
ContextLogic (WISH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2024Income Metrics
Revenue
36.0M
Gross Profit
6.0M
16.67%
Operating Income
-53.0M
-147.22%
Net Income
-59.0M
-163.89%
EPS (Diluted)
$-2.43
Balance Sheet Metrics
Total Assets
342.0M
Total Liabilities
178.0M
Shareholders Equity
164.0M
Debt to Equity
1.09
Cash Flow Metrics
Operating Cash Flow
-59.0M
Free Cash Flow
-75.0M
Revenue & Profitability Trend
ContextLogic Income Statement From 2020 to 2023
Metric | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Revenue | 287.0M | 571.0M | 2.1B | 2.5B |
Cost of Goods Sold | 228.0M | 405.0M | 977.0M | 947.0M |
Gross Profit | 59.0M | 166.0M | 1.1B | 1.6B |
Gross Margin % | 20.6% | 29.1% | 53.1% | 62.7% |
Operating Expenses | ||||
Research & Development | 152.0M | 194.0M | 208.0M | 222.0M |
Selling, General & Administrative | 235.0M | 370.0M | 1.3B | 2.0B |
Other Operating Expenses | - | - | - | - |
Total Operating Expenses | 387.0M | 564.0M | 1.5B | 2.2B |
Operating Income | -328.0M | -398.0M | -367.0M | -631.0M |
Operating Margin % | -114.3% | -69.7% | -17.6% | -24.8% |
Non-Operating Items | ||||
Interest Income | 16.0M | 15.0M | - | - |
Interest Expense | - | - | - | - |
Other Non-Operating Income | - | - | - | -110.0M |
Pre-tax Income | -312.0M | -383.0M | -351.0M | -743.0M |
Income Tax | 5.0M | 1.0M | 10.0M | 2.0M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -317.0M | -384.0M | -361.0M | -745.0M |
Net Margin % | -110.5% | -67.3% | -17.3% | -29.3% |
Key Metrics | ||||
EBITDA | -324.0M | -392.0M | -358.0M | -509.0M |
EPS (Basic) | $-13.36 | $-17.13 | $-17.10 | $-176.10 |
EPS (Diluted) | $-13.36 | $-17.13 | $-17.10 | $-176.10 |
Basic Shares Outstanding | 23732000 | 22415000 | 20966666 | 4233333 |
Diluted Shares Outstanding | 23732000 | 22415000 | 20966666 | 4233333 |
Income Statement Trend
ContextLogic Balance Sheet From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 238.0M | 506.0M | 1.0B | 2.0B | - |
Short-term Investments | 144.0M | 213.0M | 150.0M | 164.0M | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | 21.0M | 44.0M | 48.0M | 102.0M | - |
Total Current Assets | 410.0M | 777.0M | 1.2B | 2.3B | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 9.0M | 18.0M | 35.0M | 68.0M | 0 |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 4.0M | 4.0M | 7.0M | 11.0M | - |
Total Non-Current Assets | 13.0M | 22.0M | 59.0M | 83.0M | - |
Total Assets | 423.0M | 799.0M | 1.3B | 2.4B | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 30.0M | 53.0M | 67.0M | 434.0M | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 2.0M | 6.0M | 23.0M | 77.0M | - |
Total Current Liabilities | 196.0M | 309.0M | 449.0M | 1.3B | - |
Non-Current Liabilities | |||||
Long-term Debt | 6.0M | 13.0M | 16.0M | 38.0M | - |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 4.0M | - | - | - | - |
Total Non-Current Liabilities | 10.0M | 13.0M | 16.0M | 38.0M | - |
Total Liabilities | 206.0M | 322.0M | 465.0M | 1.4B | - |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | - |
Retained Earnings | -3.2B | -2.9B | -2.5B | -2.2B | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 217.0M | 477.0M | 818.0M | 1.0B | - |
Key Metrics | |||||
Total Debt | 6.0M | 13.0M | 16.0M | 38.0M | 0 |
Working Capital | 214.0M | 468.0M | 775.0M | 982.0M | 0 |
Balance Sheet Composition
ContextLogic Cash Flow Statement From 2020 to 2023
Metric | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | -317.0M | -384.0M | -361.0M | -745.0M |
Depreciation & Amortization | 4.0M | 6.0M | 9.0M | 12.0M |
Stock-Based Compensation | 64.0M | 72.0M | 141.0M | 390.0M |
Working Capital Changes | -22.0M | -21.0M | -340.0M | 268.0M |
Operating Cash Flow | -267.0M | -321.0M | -536.0M | -67.0M |
Investing Activities | ||||
Capital Expenditures | -3.0M | -2.0M | -2.0M | -2.0M |
Acquisitions | - | - | - | - |
Investment Purchases | -313.0M | -368.0M | -299.0M | -266.0M |
Investment Sales | 390.0M | 321.0M | 298.0M | 433.0M |
Investing Cash Flow | 74.0M | -47.0M | -3.0M | 165.0M |
Financing Activities | ||||
Share Repurchases | - | 0 | 0 | -1.0M |
Dividends Paid | - | - | - | - |
Debt Issuance | - | - | - | - |
Debt Repayment | - | - | - | - |
Financing Cash Flow | -5.0M | -23.0M | -6.0M | 1.0B |
Free Cash Flow | -344.0M | -424.0M | -953.0M | -2.0M |
Net Change in Cash | -198.0M | -391.0M | -545.0M | 1.1B |
Cash Flow Trend
ContextLogic Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-0.52
Forward P/E
-128.25
Price to Book
1.03
Price to Sales
0.59
PEG Ratio
0.02
Profitability Ratios
Profit Margin
20.56%
Operating Margin
-114.29%
Return on Equity
-146.08%
Return on Assets
-74.94%
Financial Health
Current Ratio
2.02
Debt to Equity
0.00
Per Share Data
EPS (TTM)
$-13.36
Book Value per Share
$6.74
Revenue per Share
$12.09
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wish | 170.0M | -0.52 | 1.03 | -146.08% | 20.56% | 0.00 |
Amazon.com | 2.3T | 32.71 | 7.95 | 25.24% | 10.14% | 51.64 |
MercadoLibre | 119.3B | 58.14 | 20.89 | 43.83% | 8.52% | 157.71 |
ContextLogic | 216.4M | -2.81 | 1.47 | -10.42% | -285.71% | 0.00 |
Qurate Retail | 213.5M | 7.25 | 0.36 | -39.76% | -2.71% | 1,449.90 |
1stdibs.com | 93.1M | - | 1.00 | -19.50% | -22.58% | 21.89 |
Financial data is updated regularly. All figures are in the company's reporting currency.