
Matterport (MTTR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 169.7M | 157.7M | 136.1M | 111.2M | 85.9M |
Cost of Goods Sold | 86.8M | 87.3M | 84.3M | 51.2M | 37.9M |
Gross Profit | 82.9M | 70.5M | 51.8M | 60.0M | 47.9M |
Gross Margin % | 48.9% | 44.7% | 38.1% | 53.9% | 55.8% |
Operating Expenses | |||||
Research & Development | 60.9M | 67.3M | 85.0M | 55.4M | 17.7M |
Selling, General & Administrative | 200.8M | 217.4M | 242.3M | 152.4M | 41.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 261.8M | 284.7M | 327.3M | 207.7M | 59.5M |
Operating Income | -178.9M | -214.2M | -275.5M | -147.8M | -11.6M |
Operating Margin % | -105.4% | -135.8% | -202.4% | -132.9% | -13.5% |
Non-Operating Items | |||||
Interest Income | 11.6M | 6.4M | 6.3M | 1.8M | 19.0K |
Interest Expense | - | 0 | 0 | 676.0K | 1.5M |
Other Non-Operating Income | -89.3M | 8.9M | 159.1M | -191.6M | -900.0K |
Pre-tax Income | -256.5M | -198.9M | -110.1M | -338.3M | -13.9M |
Income Tax | 107.0K | 184.0K | 1.2M | -217.0K | 77.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -256.6M | -199.1M | -111.3M | -338.1M | -14.0M |
Net Margin % | -151.2% | -126.2% | -81.8% | -304.1% | -16.3% |
Key Metrics | |||||
EBITDA | -59.8M | -180.0M | -259.9M | -142.4M | -7.7M |
EPS (Basic) | $-0.80 | $-0.66 | $-0.39 | $-2.58 | $-0.06 |
EPS (Diluted) | $-0.80 | $-0.66 | $-0.39 | $-2.58 | $-0.06 |
Basic Shares Outstanding | 319015000 | 300697000 | 283585000 | 131278000 | 241956549 |
Diluted Shares Outstanding | 319015000 | 300697000 | 283585000 | 131278000 | 241956549 |
Income Statement Trend
Matterport Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 57.2M | 82.9M | 117.1M | 139.5M | 51.8M |
Short-term Investments | 189.4M | 305.3M | 355.8M | 264.9M | 0 |
Accounts Receivable | 13.2M | 16.9M | 20.8M | 10.9M | 3.9M |
Inventory | 5.6M | 9.1M | 11.1M | 5.6M | 3.6M |
Other Current Assets | 8.7M | 8.6M | 13.1M | 16.3M | 2.5M |
Total Current Assets | 370.4M | 422.8M | 517.9M | 437.7M | 62.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 91.0K | 625.0K | 2.5M | 0 | 0 |
Goodwill | 146.5M | 148.3M | 150.1M | 0 | - |
Intangible Assets | 7.4M | 9.1M | 10.9M | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 8.9M | 7.7M | 4.9M | 3.7M | 1.4M |
Total Non-Current Assets | 173.3M | 154.3M | 122.5M | 281.5M | 9.6M |
Total Assets | 543.7M | 577.2M | 640.4M | 719.2M | 71.9M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 9.3M | 7.6M | 8.3M | 12.2M | 3.4M |
Short-term Debt | 206.0K | 1.3M | 1.3M | - | 8.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 5.9M | 6.3M | 11.0M | 5.5M | 2.5M |
Total Current Liabilities | 143.7M | 44.2M | 49.0M | 33.3M | 23.2M |
Non-Current Liabilities | |||||
Long-term Debt | - | - | - | - | 4.5M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | 206.0K | 5.5M | 377.8M | 335.0K |
Total Non-Current Liabilities | 2.8M | 3.6M | 7.5M | 417.7M | 5.1M |
Total Liabilities | 146.5M | 47.9M | 56.5M | 451.0M | 28.4M |
Equity | |||||
Common Stock | 33.0K | 31.0K | 29.0K | 25.0K | 4.0K |
Retained Earnings | -1.0B | -778.5M | -579.4M | -468.1M | -130.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 397.1M | 529.3M | 583.9M | 268.2M | 43.5M |
Key Metrics | |||||
Total Debt | 206.0K | 1.3M | 1.3M | 0 | 12.7M |
Working Capital | 226.7M | 378.6M | 469.0M | 404.4M | 39.0M |
Balance Sheet Composition
Matterport Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -256.6M | -199.1M | -111.3M | -338.1M | -14.0M |
Depreciation & Amortization | 23.2M | 19.4M | 13.3M | 5.8M | 4.8M |
Stock-Based Compensation | 113.1M | 118.8M | 148.5M | 100.6M | 2.5M |
Working Capital Changes | 11.3M | 7.2M | -15.3M | 7.3M | -1.9M |
Operating Cash Flow | -108.6M | -53.0M | -101.1M | -83.7M | -8.4M |
Investing Activities | |||||
Capital Expenditures | -246.0K | -139.0K | -1.7M | -810.0K | -30.0K |
Acquisitions | 0 | -4.1M | -51.9M | 0 | 0 |
Investment Purchases | -210.8M | -444.7M | -137.6M | -533.8M | 0 |
Investment Sales | 310.1M | 478.3M | 299.0M | 0 | 0 |
Investing Cash Flow | 99.1M | 29.3M | 107.8M | -534.6M | -30.0K |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -438.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 14.7M |
Debt Repayment | - | 0 | 0 | -13.1M | -8.0M |
Financing Cash Flow | - | -329.0K | -34.3M | 589.8M | 49.9M |
Free Cash Flow | -30.9M | -68.6M | -132.9M | -46.8M | -8.5M |
Net Change in Cash | -9.5M | -24.0M | -27.7M | -28.5M | 41.5M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mttr | 1.8B | -6.73 | 4.43 | -55.40% | -151.22% | 0.05 |
Salesforce | 238.2B | 39.05 | 3.93 | 10.31% | 16.08% | 19.81 |
ServiceNow | 191.5B | 116.25 | 17.52 | 16.95% | 13.78% | 22.04 |
Grab Holdings | 1.6B | - | 0.28 | 0.88% | 3.61% | 30.07 |
Diebold Nixdorf | 2.2B | -136.65 | 2.02 | -0.95% | -0.35% | 96.20 |
Eplus | 1.7B | 15.88 | 1.73 | 11.49% | 5.22% | 15.09 |
Financial data is updated regularly. All figures are in the company's reporting currency.