
Block (XYZ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.8B
Gross Profit
2.3B
39.67%
Operating Income
499.0M
8.65%
Net Income
188.7M
3.27%
EPS (Diluted)
$0.30
Balance Sheet Metrics
Total Assets
36.4B
Total Liabilities
15.0B
Shareholders Equity
21.4B
Debt to Equity
0.70
Cash Flow Metrics
Operating Cash Flow
39.9M
Free Cash Flow
101.5M
Revenue & Profitability Trend
Block Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 24.1B | 21.9B | 17.5B | 17.7B | 9.5B |
Cost of Goods Sold | 15.2B | 14.4B | 11.5B | 13.2B | 6.8B |
Gross Profit | 8.9B | 7.5B | 6.0B | 4.4B | 2.7B |
Gross Margin % | 36.9% | 34.2% | 34.2% | 25.0% | 28.8% |
Operating Expenses | |||||
Research & Development | 2.9B | 2.7B | 2.1B | 1.4B | 885.7M |
Selling, General & Administrative | 4.1B | 4.2B | 3.7B | 2.6B | 1.7B |
Other Operating Expenses | - | - | 550.7M | 188.0M | 177.7M |
Total Operating Expenses | 7.0B | 6.9B | 6.4B | 4.2B | 2.8B |
Operating Income | 1.7B | 381.8M | -27.3M | 420.2M | 158.9M |
Operating Margin % | 7.0% | 1.7% | -0.2% | 2.4% | 1.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | 36.2M | 33.1M | 56.9M |
Other Non-Operating Income | -320.1M | -458.2M | -501.8M | -229.6M | 114.1M |
Pre-tax Income | 1.4B | -29.1M | -565.3M | 157.5M | 216.0M |
Income Tax | -1.5B | -8.0M | -12.3M | -1.4M | 2.9M |
Effective Tax Rate % | -111.2% | 0.0% | 0.0% | -0.9% | 1.3% |
Net Income | 2.9B | -21.1M | -553.0M | 158.8M | 213.1M |
Net Margin % | 11.9% | -0.1% | -3.2% | 0.9% | 2.2% |
Key Metrics | |||||
EBITDA | 2.4B | 1.2B | 910.5M | 814.1M | 534.8M |
EPS (Basic) | $4.70 | $0.02 | $-0.93 | $0.36 | $0.48 |
EPS (Diluted) | $4.56 | $0.02 | $-0.93 | $0.33 | $0.44 |
Basic Shares Outstanding | 616993000 | 608856000 | 578949000 | 458432000 | 443126000 |
Diluted Shares Outstanding | 616993000 | 608856000 | 578949000 | 458432000 | 443126000 |
Income Statement Trend
Block Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 12.3B | 8.2B | 7.7B | 4.4B | 3.2B |
Short-term Investments | 491.4M | 1.2B | 1.1B | 3.7B | 2.7B |
Accounts Receivable | 3.7B | 5.8B | 4.4B | 1.3B | 1.1B |
Inventory | 105.0M | 110.1M | 97.7M | 77.1M | 61.1M |
Other Current Assets | 324.2M | 227.0M | 588.2M | 118.2M | 66.8M |
Total Current Assets | 19.9B | 17.8B | 15.6B | 10.5B | 7.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 220.0M | 244.7M | 373.2M | 449.4M | 456.9M |
Goodwill | 24.3B | 25.6B | 25.9B | 1.3B | 771.0M |
Intangible Assets | 1.4B | 1.8B | 2.0B | 257.0M | 137.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 2.0B | 194.3M | 173.1M | 139.6M | 40.5M |
Total Non-Current Assets | 16.9B | 15.2B | 15.7B | 3.4B | 2.1B |
Total Assets | 36.8B | 33.0B | 31.4B | 13.9B | 9.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 118.0M | 142.6M | 558.4M | 336.8M | 286.5M |
Short-term Debt | 1.2B | 806.8M | 988.4M | 562.0M | 516.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 270.9M | 316.4M | 686.4M | - | - |
Total Current Liabilities | 8.5B | 8.9B | 8.4B | 5.4B | 4.1B |
Non-Current Liabilities | |||||
Long-term Debt | 6.7B | 5.3B | 5.3B | 5.0B | 3.0B |
Deferred Tax Liabilities | 162.4M | 35.7M | 132.5M | - | - |
Other Non-Current Liabilities | 152.2M | 155.0M | 201.7M | 222.8M | 85.3M |
Total Non-Current Liabilities | 7.0B | 5.5B | 5.7B | 5.2B | 3.1B |
Total Liabilities | 15.5B | 14.3B | 14.1B | 10.6B | 7.2B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 2.4B | -528.4M | -568.7M | -28.0M | -297.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 21.2B | 18.7B | 17.3B | 3.3B | 2.7B |
Key Metrics | |||||
Total Debt | 7.9B | 6.1B | 6.3B | 5.5B | 3.5B |
Working Capital | 11.3B | 8.9B | 7.2B | 5.1B | 3.6B |
Balance Sheet Composition
Block Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.9B | -21.1M | -553.0M | 158.8M | 213.1M |
Depreciation & Amortization | 376.1M | 408.6M | 340.5M | 134.8M | 84.2M |
Stock-Based Compensation | 1.3B | 1.3B | 1.1B | 608.0M | 397.8M |
Working Capital Changes | 207.3M | -685.3M | -599.9M | -221.4M | -1.4B |
Operating Cash Flow | 2.0B | 159.2M | 202.8M | 812.2M | -689.8M |
Investing Activities | |||||
Capital Expenditures | -153.9M | -151.2M | -170.8M | -134.3M | -138.4M |
Acquisitions | 0 | 0 | 539.5M | -164.0M | -79.2M |
Investment Purchases | -1.3B | -1.2B | -812.4M | -3.3B | -2.0B |
Investment Sales | 1.5B | 1.7B | 1.8B | 2.4B | 1.6B |
Investing Cash Flow | 650.0M | 683.2M | 1.2B | -1.1B | -556.6M |
Financing Activities | |||||
Share Repurchases | -1.2B | -156.8M | 0 | 0 | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 3.3B | 1.4B | 1.6B | 2.0B | 2.6B |
Debt Repayment | -1.3B | -1.6B | -1.9B | -648.1M | 0 |
Financing Cash Flow | 1.8B | -387.4M | -856.3M | 1.9B | 3.7B |
Free Cash Flow | 1.6B | -50.2M | 5.1M | 543.5M | -15.3M |
Net Change in Cash | 4.5B | 455.0M | 572.1M | 1.5B | 2.5B |
Cash Flow Trend
Block Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.91
Forward P/E
21.76
Price to Book
2.18
Price to Sales
2.02
PEG Ratio
0.10
Profitability Ratios
Profit Margin
12.41%
Operating Margin
8.18%
Return on Equity
14.16%
Return on Assets
2.16%
Financial Health
Current Ratio
1.96
Debt to Equity
27.68
Beta
2.71
Per Share Data
EPS (TTM)
$4.68
Book Value per Share
$36.31
Revenue per Share
$38.66
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
xyz | 48.2B | 16.91 | 2.18 | 14.16% | 12.41% | 27.68 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 654.9B | 53.72 | 32.00 | 82.38% | 21.68% | 519.59 |
Palo Alto Networks | 124.2B | 116.91 | 15.90 | 17.45% | 12.30% | 4.32 |
Synopsys | 110.9B | 69.11 | 9.37 | 15.55% | 34.77% | 108.34 |
CrowdStrike Holdings | 103.2B | 716.55 | 29.89 | -5.74% | -4.17% | 22.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.