
Qurate Retail (QRTEA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Revenue
2.9B
Gross Profit
980.0M
33.29%
Operating Income
209.0M
7.10%
Net Income
-1.3B
-43.31%
Balance Sheet Metrics
Total Assets
9.2B
Total Liabilities
10.1B
Shareholders Equity
-885.0M
Cash Flow Metrics
Operating Cash Flow
-1.4B
Free Cash Flow
136.0M
Revenue & Profitability Trend
Qurate Retail Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 10.0B | 10.9B | 12.1B | 14.0B | 14.2B |
Cost of Goods Sold | 6.5B | 7.2B | 8.4B | 9.2B | 9.3B |
Gross Profit | 3.5B | 3.7B | 3.7B | 4.8B | 4.9B |
Gross Margin % | 35.0% | 33.8% | 30.5% | 34.3% | 34.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.7B | 1.9B | 1.9B | 1.9B | 1.9B |
Other Operating Expenses | 734.0M | 795.0M | 835.0M | 875.0M | 867.0M |
Total Operating Expenses | 2.4B | 2.7B | 2.8B | 2.8B | 2.8B |
Operating Income | 688.0M | 614.0M | 428.0M | 1.5B | 1.6B |
Operating Margin % | 6.9% | 5.6% | 3.5% | 10.5% | 11.1% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 468.0M | 451.0M | 456.0M | 468.0M | 408.0M |
Other Non-Operating Income | -1.5B | -97.0M | -2.3B | -365.0M | -113.0M |
Pre-tax Income | -1.3B | 66.0M | -2.3B | 638.0M | 1.1B |
Income Tax | -41.0M | 160.0M | 224.0M | 217.0M | -203.0M |
Effective Tax Rate % | 0.0% | 242.4% | 0.0% | 34.0% | -19.3% |
Net Income | -1.2B | -94.0M | -2.5B | 421.0M | 1.3B |
Net Margin % | -12.5% | -0.9% | -20.9% | 3.0% | 8.8% |
Key Metrics | |||||
EBITDA | 1.1B | 1.0B | 1.0B | 1.9B | 2.1B |
EPS (Basic) | - | $-0.37 | $-6.83 | $0.84 | $2.88 |
EPS (Diluted) | - | $-0.37 | $-6.83 | $0.82 | $2.84 |
Basic Shares Outstanding | - | 387000000 | 380000000 | 403000000 | 416000000 |
Diluted Shares Outstanding | - | 387000000 | 380000000 | 403000000 | 416000000 |
Income Statement Trend
Qurate Retail Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 905.0M | 1.1B | 1.3B | 587.0M | 806.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.1B | 1.3B | 1.4B | 1.7B | 1.6B |
Inventory | 1.1B | 1.0B | 1.3B | 1.6B | 1.3B |
Other Current Assets | 190.0M | 209.0M | 210.0M | 235.0M | 473.0M |
Total Current Assets | 3.3B | 3.7B | 4.3B | 4.4B | 4.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.5B | 1.6B | 1.6B | 1.8B | 1.5B |
Goodwill | 7.0B | 9.6B | 10.3B | 16.5B | 17.2B |
Intangible Assets | 2.5B | 3.2B | 3.3B | 3.8B | 3.9B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 103.0M | 151.0M | 310.0M | 251.0M | 549.0M |
Total Non-Current Assets | 5.9B | 7.7B | 8.3B | 11.8B | 12.4B |
Total Assets | 9.2B | 11.4B | 12.6B | 16.2B | 17.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 776.0M | 895.0M | 976.0M | 1.4B | 1.3B |
Short-term Debt | 867.0M | 642.0M | 828.0M | 1.3B | 1.8B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 128.0M | 97.0M | 162.0M | 244.0M | 231.0M |
Total Current Liabilities | 2.7B | 2.6B | 3.1B | 4.2B | 4.7B |
Non-Current Liabilities | |||||
Long-term Debt | 4.7B | 5.3B | 6.0B | 6.0B | 5.2B |
Deferred Tax Liabilities | 1.3B | 1.5B | 1.4B | 1.4B | 1.4B |
Other Non-Current Liabilities | 120.0M | 148.0M | 198.0M | 404.0M | 768.0M |
Total Non-Current Liabilities | 7.4B | 8.3B | 8.9B | 9.0B | 8.6B |
Total Liabilities | 10.1B | 10.9B | 12.0B | 13.2B | 13.3B |
Equity | |||||
Common Stock | 4.0M | 4.0M | 4.0M | 4.0M | 4.0M |
Retained Earnings | -1.1B | 196.0M | 337.0M | 2.9B | 3.5B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -885.0M | 489.0M | 525.0M | 3.0B | 3.7B |
Key Metrics | |||||
Total Debt | 5.6B | 6.0B | 6.9B | 7.3B | 6.9B |
Working Capital | 575.0M | 1.1B | 1.2B | 224.0M | -139.0M |
Balance Sheet Composition
Qurate Retail Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -1.2B | -94.0M | -2.5B | 421.0M | 1.3B |
Depreciation & Amortization | 383.0M | 407.0M | 481.0M | 537.0M | 562.0M |
Stock-Based Compensation | 32.0M | 53.0M | 60.0M | 72.0M | 64.0M |
Working Capital Changes | 12.0M | 259.0M | -68.0M | -266.0M | 550.0M |
Operating Cash Flow | -1.0B | 730.0M | -2.1B | 976.0M | 1.9B |
Investing Activities | |||||
Capital Expenditures | 6.0M | 208.0M | 704.0M | 54.0M | 0 |
Acquisitions | 0 | -41.0M | -7.0M | -202.0M | -119.0M |
Investment Purchases | 0 | -179.0M | 0 | 0 | -119.0M |
Investment Sales | 7.0M | 238.0M | 13.0M | 81.0M | 271.0M |
Investing Cash Flow | 11.0M | 289.0M | 914.0M | -70.0M | 33.0M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -365.0M | -70.0M |
Dividends Paid | -4.0M | -8.0M | -12.0M | -503.0M | -1.3B |
Debt Issuance | 2.0B | 1.3B | 3.0B | 1.0B | 1.3B |
Debt Repayment | -2.5B | -2.3B | -3.0B | -594.0M | -2.1B |
Financing Cash Flow | -498.0M | -1.0B | -72.0M | -914.0M | -2.2B |
Free Cash Flow | 289.0M | 576.0M | -119.0M | 794.0M | 2.1B |
Net Change in Cash | -1.5B | 9.0M | -1.3B | -8.0M | -275.0M |
Cash Flow Trend
Qurate Retail Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
7.25
Forward P/E
0.63
Price to Sales
0.56
Profitability Ratios
Profit Margin
35.00%
Operating Margin
-8.20%
Return on Equity
145.76%
Return on Assets
-13.96%
Financial Health
Current Ratio
1.21
Debt to Equity
-6.29
Per Share Data
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
qrtea | 5.6B | 7.25 | - | 145.76% | 35.00% | -6.29 |
Amazon.com | 2.3T | 32.71 | 7.95 | 25.24% | 10.14% | 51.64 |
MercadoLibre | 126.8B | 60.98 | 22.20 | 43.83% | 8.52% | 157.71 |
Global-E Online | 6.5B | -79.43 | 6.98 | -3.18% | -3.37% | 2.71 |
Etsy | 7.4B | 51.99 | -6.29 | -39.97% | 5.78% | -2.73 |
Doordash | 116.4B | 144.95 | 13.04 | 9.64% | 6.57% | 36.41 |
Financial data is updated regularly. All figures are in the company's reporting currency.