
Pinterest (PINS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
855.0M
Gross Profit
655.7M
76.69%
Operating Income
-35.5M
-4.15%
Net Income
8.9M
1.04%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
5.3B
Total Liabilities
594.2M
Shareholders Equity
4.7B
Debt to Equity
0.13
Cash Flow Metrics
Operating Cash Flow
378.6M
Free Cash Flow
356.4M
Revenue & Profitability Trend
Pinterest Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.6B | 3.1B | 2.8B | 2.6B | 1.7B |
Cost of Goods Sold | 750.4M | 688.8M | 678.6M | 529.3M | 449.4M |
Gross Profit | 2.9B | 2.4B | 2.1B | 2.0B | 1.2B |
Gross Margin % | 79.4% | 77.5% | 75.8% | 79.5% | 73.5% |
Operating Expenses | |||||
Research & Development | 1.2B | 1.1B | 949.0M | 780.3M | 606.2M |
Selling, General & Administrative | 1.5B | 1.4B | 1.3B | 942.3M | 779.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.7B | 2.5B | 2.2B | 1.7B | 1.4B |
Operating Income | 179.8M | -125.7M | -101.7M | 326.2M | -142.5M |
Operating Margin % | 4.9% | -4.1% | -3.6% | 12.7% | -8.4% |
Non-Operating Items | |||||
Interest Income | - | - | 30.9M | 4.2M | 16.1M |
Interest Expense | - | - | 15.2M | 9.4M | 635.0K |
Other Non-Operating Income | -19.2M | 3.8M | -14.5M | -8.3M | - |
Pre-tax Income | 287.6M | -16.4M | -85.9M | 321.0M | -127.0M |
Income Tax | -1.6B | 19.2M | 10.1M | 4.5M | 1.3M |
Effective Tax Rate % | -547.5% | 0.0% | 0.0% | 1.4% | 0.0% |
Net Income | 1.9B | -35.6M | -96.0M | 316.4M | -128.3M |
Net Margin % | 51.1% | -1.2% | -3.4% | 12.3% | -7.6% |
Key Metrics | |||||
EBITDA | 201.1M | -104.2M | -55.2M | 353.7M | -89.4M |
EPS (Basic) | $2.74 | $-0.05 | $-0.14 | $0.49 | $-0.22 |
EPS (Diluted) | $2.67 | $-0.05 | $-0.14 | $0.46 | $-0.22 |
Basic Shares Outstanding | 678831000 | 674641000 | 665732000 | 640030000 | 596264000 |
Diluted Shares Outstanding | 678831000 | 674641000 | 665732000 | 640030000 | 596264000 |
Income Statement Trend
Pinterest Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.1B | 1.4B | 1.6B | 1.4B | 669.2M |
Short-term Investments | 1.4B | 1.1B | 1.1B | 1.1B | 1.1B |
Accounts Receivable | 893.4M | 763.2M | 681.5M | 653.4M | 563.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 78.4M | 64.3M | 74.9M | 48.1M | 33.5M |
Total Current Assets | 3.5B | 3.3B | 3.5B | 3.2B | 2.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 206.3M | 227.9M | 155.9M |
Goodwill | 210.3M | 217.7M | 225.0M | 101.3M | 20.5M |
Intangible Assets | 9.9M | 17.2M | 24.6M | 20.9M | 6.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.6B | 14.0M | 17.4M | 13.2M | 13.1M |
Total Non-Current Assets | 1.9B | 255.8M | 408.1M | 355.7M | 251.9M |
Total Assets | 5.3B | 3.6B | 3.9B | 3.5B | 2.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 84.0M | 79.1M | 87.9M | 17.7M | 49.5M |
Short-term Debt | 34.4M | 35.7M | 50.3M | 41.7M | 43.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 398.1M | 317.1M | 380.5M | 259.8M | 204.8M |
Non-Current Liabilities | |||||
Long-term Debt | 151.4M | 160.6M | 178.7M | 209.2M | 139.3M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 42.0M | 26.0M | 21.9M | 29.5M | 22.9M |
Total Non-Current Liabilities | 193.4M | 186.6M | 200.5M | 238.7M | 162.3M |
Total Liabilities | 591.5M | 503.7M | 581.1M | 498.5M | 367.1M |
Equity | |||||
Common Stock | 7.0K | 7.0K | 7.0K | 7.0K | 6.0K |
Retained Earnings | -288.2M | -2.2B | -2.1B | -2.0B | -2.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.8B | 3.1B | 3.3B | 3.0B | 2.2B |
Key Metrics | |||||
Total Debt | 185.8M | 196.3M | 229.0M | 250.9M | 183.0M |
Working Capital | 3.1B | 3.0B | 3.1B | 2.9B | 2.2B |
Balance Sheet Composition
Pinterest Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.9B | -35.6M | -96.0M | 316.4M | -128.3M |
Depreciation & Amortization | 21.3M | 21.5M | 46.5M | 27.5M | 37.0M |
Stock-Based Compensation | 765.8M | 647.9M | 497.1M | 415.4M | 321.0M |
Working Capital Changes | -131.9M | -101.2M | 45.1M | -129.0M | -197.8M |
Operating Cash Flow | 919.2M | 543.0M | 479.4M | 679.3M | 42.9M |
Investing Activities | |||||
Capital Expenditures | -24.6M | -8.1M | -29.0M | -9.0M | -17.4M |
Acquisitions | 0 | 0 | -86.1M | -36.9M | 0 |
Investment Purchases | -1.5B | -1.3B | -1.0B | -1.1B | -1.2B |
Investment Sales | 1.3B | 1.3B | 1.0B | 1.1B | 1.2B |
Investing Cash Flow | -221.0M | -37.0M | -128.2M | -25.9M | -47.6M |
Financing Activities | |||||
Share Repurchases | -990.5M | -835.0M | -161.8M | 0 | -56.9M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -990.5M | -835.0M | -161.8M | -1.8M | -58.6M |
Free Cash Flow | 940.0M | 604.9M | 440.2M | 743.9M | 11.4M |
Net Change in Cash | -292.3M | -329.0M | 189.4M | 651.7M | -63.3M |
Cash Flow Trend
Pinterest Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.92
Forward P/E
19.52
Price to Book
4.37
Price to Sales
6.09
PEG Ratio
19.52
Profitability Ratios
Profit Margin
49.31%
Operating Margin
-0.43%
Return on Equity
48.08%
Return on Assets
3.42%
Financial Health
Current Ratio
8.76
Debt to Equity
2.86
Per Share Data
EPS (TTM)
$2.72
Book Value per Share
$8.04
Revenue per Share
$5.77
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pins | 23.8B | 12.92 | 4.37 | 48.08% | 49.31% | 2.86 |
Alphabet | 2.4T | 21.45 | 6.72 | 34.83% | 31.12% | 11.48 |
Meta Platforms | 1.7T | 27.10 | 9.47 | 39.84% | 39.11% | 26.76 |
Spotify Technology | 145.3B | 156.17 | 21.92 | 14.81% | 4.85% | 36.97 |
40.4B | 95.96 | 16.92 | 10.11% | 12.97% | 1.06 | |
Zillow | 20.3B | -168.58 | 4.11 | -1.34% | -2.60% | 6.91 |
Financial data is updated regularly. All figures are in the company's reporting currency.