53.0M-101.1M-83.7M-8.4M
Investing Activities
Capital Expenditures i-246.0K-139.0K-1.7M-810.0K-30.0K
Acquisitions i0-4.1M-51.9M00
Investment Purchases i-210.8M-444.7M-137.6M-533.8M0
Investment Sales i310.1M478.3M299.0M00
Investing Cash Flow i99.1M29.3M107.8M-534.6M-30.0K
Financing Activities
Share Repurchases i--00-438.0K
Dividends Paid i-----
Debt Issuance i--0014.7M
Debt Repayment i-00-13.1M-8.0M
Financing Cash Flow i--329.0K-34.3M589.8M49.9M
Free Cash Flow i-30.9M-68.6M-132.9M-46.8M-8.5M
Net Change in Cash i-9.5M-24.0M-27.7M-28.5M41.5M

Cash Flow Trend

Matterport Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -6.73
Forward P/E 269.00
Price to Book 4.43
Price to Sales 10.39
PEG Ratio 269.00

Profitability Ratios

Profit Margin -151.22%
Operating Margin -91.79%
Return on Equity -55.40%
Return on Assets -18.17%

Financial Health

Current Ratio 2.58
Debt to Equity 0.05
Beta 1.05

Per Share Data

EPS (TTM) $-0.80
Book Value per Share $1.22
Revenue per Share $0.53

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
mttr1.8B-6.734.43-55.40%-151.22%0.05
Salesforce 238.2B39.053.9310.31%16.08%19.81
ServiceNow 191.5B116.2517.5216.95%13.78%22.04
Grab Holdings 1.6B-0.280.88%3.61%30.07
Diebold Nixdorf 2.2B-136.652.02-0.95%-0.35%96.20
Eplus 1.7B15.881.7311.49%5.22%15.09

Financial data is updated regularly. All figures are in the company's reporting currency.